[PBA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.08%
YoY- 77.54%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 198,543 197,568 198,126 195,416 184,695 183,088 179,814 6.80%
PBT 30,830 23,753 27,896 26,620 15,821 18,060 10,658 102.62%
Tax -4,600 -5,692 -5,630 -5,124 -1,004 -905 1,474 -
NP 26,230 18,061 22,266 21,496 14,817 17,154 12,132 66.96%
-
NP to SH 26,230 18,604 22,266 21,496 14,817 17,154 12,132 66.96%
-
Tax Rate 14.92% 23.96% 20.18% 19.25% 6.35% 5.01% -13.83% -
Total Cost 172,313 179,506 175,860 173,920 169,878 165,933 167,682 1.82%
-
Net Worth 649,159 658,417 642,798 640,235 633,120 633,351 629,803 2.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,936 6,822 - - 9,944 4,421 - -
Div Payout % 37.88% 36.67% - - 67.11% 25.77% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 649,159 658,417 642,798 640,235 633,120 633,351 629,803 2.03%
NOSH 331,204 341,149 331,339 331,728 331,476 331,597 331,475 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.21% 9.14% 11.24% 11.00% 8.02% 9.37% 6.75% -
ROE 4.04% 2.83% 3.46% 3.36% 2.34% 2.71% 1.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.95 57.91 59.80 58.91 55.72 55.21 54.25 6.86%
EPS 7.92 5.45 6.72 6.48 4.47 5.17 3.66 67.06%
DPS 3.00 2.00 0.00 0.00 3.00 1.33 0.00 -
NAPS 1.96 1.93 1.94 1.93 1.91 1.91 1.90 2.08%
Adjusted Per Share Value based on latest NOSH - 331,728
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.93 59.64 59.81 58.99 55.75 55.27 54.28 6.80%
EPS 7.92 5.62 6.72 6.49 4.47 5.18 3.66 67.06%
DPS 3.00 2.06 0.00 0.00 3.00 1.33 0.00 -
NAPS 1.9596 1.9876 1.9404 1.9327 1.9112 1.9119 1.9012 2.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 0.93 0.86 0.90 0.87 0.86 0.94 -
P/RPS 1.48 1.61 1.44 1.53 1.56 1.56 1.73 -9.85%
P/EPS 11.24 17.05 12.80 13.89 19.46 16.62 25.68 -42.26%
EY 8.90 5.86 7.81 7.20 5.14 6.02 3.89 73.36%
DY 3.37 2.15 0.00 0.00 3.45 1.55 0.00 -
P/NAPS 0.45 0.48 0.44 0.47 0.46 0.45 0.49 -5.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 15/11/10 25/08/10 21/05/10 08/02/10 30/10/09 06/08/09 -
Price 0.89 0.88 0.85 0.86 0.88 0.94 0.93 -
P/RPS 1.48 1.52 1.42 1.46 1.58 1.70 1.71 -9.15%
P/EPS 11.24 16.14 12.65 13.27 19.69 18.17 25.41 -41.85%
EY 8.90 6.20 7.91 7.53 5.08 5.50 3.94 71.90%
DY 3.37 2.27 0.00 0.00 3.41 1.42 0.00 -
P/NAPS 0.45 0.46 0.44 0.45 0.46 0.49 0.49 -5.50%

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