[PBA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 21.39%
YoY- 20.93%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,331 73,776 36,263 150,902 108,187 74,032 38,354 103.35%
PBT 39,026 24,948 13,251 61,569 48,295 35,448 18,664 63.44%
Tax -6,798 -3,254 -740 -11,277 -6,866 -7,489 -4,522 31.19%
NP 32,228 21,694 12,511 50,292 41,429 27,959 14,142 73.08%
-
NP to SH 32,228 21,694 12,511 50,292 41,429 27,959 14,142 73.08%
-
Tax Rate 17.42% 13.04% 5.58% 18.32% 14.22% 21.13% 24.23% -
Total Cost 79,103 52,082 23,752 100,610 66,758 46,073 24,212 120.01%
-
Net Worth 489,706 473,624 463,370 447,110 435,439 409,302 375,253 19.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,756 - - - -
Div Payout % - - - 9.46% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 489,706 473,624 463,370 447,110 435,439 409,302 375,253 19.39%
NOSH 330,882 331,206 330,978 317,099 311,028 300,958 280,039 11.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 28.95% 29.41% 34.50% 33.33% 38.29% 37.77% 36.87% -
ROE 6.58% 4.58% 2.70% 11.25% 9.51% 6.83% 3.77% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.65 22.27 10.96 47.59 34.78 24.60 13.70 81.94%
EPS 9.74 6.55 3.78 15.86 13.32 9.29 5.05 54.88%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.48 1.43 1.40 1.41 1.40 1.36 1.34 6.84%
Adjusted Per Share Value based on latest NOSH - 317,670
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.61 22.27 10.95 45.55 32.66 22.35 11.58 103.34%
EPS 9.73 6.55 3.78 15.18 12.51 8.44 4.27 73.07%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.4783 1.4297 1.3988 1.3497 1.3145 1.2356 1.1328 19.39%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.87 1.41 1.12 1.25 1.26 1.49 0.00 -
P/RPS 5.56 6.33 10.22 2.63 3.62 6.06 0.00 -
P/EPS 19.20 21.53 29.63 7.88 9.46 16.04 0.00 -
EY 5.21 4.65 3.37 12.69 10.57 6.23 0.00 -
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 1.26 0.99 0.80 0.89 0.90 1.10 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 22/08/02 16/05/02 -
Price 1.84 1.65 1.25 1.17 1.27 1.37 1.61 -
P/RPS 5.47 7.41 11.41 2.46 3.65 5.57 11.76 -39.93%
P/EPS 18.89 25.19 33.07 7.38 9.53 14.75 31.88 -29.43%
EY 5.29 3.97 3.02 13.56 10.49 6.78 3.14 41.54%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 0.89 0.83 0.91 1.01 1.20 2.20%

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