[PBA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 47.55%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 122,265 80,875 40,647 153,737 113,880 73,112 35,220 129.09%
PBT 35,839 23,877 12,071 49,641 34,878 20,127 8,018 171.10%
Tax -6,923 -4,317 -1,967 -9,806 -7,881 -5,080 -2,667 88.76%
NP 28,916 19,560 10,104 39,835 26,997 15,047 5,351 207.62%
-
NP to SH 28,916 19,560 10,104 39,835 26,997 15,047 5,351 207.62%
-
Tax Rate 19.32% 18.08% 16.30% 19.75% 22.60% 25.24% 33.26% -
Total Cost 93,349 61,315 30,543 113,902 86,883 58,065 29,869 113.61%
-
Net Worth 331,043 331,056 526,733 513,252 509,502 505,976 495,462 -23.55%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,276 - - 16,556 8,271 - - -
Div Payout % 28.62% - - 41.56% 30.64% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 331,043 331,056 526,733 513,252 509,502 505,976 495,462 -23.55%
NOSH 331,043 331,056 331,278 331,130 330,845 330,703 330,308 0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.65% 24.19% 24.86% 25.91% 23.71% 20.58% 15.19% -
ROE 8.73% 5.91% 1.92% 7.76% 5.30% 2.97% 1.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.93 24.43 12.27 46.43 34.42 22.11 10.66 128.78%
EPS 8.74 5.91 3.05 12.03 8.16 4.55 1.62 207.29%
DPS 2.50 0.00 0.00 5.00 2.50 0.00 0.00 -
NAPS 1.00 1.00 1.59 1.55 1.54 1.53 1.50 -23.66%
Adjusted Per Share Value based on latest NOSH - 330,876
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.91 24.41 12.27 46.41 34.38 22.07 10.63 129.12%
EPS 8.73 5.90 3.05 12.02 8.15 4.54 1.62 207.05%
DPS 2.50 0.00 0.00 5.00 2.50 0.00 0.00 -
NAPS 0.9993 0.9994 1.59 1.5493 1.538 1.5274 1.4956 -23.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 1.41 1.57 1.82 1.51 1.47 1.71 -
P/RPS 3.79 5.77 12.80 3.92 4.39 6.65 16.04 -61.74%
P/EPS 16.03 23.86 51.48 15.13 18.50 32.31 105.56 -71.50%
EY 6.24 4.19 1.94 6.61 5.40 3.10 0.95 250.32%
DY 1.79 0.00 0.00 2.75 1.66 0.00 0.00 -
P/NAPS 1.40 1.41 0.99 1.17 0.98 0.96 1.14 14.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 10/11/05 29/08/05 26/05/05 22/02/05 18/11/04 13/08/04 11/05/04 -
Price 1.40 1.44 1.40 1.67 1.57 1.46 1.65 -
P/RPS 3.79 5.89 11.41 3.60 4.56 6.60 15.47 -60.81%
P/EPS 16.03 24.37 45.90 13.88 19.24 32.09 101.85 -70.81%
EY 6.24 4.10 2.18 7.20 5.20 3.12 0.98 243.14%
DY 1.79 0.00 0.00 2.99 1.59 0.00 0.00 -
P/NAPS 1.40 1.44 0.88 1.08 1.02 0.95 1.10 17.42%

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