[PBA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.65%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 187,857 190,141 188,928 192,288 181,549 181,241 180,162 2.81%
PBT 27,779 30,206 36,258 39,132 51,595 50,681 54,202 -35.82%
Tax 3,519 -2,108 -4,900 -3,800 -7,622 -10,481 -9,970 -
NP 31,298 28,098 31,358 35,332 43,973 40,200 44,232 -20.51%
-
NP to SH 31,298 28,098 31,358 35,332 43,973 40,200 44,232 -20.51%
-
Tax Rate -12.67% 6.98% 13.51% 9.71% 14.77% 20.68% 18.39% -
Total Cost 156,559 162,042 157,570 156,956 137,576 141,041 135,930 9.83%
-
Net Worth 622,667 619,628 629,811 621,949 609,287 331,108 331,011 52.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,420 9,940 - - 8,576 - - -
Div Payout % 39.68% 35.38% - - 19.50% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 622,667 619,628 629,811 621,949 609,287 331,108 331,011 52.09%
NOSH 331,206 331,352 331,479 330,823 331,134 331,108 331,011 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.66% 14.78% 16.60% 18.37% 24.22% 22.18% 24.55% -
ROE 5.03% 4.53% 4.98% 5.68% 7.22% 12.14% 13.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 56.72 57.38 57.00 58.12 54.83 54.74 54.43 2.77%
EPS 9.45 8.48 9.46 10.68 13.28 12.15 13.36 -20.52%
DPS 3.75 3.00 0.00 0.00 2.59 0.00 0.00 -
NAPS 1.88 1.87 1.90 1.88 1.84 1.00 1.00 52.03%
Adjusted Per Share Value based on latest NOSH - 330,823
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 56.71 57.40 57.03 58.05 54.80 54.71 54.39 2.81%
EPS 9.45 8.48 9.47 10.67 13.27 12.14 13.35 -20.49%
DPS 3.75 3.00 0.00 0.00 2.59 0.00 0.00 -
NAPS 1.8796 1.8705 1.9012 1.8775 1.8392 0.9995 0.9992 52.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.86 0.90 1.01 1.02 1.20 1.30 1.29 -
P/RPS 1.52 1.57 1.77 1.75 2.19 2.37 2.37 -25.52%
P/EPS 9.10 10.61 10.68 9.55 9.04 10.71 9.65 -3.81%
EY 10.99 9.42 9.37 10.47 11.07 9.34 10.36 3.99%
DY 4.36 3.33 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.46 0.48 0.53 0.54 0.65 1.30 1.29 -49.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 12/02/09 24/11/08 22/08/08 22/05/08 04/02/08 26/10/07 02/08/07 -
Price 0.90 0.88 0.94 0.99 1.24 1.28 1.28 -
P/RPS 1.59 1.53 1.65 1.70 2.26 2.34 2.35 -22.83%
P/EPS 9.52 10.38 9.94 9.27 9.34 10.54 9.58 -0.41%
EY 10.50 9.64 10.06 10.79 10.71 9.49 10.44 0.38%
DY 4.17 3.41 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.53 0.67 1.28 1.28 -47.84%

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