[PBA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.16%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 148,176 99,063 48,854 184,695 137,316 89,907 44,291 123.52%
PBT 17,815 13,948 6,655 15,821 13,545 5,329 2,147 309.33%
Tax -4,269 -2,815 -1,281 -1,004 -679 737 880 -
NP 13,546 11,133 5,374 14,817 12,866 6,066 3,027 171.31%
-
NP to SH 13,953 11,133 5,374 14,817 12,866 6,066 3,027 176.71%
-
Tax Rate 23.96% 20.18% 19.25% 6.35% 5.01% -13.83% -40.99% -
Total Cost 134,630 87,930 43,480 169,878 124,450 83,841 41,264 119.82%
-
Net Worth 658,417 642,798 640,235 633,120 633,352 629,803 628,684 3.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,117 - - 9,944 3,315 - - -
Div Payout % 36.67% - - 67.11% 25.77% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 658,417 642,798 640,235 633,120 633,352 629,803 628,684 3.12%
NOSH 341,149 331,339 331,728 331,476 331,597 331,475 332,637 1.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.14% 11.24% 11.00% 8.02% 9.37% 6.75% 6.83% -
ROE 2.12% 1.73% 0.84% 2.34% 2.03% 0.96% 0.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.43 29.90 14.73 55.72 41.41 27.12 13.32 119.72%
EPS 4.09 3.36 1.62 4.47 3.88 1.83 0.91 172.09%
DPS 1.50 0.00 0.00 3.00 1.00 0.00 0.00 -
NAPS 1.93 1.94 1.93 1.91 1.91 1.90 1.89 1.40%
Adjusted Per Share Value based on latest NOSH - 330,677
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.73 29.90 14.75 55.75 41.45 27.14 13.37 123.52%
EPS 4.21 3.36 1.62 4.47 3.88 1.83 0.91 177.38%
DPS 1.54 0.00 0.00 3.00 1.00 0.00 0.00 -
NAPS 1.9876 1.9404 1.9327 1.9112 1.9119 1.9012 1.8978 3.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.86 0.90 0.87 0.86 0.94 0.95 -
P/RPS 2.14 2.88 6.11 1.56 2.08 3.47 7.13 -55.13%
P/EPS 22.74 25.60 55.56 19.46 22.16 51.37 104.40 -63.76%
EY 4.40 3.91 1.80 5.14 4.51 1.95 0.96 175.66%
DY 1.61 0.00 0.00 3.45 1.16 0.00 0.00 -
P/NAPS 0.48 0.44 0.47 0.46 0.45 0.49 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 25/08/10 21/05/10 08/02/10 30/10/09 06/08/09 12/05/09 -
Price 0.88 0.85 0.86 0.88 0.94 0.93 0.95 -
P/RPS 2.03 2.84 5.84 1.58 2.27 3.43 7.13 -56.68%
P/EPS 21.52 25.30 53.09 19.69 24.23 50.82 104.40 -65.07%
EY 4.65 3.95 1.88 5.08 4.13 1.97 0.96 186.00%
DY 1.70 0.00 0.00 3.41 1.06 0.00 0.00 -
P/NAPS 0.46 0.44 0.45 0.46 0.49 0.49 0.50 -5.40%

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