[PBA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 25.33%
YoY- 8.45%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,887 56,313 198,543 148,176 99,063 48,854 184,695 -24.67%
PBT 28,842 13,243 30,830 17,815 13,948 6,655 15,821 49.39%
Tax -5,665 -2,208 -4,600 -4,269 -2,815 -1,281 -1,004 217.94%
NP 23,177 11,035 26,230 13,546 11,133 5,374 14,817 34.86%
-
NP to SH 23,209 11,035 26,230 13,953 11,133 5,374 14,817 34.98%
-
Tax Rate 19.64% 16.67% 14.92% 23.96% 20.18% 19.25% 6.35% -
Total Cost 97,710 45,278 172,313 134,630 87,930 43,480 169,878 -30.90%
-
Net Worth 673,060 659,448 649,159 658,417 642,798 640,235 633,120 4.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 9,936 5,117 - - 9,944 -
Div Payout % - - 37.88% 36.67% - - 67.11% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 673,060 659,448 649,159 658,417 642,798 640,235 633,120 4.17%
NOSH 331,557 331,381 331,204 341,149 331,339 331,728 331,476 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.17% 19.60% 13.21% 9.14% 11.24% 11.00% 8.02% -
ROE 3.45% 1.67% 4.04% 2.12% 1.73% 0.84% 2.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.46 16.99 59.95 43.43 29.90 14.73 55.72 -24.68%
EPS 7.00 3.33 7.92 4.09 3.36 1.62 4.47 34.96%
DPS 0.00 0.00 3.00 1.50 0.00 0.00 3.00 -
NAPS 2.03 1.99 1.96 1.93 1.94 1.93 1.91 4.15%
Adjusted Per Share Value based on latest NOSH - 386,164
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.49 17.00 59.93 44.73 29.90 14.75 55.75 -24.67%
EPS 7.01 3.33 7.92 4.21 3.36 1.62 4.47 35.09%
DPS 0.00 0.00 3.00 1.54 0.00 0.00 3.00 -
NAPS 2.0318 1.9907 1.9596 1.9876 1.9404 1.9327 1.9112 4.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.98 0.96 0.89 0.93 0.86 0.90 0.87 -
P/RPS 2.69 5.65 1.48 2.14 2.88 6.11 1.56 43.94%
P/EPS 14.00 28.83 11.24 22.74 25.60 55.56 19.46 -19.75%
EY 7.14 3.47 8.90 4.40 3.91 1.80 5.14 24.57%
DY 0.00 0.00 3.37 1.61 0.00 0.00 3.45 -
P/NAPS 0.48 0.48 0.45 0.48 0.44 0.47 0.46 2.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 18/02/11 15/11/10 25/08/10 21/05/10 08/02/10 -
Price 0.90 1.00 0.89 0.88 0.85 0.86 0.88 -
P/RPS 2.47 5.88 1.48 2.03 2.84 5.84 1.58 34.80%
P/EPS 12.86 30.03 11.24 21.52 25.30 53.09 19.69 -24.78%
EY 7.78 3.33 8.90 4.65 3.95 1.88 5.08 32.96%
DY 0.00 0.00 3.37 1.70 0.00 0.00 3.41 -
P/NAPS 0.44 0.50 0.45 0.46 0.44 0.45 0.46 -2.92%

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