[PBA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 79.42%
YoY- -16.23%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 80,875 40,647 153,737 113,880 73,112 35,220 148,969 -33.47%
PBT 23,877 12,071 49,641 34,878 20,127 8,018 51,106 -39.81%
Tax -4,317 -1,967 -9,806 -7,881 -5,080 -2,667 -10,475 -44.65%
NP 19,560 10,104 39,835 26,997 15,047 5,351 40,631 -38.60%
-
NP to SH 19,560 10,104 39,835 26,997 15,047 5,351 40,631 -38.60%
-
Tax Rate 18.08% 16.30% 19.75% 22.60% 25.24% 33.26% 20.50% -
Total Cost 61,315 30,543 113,902 86,883 58,065 29,869 108,338 -31.60%
-
Net Worth 331,056 526,733 513,252 509,502 505,976 495,462 489,689 -22.98%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 16,556 8,271 - - 16,543 -
Div Payout % - - 41.56% 30.64% - - 40.72% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 331,056 526,733 513,252 509,502 505,976 495,462 489,689 -22.98%
NOSH 331,056 331,278 331,130 330,845 330,703 330,308 330,871 0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 24.19% 24.86% 25.91% 23.71% 20.58% 15.19% 27.27% -
ROE 5.91% 1.92% 7.76% 5.30% 2.97% 1.08% 8.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.43 12.27 46.43 34.42 22.11 10.66 45.02 -33.49%
EPS 5.91 3.05 12.03 8.16 4.55 1.62 12.28 -38.61%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.00 -
NAPS 1.00 1.59 1.55 1.54 1.53 1.50 1.48 -23.01%
Adjusted Per Share Value based on latest NOSH - 331,024
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.41 12.27 46.41 34.38 22.07 10.63 44.97 -33.48%
EPS 5.90 3.05 12.02 8.15 4.54 1.62 12.27 -38.65%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 4.99 -
NAPS 0.9994 1.59 1.5493 1.538 1.5274 1.4956 1.4782 -22.98%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.41 1.57 1.82 1.51 1.47 1.71 1.84 -
P/RPS 5.77 12.80 3.92 4.39 6.65 16.04 4.09 25.81%
P/EPS 23.86 51.48 15.13 18.50 32.31 105.56 14.98 36.42%
EY 4.19 1.94 6.61 5.40 3.10 0.95 6.67 -26.67%
DY 0.00 0.00 2.75 1.66 0.00 0.00 2.72 -
P/NAPS 1.41 0.99 1.17 0.98 0.96 1.14 1.24 8.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 22/02/05 18/11/04 13/08/04 11/05/04 24/02/04 -
Price 1.44 1.40 1.67 1.57 1.46 1.65 1.73 -
P/RPS 5.89 11.41 3.60 4.56 6.60 15.47 3.84 33.03%
P/EPS 24.37 45.90 13.88 19.24 32.09 101.85 14.09 44.13%
EY 4.10 2.18 7.20 5.20 3.12 0.98 7.10 -30.67%
DY 0.00 0.00 2.99 1.59 0.00 0.00 2.89 -
P/NAPS 1.44 0.88 1.08 1.02 0.95 1.10 1.17 14.86%

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