[PBA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.39%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 179,814 177,164 187,857 190,141 188,928 192,288 181,549 -0.63%
PBT 10,658 8,588 27,779 30,206 36,258 39,132 51,595 -65.08%
Tax 1,474 3,520 3,519 -2,108 -4,900 -3,800 -7,622 -
NP 12,132 12,108 31,298 28,098 31,358 35,332 43,973 -57.65%
-
NP to SH 12,132 12,108 31,298 28,098 31,358 35,332 43,973 -57.65%
-
Tax Rate -13.83% -40.99% -12.67% 6.98% 13.51% 9.71% 14.77% -
Total Cost 167,682 165,056 156,559 162,042 157,570 156,956 137,576 14.11%
-
Net Worth 629,803 628,684 622,667 619,628 629,811 621,949 609,287 2.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 12,420 9,940 - - 8,576 -
Div Payout % - - 39.68% 35.38% - - 19.50% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 629,803 628,684 622,667 619,628 629,811 621,949 609,287 2.23%
NOSH 331,475 332,637 331,206 331,352 331,479 330,823 331,134 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.75% 6.83% 16.66% 14.78% 16.60% 18.37% 24.22% -
ROE 1.93% 1.93% 5.03% 4.53% 4.98% 5.68% 7.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.25 53.26 56.72 57.38 57.00 58.12 54.83 -0.70%
EPS 3.66 3.64 9.45 8.48 9.46 10.68 13.28 -57.68%
DPS 0.00 0.00 3.75 3.00 0.00 0.00 2.59 -
NAPS 1.90 1.89 1.88 1.87 1.90 1.88 1.84 2.16%
Adjusted Per Share Value based on latest NOSH - 330,981
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.28 53.48 56.71 57.40 57.03 58.05 54.80 -0.63%
EPS 3.66 3.66 9.45 8.48 9.47 10.67 13.27 -57.66%
DPS 0.00 0.00 3.75 3.00 0.00 0.00 2.59 -
NAPS 1.9012 1.8978 1.8796 1.8705 1.9012 1.8775 1.8392 2.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.94 0.95 0.86 0.90 1.01 1.02 1.20 -
P/RPS 1.73 1.78 1.52 1.57 1.77 1.75 2.19 -14.55%
P/EPS 25.68 26.10 9.10 10.61 10.68 9.55 9.04 100.70%
EY 3.89 3.83 10.99 9.42 9.37 10.47 11.07 -50.23%
DY 0.00 0.00 4.36 3.33 0.00 0.00 2.16 -
P/NAPS 0.49 0.50 0.46 0.48 0.53 0.54 0.65 -17.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 12/05/09 12/02/09 24/11/08 22/08/08 22/05/08 04/02/08 -
Price 0.93 0.95 0.90 0.88 0.94 0.99 1.24 -
P/RPS 1.71 1.78 1.59 1.53 1.65 1.70 2.26 -16.97%
P/EPS 25.41 26.10 9.52 10.38 9.94 9.27 9.34 95.00%
EY 3.94 3.83 10.50 9.64 10.06 10.79 10.71 -48.68%
DY 0.00 0.00 4.17 3.41 0.00 0.00 2.09 -
P/NAPS 0.49 0.50 0.48 0.47 0.49 0.53 0.67 -18.84%

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