Highlights

[PBA] YoY Quarter Result on 2008-03-31 [#1]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 22-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -36.10%    YoY -     -15.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 56,313 48,854 44,291 48,072 43,861 40,675 40,647 5.58%
  YoY % 15.27% 10.30% -7.87% 9.60% 7.83% 0.07% -
  Horiz. % 138.54% 120.19% 108.96% 118.27% 107.91% 100.07% 100.00%
PBT 13,243 6,655 2,147 9,783 13,150 9,310 12,071 1.56%
  YoY % 98.99% 209.97% -78.05% -25.60% 41.25% -22.87% -
  Horiz. % 109.71% 55.13% 17.79% 81.05% 108.94% 77.13% 100.00%
Tax -2,208 -1,281 880 -950 -2,714 -1,196 -1,967 1.94%
  YoY % -72.37% -245.57% 192.63% 65.00% -126.92% 39.20% -
  Horiz. % 112.25% 65.12% -44.74% 48.30% 137.98% 60.80% 100.00%
NP 11,035 5,374 3,027 8,833 10,436 8,114 10,104 1.48%
  YoY % 105.34% 77.54% -65.73% -15.36% 28.62% -19.70% -
  Horiz. % 109.21% 53.19% 29.96% 87.42% 103.29% 80.30% 100.00%
NP to SH 11,035 5,374 3,027 8,833 10,436 8,114 10,104 1.48%
  YoY % 105.34% 77.54% -65.73% -15.36% 28.62% -19.70% -
  Horiz. % 109.21% 53.19% 29.96% 87.42% 103.29% 80.30% 100.00%
Tax Rate 16.67 % 19.25 % -40.99 % 9.71 % 20.64 % 12.85 % 16.30 % 0.37%
  YoY % -13.40% 146.96% -522.14% -52.96% 60.62% -21.17% -
  Horiz. % 102.27% 118.10% -251.47% 59.57% 126.63% 78.83% 100.00%
Total Cost 45,278 43,480 41,264 39,239 33,425 32,561 30,543 6.78%
  YoY % 4.14% 5.37% 5.16% 17.39% 2.65% 6.61% -
  Horiz. % 148.24% 142.36% 135.10% 128.47% 109.44% 106.61% 100.00%
Net Worth 659,448 640,235 628,684 621,949 331,540 543,141 526,733 3.81%
  YoY % 3.00% 1.84% 1.08% 87.59% -38.96% 3.12% -
  Horiz. % 125.20% 121.55% 119.36% 118.08% 62.94% 103.12% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 659,448 640,235 628,684 621,949 331,540 543,141 526,733 3.81%
  YoY % 3.00% 1.84% 1.08% 87.59% -38.96% 3.12% -
  Horiz. % 125.20% 121.55% 119.36% 118.08% 62.94% 103.12% 100.00%
NOSH 331,381 331,728 332,637 330,823 331,540 331,183 331,278 0.01%
  YoY % -0.10% -0.27% 0.55% -0.22% 0.11% -0.03% -
  Horiz. % 100.03% 100.14% 100.41% 99.86% 100.08% 99.97% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 19.60 % 11.00 % 6.83 % 18.37 % 23.79 % 19.95 % 24.86 % -3.88%
  YoY % 78.18% 61.05% -62.82% -22.78% 19.25% -19.75% -
  Horiz. % 78.84% 44.25% 27.47% 73.89% 95.70% 80.25% 100.00%
ROE 1.67 % 0.84 % 0.48 % 1.42 % 3.15 % 1.49 % 1.92 % -2.30%
  YoY % 98.81% 75.00% -66.20% -54.92% 111.41% -22.40% -
  Horiz. % 86.98% 43.75% 25.00% 73.96% 164.06% 77.60% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.99 14.73 13.32 14.53 13.23 12.28 12.27 5.57%
  YoY % 15.34% 10.59% -8.33% 9.83% 7.74% 0.08% -
  Horiz. % 138.47% 120.05% 108.56% 118.42% 107.82% 100.08% 100.00%
