[PBA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 224.5%
YoY- -60.03%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 87,733 336,303 250,979 167,219 82,228 340,201 258,786 -51.34%
PBT 13,252 31,572 24,722 12,848 4,175 28,115 36,730 -49.28%
Tax -3,104 -6,814 -875 -306 -310 -2,962 829 -
NP 10,148 24,758 23,847 12,542 3,865 25,153 37,559 -58.17%
-
NP to SH 10,148 24,758 23,847 12,542 3,865 25,153 37,559 -58.17%
-
Tax Rate 23.42% 21.58% 3.54% 2.38% 7.43% 10.54% -2.26% -
Total Cost 77,585 311,545 227,132 154,677 78,363 315,048 221,227 -50.23%
-
Net Worth 701,715 691,785 701,715 691,785 681,855 678,545 695,097 0.63%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 7,447 4,137 - - 11,584 5,792 -
Div Payout % - 30.08% 17.35% - - 46.06% 15.42% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 701,715 691,785 701,715 691,785 681,855 678,545 695,097 0.63%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.57% 7.36% 9.50% 7.50% 4.70% 7.39% 14.51% -
ROE 1.45% 3.58% 3.40% 1.81% 0.57% 3.71% 5.40% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.51 101.60 75.82 50.52 24.84 102.78 78.18 -51.34%
EPS 3.07 7.48 7.20 3.79 1.17 7.60 11.35 -58.14%
DPS 0.00 2.25 1.25 0.00 0.00 3.50 1.75 -
NAPS 2.12 2.09 2.12 2.09 2.06 2.05 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.48 101.52 75.76 50.48 24.82 102.70 78.12 -51.35%
EPS 3.06 7.47 7.20 3.79 1.17 7.59 11.34 -58.20%
DPS 0.00 2.25 1.25 0.00 0.00 3.50 1.75 -
NAPS 2.1183 2.0883 2.1183 2.0883 2.0583 2.0483 2.0983 0.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.86 0.865 0.85 0.85 0.80 1.12 1.10 -
P/RPS 3.24 0.85 1.12 1.68 3.22 1.09 1.41 74.04%
P/EPS 28.05 11.56 11.80 22.43 68.51 14.74 9.69 102.98%
EY 3.56 8.65 8.48 4.46 1.46 6.78 10.32 -50.78%
DY 0.00 2.60 1.47 0.00 0.00 3.13 1.59 -
P/NAPS 0.41 0.41 0.40 0.41 0.39 0.55 0.52 -14.64%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 24/02/21 24/11/20 26/08/20 23/06/20 28/02/20 26/11/19 -
Price 0.875 0.00 0.85 0.86 0.875 1.03 1.13 -
P/RPS 3.30 0.00 1.12 1.70 3.52 1.00 1.45 72.93%
P/EPS 28.54 0.00 11.80 22.70 74.93 13.55 9.96 101.61%
EY 3.50 0.00 8.48 4.41 1.33 7.38 10.04 -50.43%
DY 0.00 0.00 1.47 0.00 0.00 3.40 1.55 -
P/NAPS 0.41 0.00 0.40 0.41 0.42 0.50 0.54 -16.75%

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