[PBA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.07%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 113,880 73,112 35,220 148,969 111,331 73,776 36,263 114.00%
PBT 34,878 20,127 8,018 51,106 39,026 24,948 13,251 90.29%
Tax -7,881 -5,080 -2,667 -10,475 -6,798 -3,254 -740 381.97%
NP 26,997 15,047 5,351 40,631 32,228 21,694 12,511 66.75%
-
NP to SH 26,997 15,047 5,351 40,631 32,228 21,694 12,511 66.75%
-
Tax Rate 22.60% 25.24% 33.26% 20.50% 17.42% 13.04% 5.58% -
Total Cost 86,883 58,065 29,869 108,338 79,103 52,082 23,752 136.84%
-
Net Worth 509,502 505,976 495,462 489,689 489,706 473,624 463,370 6.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 8,271 - - 16,543 - - - -
Div Payout % 30.64% - - 40.72% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 509,502 505,976 495,462 489,689 489,706 473,624 463,370 6.51%
NOSH 330,845 330,703 330,308 330,871 330,882 331,206 330,978 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.71% 20.58% 15.19% 27.27% 28.95% 29.41% 34.50% -
ROE 5.30% 2.97% 1.08% 8.30% 6.58% 4.58% 2.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.42 22.11 10.66 45.02 33.65 22.27 10.96 114.00%
EPS 8.16 4.55 1.62 12.28 9.74 6.55 3.78 66.79%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.50 1.48 1.48 1.43 1.40 6.54%
Adjusted Per Share Value based on latest NOSH - 330,826
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.38 22.07 10.63 44.97 33.61 22.27 10.95 113.97%
EPS 8.15 4.54 1.62 12.27 9.73 6.55 3.78 66.66%
DPS 2.50 0.00 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.538 1.5274 1.4956 1.4782 1.4783 1.4297 1.3988 6.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.47 1.71 1.84 1.87 1.41 1.12 -
P/RPS 4.39 6.65 16.04 4.09 5.56 6.33 10.22 -42.98%
P/EPS 18.50 32.31 105.56 14.98 19.20 21.53 29.63 -26.88%
EY 5.40 3.10 0.95 6.67 5.21 4.65 3.37 36.81%
DY 1.66 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 1.14 1.24 1.26 0.99 0.80 14.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 13/08/04 11/05/04 24/02/04 10/11/03 28/08/03 12/05/03 -
Price 1.57 1.46 1.65 1.73 1.84 1.65 1.25 -
P/RPS 4.56 6.60 15.47 3.84 5.47 7.41 11.41 -45.65%
P/EPS 19.24 32.09 101.85 14.09 18.89 25.19 33.07 -30.23%
EY 5.20 3.12 0.98 7.10 5.29 3.97 3.02 43.51%
DY 1.59 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 1.02 0.95 1.10 1.17 1.24 1.15 0.89 9.48%

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