EPS 3.33 1.62 0.91 2.67 3.15 2.45 3.05 1.47%
  YoY % 105.56% 78.02% -65.92% -15.24% 28.57% -19.67% -
  Horiz. % 109.18% 53.11% 29.84% 87.54% 103.28% 80.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9900 1.9300 1.8900 1.8800 1.0000 1.6400 1.5900 3.81%
  YoY % 3.11% 2.12% 0.53% 88.00% -39.02% 3.14% -
  Horiz. % 125.16% 121.38% 118.87% 118.24% 62.89% 103.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,151
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.00 14.75 13.37 14.51 13.24 12.28 12.27 5.58%
  YoY % 15.25% 10.32% -7.86% 9.59% 7.82% 0.08% -
  Horiz. % 138.55% 120.21% 108.96% 118.26% 107.91% 100.08% 100.00%
EPS 3.33 1.62 0.91 2.67 3.15 2.45 3.05 1.47%
  YoY % 105.56% 78.02% -65.92% -15.24% 28.57% -19.67% -
  Horiz. % 109.18% 53.11% 29.84% 87.54% 103.28% 80.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9907 1.9327 1.8978 1.8775 1.0008 1.6396 1.5900 3.82%
  YoY % 3.00% 1.84% 1.08% 87.60% -38.96% 3.12% -
  Horiz. % 125.20% 121.55% 119.36% 118.08% 62.94% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.9600 0.9000 0.9500 1.0200 1.2000 1.3500 1.5700 -
P/RPS 5.65 6.11 7.13 7.02 9.07 10.99 12.80 -12.74%
  YoY % -7.53% -14.31% 1.57% -22.60% -17.47% -14.14% -
  Horiz. % 44.14% 47.73% 55.70% 54.84% 70.86% 85.86% 100.00%
P/EPS 28.83 55.56 104.40 38.20 38.12 55.10 51.48 -9.21%
  YoY % -48.11% -46.78% 173.30% 0.21% -30.82% 7.03% -
  Horiz. % 56.00% 107.93% 202.80% 74.20% 74.05% 107.03% 100.00%
EY 3.47 1.80 0.96 2.62 2.62 1.81 1.94 10.17%
  YoY % 92.78% 87.50% -63.36% 0.00% 44.75% -6.70% -
  Horiz. % 178.87% 92.78% 49.48% 135.05% 135.05% 93.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.47 0.50 0.54 1.20 0.82 0.99 -11.36%
  YoY % 2.13% -6.00% -7.41% -55.00% 46.34% -17.17% -
  Horiz. % 48.48% 47.47% 50.51% 54.55% 121.21% 82.83% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 21/05/10 12/05/09 22/05/08 24/05/07 18/05/06 26/05/05 -
Price 1.0000 0.8600 0.9500 0.9900 1.2000 1.3900 1.4000 -
P/RPS 5.88 5.84 7.13 6.81 9.07 11.32 11.41 -10.46%
  YoY % 0.68% -18.09% 4.70% -24.92% -19.88% -0.79% -
  Horiz. % 51.53% 51.18% 62.49% 59.68% 79.49% 99.21% 100.00%
P/EPS 30.03 53.09 104.40 37.08 38.12 56.73 45.90 -6.82%
  YoY % -43.44% -49.15% 181.55% -2.73% -32.80% 23.59% -
  Horiz. % 65.42% 115.66% 227.45% 80.78% 83.05% 123.59% 100.00%
EY 3.33 1.88 0.96 2.70 2.62 1.76 2.18 7.31%
  YoY % 77.13% 95.83% -64.44% 3.05% 48.86% -19.27% -
  Horiz. % 152.75% 86.24% 44.04% 123.85% 120.18% 80.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.45 0.50 0.53 1.20 0.85 0.88 -8.99%
  YoY % 11.11% -10.00% -5.66% -55.83% 41.18% -3.41% -
  Horiz. % 56.82% 51.14% 56.82% 60.23% 136.36% 96.59% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers