[PBA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.96%
YoY- 20.93%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 148,441 147,552 145,052 150,902 144,249 148,064 153,416 -2.17%
PBT 52,034 49,896 53,004 61,569 64,393 70,896 74,656 -21.37%
Tax -9,064 -6,508 -2,960 -11,277 -9,154 -14,978 -18,088 -36.88%
NP 42,970 43,388 50,044 50,292 55,238 55,918 56,568 -16.73%
-
NP to SH 42,970 43,388 50,044 50,292 55,238 55,918 56,568 -16.73%
-
Tax Rate 17.42% 13.04% 5.58% 18.32% 14.22% 21.13% 24.23% -
Total Cost 105,470 104,164 95,008 100,610 89,010 92,146 96,848 5.84%
-
Net Worth 489,706 473,624 463,370 447,110 435,439 409,302 375,253 19.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,756 - - - -
Div Payout % - - - 9.46% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 489,706 473,624 463,370 447,110 435,439 409,302 375,253 19.39%
NOSH 330,882 331,206 330,978 317,099 311,028 300,958 280,039 11.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 28.95% 29.41% 34.50% 33.33% 38.29% 37.77% 36.87% -
ROE 8.77% 9.16% 10.80% 11.25% 12.69% 13.66% 15.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.86 44.55 43.83 47.59 46.38 49.20 54.78 -12.45%
EPS 12.99 13.10 15.12 15.86 17.76 18.58 20.20 -25.47%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.48 1.43 1.40 1.41 1.40 1.36 1.34 6.84%
Adjusted Per Share Value based on latest NOSH - 317,670
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.81 44.54 43.79 45.55 43.54 44.70 46.31 -2.16%
EPS 12.97 13.10 15.11 15.18 16.67 16.88 17.08 -16.75%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.4783 1.4297 1.3988 1.3497 1.3145 1.2356 1.1328 19.39%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.87 1.41 1.12 1.25 1.26 1.49 0.00 -
P/RPS 4.17 3.16 2.56 2.63 2.72 3.03 0.00 -
P/EPS 14.40 10.76 7.41 7.88 7.09 8.02 0.00 -
EY 6.94 9.29 13.50 12.69 14.10 12.47 0.00 -
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 1.26 0.99 0.80 0.89 0.90 1.10 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 22/08/02 16/05/02 -
Price 1.84 1.65 1.25 1.17 1.27 1.37 1.61 -
P/RPS 4.10 3.70 2.85 2.46 2.74 2.78 2.94 24.79%
P/EPS 14.17 12.60 8.27 7.38 7.15 7.37 7.97 46.70%
EY 7.06 7.94 12.10 13.56 13.98 13.56 12.55 -31.83%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 0.89 0.83 0.91 1.01 1.20 2.20%

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