[PBA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -14.24%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 265,224 261,948 251,731 253,165 252,666 247,056 244,560 5.57%
PBT 33,360 33,108 27,487 34,074 41,516 34,708 23,732 25.56%
Tax -604 -784 443 -914 -2,848 -2,244 5,303 -
NP 32,756 32,324 27,930 33,160 38,668 32,464 29,035 8.39%
-
NP to SH 32,756 32,324 27,930 33,160 38,668 32,464 29,035 8.39%
-
Tax Rate 1.81% 2.37% -1.61% 2.68% 6.86% 6.47% -22.35% -
Total Cost 232,468 229,624 223,801 220,005 213,998 214,592 215,525 5.18%
-
Net Worth 731,219 725,302 708,084 718,613 718,403 708,907 698,735 3.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 12,293 7,727 - - 12,418 -
Div Payout % - - 44.01% 23.30% - - 42.77% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 731,219 725,302 708,084 718,613 718,403 708,907 698,735 3.08%
NOSH 330,868 331,188 327,816 331,158 331,061 331,265 331,154 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.35% 12.34% 11.10% 13.10% 15.30% 13.14% 11.87% -
ROE 4.48% 4.46% 3.94% 4.61% 5.38% 4.58% 4.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.16 79.09 76.79 76.45 76.32 74.58 73.85 5.63%
EPS 9.90 9.76 8.44 10.01 11.68 9.80 8.76 8.52%
DPS 0.00 0.00 3.75 2.33 0.00 0.00 3.75 -
NAPS 2.21 2.19 2.16 2.17 2.17 2.14 2.11 3.14%
Adjusted Per Share Value based on latest NOSH - 331,497
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.06 79.07 75.99 76.42 76.27 74.58 73.82 5.57%
EPS 9.89 9.76 8.43 10.01 11.67 9.80 8.76 8.44%
DPS 0.00 0.00 3.71 2.33 0.00 0.00 3.75 -
NAPS 2.2073 2.1895 2.1375 2.1693 2.1686 2.14 2.1093 3.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.16 0.99 0.965 0.89 0.85 0.91 -
P/RPS 1.75 1.47 1.29 1.26 1.17 1.14 1.23 26.58%
P/EPS 14.14 11.89 11.62 9.64 7.62 8.67 10.38 22.95%
EY 7.07 8.41 8.61 10.38 13.12 11.53 9.63 -18.66%
DY 0.00 0.00 3.79 2.42 0.00 0.00 4.12 -
P/NAPS 0.63 0.53 0.46 0.44 0.41 0.40 0.43 29.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 21/02/14 21/11/13 16/08/13 22/05/13 20/02/13 -
Price 1.18 1.48 1.16 0.955 0.88 0.875 0.87 -
P/RPS 1.47 1.87 1.51 1.25 1.15 1.17 1.18 15.82%
P/EPS 11.92 15.16 13.62 9.54 7.53 8.93 9.92 13.06%
EY 8.39 6.59 7.34 10.49 13.27 11.20 10.08 -11.54%
DY 0.00 0.00 3.23 2.44 0.00 0.00 4.31 -
P/NAPS 0.53 0.68 0.54 0.44 0.41 0.41 0.41 18.72%

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