[PBA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.83%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 84,716 40,675 162,618 122,265 80,875 40,647 153,737 -32.85%
PBT 22,261 9,310 42,483 35,839 23,877 12,071 49,641 -41.49%
Tax -4,396 -1,196 -9,758 -6,923 -4,317 -1,967 -9,806 -41.51%
NP 17,865 8,114 32,725 28,916 19,560 10,104 39,835 -41.49%
-
NP to SH 17,865 8,114 32,725 28,916 19,560 10,104 39,835 -41.49%
-
Tax Rate 19.75% 12.85% 22.97% 19.32% 18.08% 16.30% 19.75% -
Total Cost 66,851 32,561 129,893 93,349 61,315 30,543 113,902 -29.96%
-
Net Worth 535,949 543,141 516,620 331,043 331,056 526,733 513,252 2.93%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 16,624 8,276 - - 16,556 -
Div Payout % - - 50.80% 28.62% - - 41.56% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 535,949 543,141 516,620 331,043 331,056 526,733 513,252 2.93%
NOSH 330,833 331,183 331,167 331,043 331,056 331,278 331,130 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.09% 19.95% 20.12% 23.65% 24.19% 24.86% 25.91% -
ROE 3.33% 1.49% 6.33% 8.73% 5.91% 1.92% 7.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.61 12.28 49.10 36.93 24.43 12.27 46.43 -32.81%
EPS 5.40 2.45 9.89 8.74 5.91 3.05 12.03 -41.46%
DPS 0.00 0.00 5.02 2.50 0.00 0.00 5.00 -
NAPS 1.62 1.64 1.56 1.00 1.00 1.59 1.55 2.99%
Adjusted Per Share Value based on latest NOSH - 331,017
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.57 12.28 49.09 36.91 24.41 12.27 46.41 -32.86%
EPS 5.39 2.45 9.88 8.73 5.90 3.05 12.02 -41.50%
DPS 0.00 0.00 5.02 2.50 0.00 0.00 5.00 -
NAPS 1.6179 1.6396 1.5595 0.9993 0.9994 1.59 1.5493 2.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.37 1.35 1.50 1.40 1.41 1.57 1.82 -
P/RPS 5.35 10.99 3.05 3.79 5.77 12.80 3.92 23.10%
P/EPS 25.37 55.10 15.18 16.03 23.86 51.48 15.13 41.27%
EY 3.94 1.81 6.59 6.24 4.19 1.94 6.61 -29.24%
DY 0.00 0.00 3.35 1.79 0.00 0.00 2.75 -
P/NAPS 0.85 0.82 0.96 1.40 1.41 0.99 1.17 -19.23%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 16/02/06 10/11/05 29/08/05 26/05/05 22/02/05 -
Price 1.25 1.39 1.47 1.40 1.44 1.40 1.67 -
P/RPS 4.88 11.32 2.99 3.79 5.89 11.41 3.60 22.55%
P/EPS 23.15 56.73 14.88 16.03 24.37 45.90 13.88 40.77%
EY 4.32 1.76 6.72 6.24 4.10 2.18 7.20 -28.92%
DY 0.00 0.00 3.41 1.79 0.00 0.00 2.99 -
P/NAPS 0.77 0.85 0.94 1.40 1.44 0.88 1.08 -20.24%

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