[PBA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -13.63%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 197,568 198,126 195,416 184,695 183,088 179,814 177,164 7.53%
PBT 23,753 27,896 26,620 15,821 18,060 10,658 8,588 96.91%
Tax -5,692 -5,630 -5,124 -1,004 -905 1,474 3,520 -
NP 18,061 22,266 21,496 14,817 17,154 12,132 12,108 30.51%
-
NP to SH 18,604 22,266 21,496 14,817 17,154 12,132 12,108 33.11%
-
Tax Rate 23.96% 20.18% 19.25% 6.35% 5.01% -13.83% -40.99% -
Total Cost 179,506 175,860 173,920 169,878 165,933 167,682 165,056 5.74%
-
Net Worth 658,417 642,798 640,235 633,120 633,351 629,803 628,684 3.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,822 - - 9,944 4,421 - - -
Div Payout % 36.67% - - 67.11% 25.77% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 658,417 642,798 640,235 633,120 633,351 629,803 628,684 3.12%
NOSH 341,149 331,339 331,728 331,476 331,597 331,475 332,637 1.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.14% 11.24% 11.00% 8.02% 9.37% 6.75% 6.83% -
ROE 2.83% 3.46% 3.36% 2.34% 2.71% 1.93% 1.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.91 59.80 58.91 55.72 55.21 54.25 53.26 5.73%
EPS 5.45 6.72 6.48 4.47 5.17 3.66 3.64 30.84%
DPS 2.00 0.00 0.00 3.00 1.33 0.00 0.00 -
NAPS 1.93 1.94 1.93 1.91 1.91 1.90 1.89 1.40%
Adjusted Per Share Value based on latest NOSH - 330,677
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.64 59.81 58.99 55.75 55.27 54.28 53.48 7.53%
EPS 5.62 6.72 6.49 4.47 5.18 3.66 3.66 33.06%
DPS 2.06 0.00 0.00 3.00 1.33 0.00 0.00 -
NAPS 1.9876 1.9404 1.9327 1.9112 1.9119 1.9012 1.8978 3.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.86 0.90 0.87 0.86 0.94 0.95 -
P/RPS 1.61 1.44 1.53 1.56 1.56 1.73 1.78 -6.46%
P/EPS 17.05 12.80 13.89 19.46 16.62 25.68 26.10 -24.69%
EY 5.86 7.81 7.20 5.14 6.02 3.89 3.83 32.74%
DY 2.15 0.00 0.00 3.45 1.55 0.00 0.00 -
P/NAPS 0.48 0.44 0.47 0.46 0.45 0.49 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 25/08/10 21/05/10 08/02/10 30/10/09 06/08/09 12/05/09 -
Price 0.88 0.85 0.86 0.88 0.94 0.93 0.95 -
P/RPS 1.52 1.42 1.46 1.58 1.70 1.71 1.78 -9.98%
P/EPS 16.14 12.65 13.27 19.69 18.17 25.41 26.10 -27.39%
EY 6.20 7.91 7.53 5.08 5.50 3.94 3.83 37.82%
DY 2.27 0.00 0.00 3.41 1.42 0.00 0.00 -
P/NAPS 0.46 0.44 0.45 0.46 0.49 0.49 0.50 -5.40%

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