[PBA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 120.18%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 43,861 172,057 129,727 84,716 40,675 162,618 122,265 -49.54%
PBT 13,150 43,763 35,634 22,261 9,310 42,483 35,839 -48.77%
Tax -2,714 -10,874 -7,006 -4,396 -1,196 -9,758 -6,923 -46.46%
NP 10,436 32,889 28,628 17,865 8,114 32,725 28,916 -49.34%
-
NP to SH 10,436 32,889 28,628 17,865 8,114 32,725 28,916 -49.34%
-
Tax Rate 20.64% 24.85% 19.66% 19.75% 12.85% 22.97% 19.32% -
Total Cost 33,425 139,168 101,099 66,851 32,561 129,893 93,349 -49.60%
-
Net Worth 331,540 523,211 536,154 535,949 543,141 516,620 331,043 0.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16,623 8,273 - - 16,624 8,276 -
Div Payout % - 50.54% 28.90% - - 50.80% 28.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 331,540 523,211 536,154 535,949 543,141 516,620 331,043 0.10%
NOSH 331,540 331,146 330,959 330,833 331,183 331,167 331,043 0.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 23.79% 19.12% 22.07% 21.09% 19.95% 20.12% 23.65% -
ROE 3.15% 6.29% 5.34% 3.33% 1.49% 6.33% 8.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.23 51.96 39.20 25.61 12.28 49.10 36.93 -49.59%
EPS 3.15 9.93 8.65 5.40 2.45 9.89 8.74 -49.38%
DPS 0.00 5.02 2.50 0.00 0.00 5.02 2.50 -
NAPS 1.00 1.58 1.62 1.62 1.64 1.56 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 331,635
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.24 51.94 39.16 25.57 12.28 49.09 36.91 -49.54%
EPS 3.15 9.93 8.64 5.39 2.45 9.88 8.73 -49.34%
DPS 0.00 5.02 2.50 0.00 0.00 5.02 2.50 -
NAPS 1.0008 1.5794 1.6185 1.6179 1.6396 1.5595 0.9993 0.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.20 1.22 1.21 1.37 1.35 1.50 1.40 -
P/RPS 9.07 2.35 3.09 5.35 10.99 3.05 3.79 79.00%
P/EPS 38.12 12.28 13.99 25.37 55.10 15.18 16.03 78.25%
EY 2.62 8.14 7.15 3.94 1.81 6.59 6.24 -43.95%
DY 0.00 4.11 2.07 0.00 0.00 3.35 1.79 -
P/NAPS 1.20 0.77 0.75 0.85 0.82 0.96 1.40 -9.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 13/02/07 09/11/06 24/08/06 18/05/06 16/02/06 10/11/05 -
Price 1.20 1.22 1.18 1.25 1.39 1.47 1.40 -
P/RPS 9.07 2.35 3.01 4.88 11.32 2.99 3.79 79.00%
P/EPS 38.12 12.28 13.64 23.15 56.73 14.88 16.03 78.25%
EY 2.62 8.14 7.33 4.32 1.76 6.72 6.24 -43.95%
DY 0.00 4.11 2.12 0.00 0.00 3.41 1.79 -
P/NAPS 1.20 0.77 0.73 0.77 0.85 0.94 1.40 -9.77%

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