[PBA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.88%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 135,931 90,081 43,861 172,057 129,727 84,716 40,675 123.36%
PBT 38,011 27,101 13,150 43,763 35,634 22,261 9,310 155.23%
Tax -7,861 -4,985 -2,714 -10,874 -7,006 -4,396 -1,196 250.48%
NP 30,150 22,116 10,436 32,889 28,628 17,865 8,114 139.71%
-
NP to SH 30,150 22,116 10,436 32,889 28,628 17,865 8,114 139.71%
-
Tax Rate 20.68% 18.39% 20.64% 24.85% 19.66% 19.75% 12.85% -
Total Cost 105,781 67,965 33,425 139,168 101,099 66,851 32,561 119.19%
-
Net Worth 331,108 331,011 331,540 523,211 536,154 535,949 543,141 -28.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 16,623 8,273 - - -
Div Payout % - - - 50.54% 28.90% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 331,108 331,011 331,540 523,211 536,154 535,949 543,141 -28.08%
NOSH 331,108 331,011 331,540 331,146 330,959 330,833 331,183 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.18% 24.55% 23.79% 19.12% 22.07% 21.09% 19.95% -
ROE 9.11% 6.68% 3.15% 6.29% 5.34% 3.33% 1.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.05 27.21 13.23 51.96 39.20 25.61 12.28 123.40%
EPS 9.11 6.68 3.15 9.93 8.65 5.40 2.45 139.82%
DPS 0.00 0.00 0.00 5.02 2.50 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.58 1.62 1.62 1.64 -28.07%
Adjusted Per Share Value based on latest NOSH - 331,651
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.03 27.19 13.24 51.94 39.16 25.57 12.28 123.33%
EPS 9.10 6.68 3.15 9.93 8.64 5.39 2.45 139.64%
DPS 0.00 0.00 0.00 5.02 2.50 0.00 0.00 -
NAPS 0.9995 0.9992 1.0008 1.5794 1.6185 1.6179 1.6396 -28.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.29 1.20 1.22 1.21 1.37 1.35 -
P/RPS 3.17 4.74 9.07 2.35 3.09 5.35 10.99 -56.31%
P/EPS 14.28 19.31 38.12 12.28 13.99 25.37 55.10 -59.31%
EY 7.00 5.18 2.62 8.14 7.15 3.94 1.81 146.18%
DY 0.00 0.00 0.00 4.11 2.07 0.00 0.00 -
P/NAPS 1.30 1.29 1.20 0.77 0.75 0.85 0.82 35.92%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/10/07 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 18/05/06 -
Price 1.28 1.28 1.20 1.22 1.18 1.25 1.39 -
P/RPS 3.12 4.70 9.07 2.35 3.01 4.88 11.32 -57.61%
P/EPS 14.06 19.16 38.12 12.28 13.64 23.15 56.73 -60.51%
EY 7.11 5.22 2.62 8.14 7.33 4.32 1.76 153.43%
DY 0.00 0.00 0.00 4.11 2.12 0.00 0.00 -
P/NAPS 1.28 1.28 1.20 0.77 0.73 0.77 0.85 31.34%

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