[PBA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.2%
YoY- -61.31%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 195,416 184,695 183,088 179,814 177,164 187,857 190,141 1.84%
PBT 26,620 15,821 18,060 10,658 8,588 27,779 30,206 -8.08%
Tax -5,124 -1,004 -905 1,474 3,520 3,519 -2,108 80.88%
NP 21,496 14,817 17,154 12,132 12,108 31,298 28,098 -16.36%
-
NP to SH 21,496 14,817 17,154 12,132 12,108 31,298 28,098 -16.36%
-
Tax Rate 19.25% 6.35% 5.01% -13.83% -40.99% -12.67% 6.98% -
Total Cost 173,920 169,878 165,933 167,682 165,056 156,559 162,042 4.83%
-
Net Worth 640,235 633,120 633,351 629,803 628,684 622,667 619,628 2.20%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,944 4,421 - - 12,420 9,940 -
Div Payout % - 67.11% 25.77% - - 39.68% 35.38% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 640,235 633,120 633,351 629,803 628,684 622,667 619,628 2.20%
NOSH 331,728 331,476 331,597 331,475 332,637 331,206 331,352 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.00% 8.02% 9.37% 6.75% 6.83% 16.66% 14.78% -
ROE 3.36% 2.34% 2.71% 1.93% 1.93% 5.03% 4.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.91 55.72 55.21 54.25 53.26 56.72 57.38 1.77%
EPS 6.48 4.47 5.17 3.66 3.64 9.45 8.48 -16.43%
DPS 0.00 3.00 1.33 0.00 0.00 3.75 3.00 -
NAPS 1.93 1.91 1.91 1.90 1.89 1.88 1.87 2.12%
Adjusted Per Share Value based on latest NOSH - 330,326
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.99 55.75 55.27 54.28 53.48 56.71 57.40 1.83%
EPS 6.49 4.47 5.18 3.66 3.66 9.45 8.48 -16.34%
DPS 0.00 3.00 1.33 0.00 0.00 3.75 3.00 -
NAPS 1.9327 1.9112 1.9119 1.9012 1.8978 1.8796 1.8705 2.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.90 0.87 0.86 0.94 0.95 0.86 0.90 -
P/RPS 1.53 1.56 1.56 1.73 1.78 1.52 1.57 -1.70%
P/EPS 13.89 19.46 16.62 25.68 26.10 9.10 10.61 19.69%
EY 7.20 5.14 6.02 3.89 3.83 10.99 9.42 -16.41%
DY 0.00 3.45 1.55 0.00 0.00 4.36 3.33 -
P/NAPS 0.47 0.46 0.45 0.49 0.50 0.46 0.48 -1.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 08/02/10 30/10/09 06/08/09 12/05/09 12/02/09 24/11/08 -
Price 0.86 0.88 0.94 0.93 0.95 0.90 0.88 -
P/RPS 1.46 1.58 1.70 1.71 1.78 1.59 1.53 -3.07%
P/EPS 13.27 19.69 18.17 25.41 26.10 9.52 10.38 17.80%
EY 7.53 5.08 5.50 3.94 3.83 10.50 9.64 -15.19%
DY 0.00 3.41 1.42 0.00 0.00 4.17 3.41 -
P/NAPS 0.45 0.46 0.49 0.49 0.50 0.48 0.47 -2.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment