[PBA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 155.97%
YoY- -4.04%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 340,201 345,048 362,872 337,728 334,758 340,038 341,942 -0.33%
PBT 28,115 48,973 55,040 37,188 36,137 52,524 60,022 -39.60%
Tax -2,962 1,105 7,716 20,700 -139,567 -2,125 -4,558 -24.91%
NP 25,153 50,078 62,756 57,888 -103,430 50,398 55,464 -40.88%
-
NP to SH 25,153 50,078 62,756 57,888 -103,430 50,398 55,464 -40.88%
-
Tax Rate 10.54% -2.26% -14.02% -55.66% 386.22% 4.05% 7.59% -
Total Cost 315,048 294,969 300,116 279,840 438,188 289,640 286,478 6.52%
-
Net Worth 678,545 695,097 695,097 678,547 695,099 844,052 840,742 -13.28%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,584 7,723 - - 11,585 7,723 - -
Div Payout % 46.06% 15.42% - - 0.00% 15.32% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 678,545 695,097 695,097 678,547 695,099 844,052 840,742 -13.28%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.39% 14.51% 17.29% 17.14% -30.90% 14.82% 16.22% -
ROE 3.71% 7.20% 9.03% 8.53% -14.88% 5.97% 6.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 102.78 104.24 109.63 102.03 101.14 102.73 103.31 -0.34%
EPS 7.60 15.13 18.96 17.48 -31.25 15.23 16.76 -40.89%
DPS 3.50 2.33 0.00 0.00 3.50 2.33 0.00 -
NAPS 2.05 2.10 2.10 2.05 2.10 2.55 2.54 -13.28%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 102.70 104.16 109.54 101.95 101.05 102.65 103.22 -0.33%
EPS 7.59 15.12 18.94 17.47 -31.22 15.21 16.74 -40.89%
DPS 3.50 2.33 0.00 0.00 3.50 2.33 0.00 -
NAPS 2.0483 2.0983 2.0983 2.0483 2.0983 2.5479 2.5379 -13.28%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.12 1.10 1.13 1.18 1.06 1.24 1.23 -
P/RPS 1.09 1.06 1.03 1.16 1.05 1.21 1.19 -5.66%
P/EPS 14.74 7.27 5.96 6.75 -3.39 8.14 7.34 58.97%
EY 6.78 13.75 16.78 14.82 -29.48 12.28 13.62 -37.10%
DY 3.13 2.12 0.00 0.00 3.30 1.88 0.00 -
P/NAPS 0.55 0.52 0.54 0.58 0.50 0.49 0.48 9.47%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 27/08/18 -
Price 1.03 1.13 1.10 1.14 1.25 1.22 1.19 -
P/RPS 1.00 1.08 1.00 1.12 1.24 1.19 1.15 -8.87%
P/EPS 13.55 7.47 5.80 6.52 -4.00 8.01 7.10 53.67%
EY 7.38 13.39 17.24 15.34 -25.00 12.48 14.08 -34.91%
DY 3.40 2.06 0.00 0.00 2.80 1.91 0.00 -
P/NAPS 0.50 0.54 0.52 0.56 0.60 0.48 0.47 4.19%

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