[PBA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 86.98%
YoY- 74.22%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 182,310 122,264 61,019 236,328 180,192 120,887 56,313 118.37%
PBT 22,913 21,666 10,185 42,404 36,130 28,842 13,243 43.97%
Tax -971 -2,958 -1,768 3,293 -7,173 -5,665 -2,208 -42.08%
NP 21,942 18,708 8,417 45,697 28,957 23,177 11,035 57.92%
-
NP to SH 21,942 19,437 8,417 45,697 24,440 23,209 11,035 57.92%
-
Tax Rate 4.24% 13.65% 17.36% -7.77% 19.85% 19.64% 16.67% -
Total Cost 160,368 103,556 52,602 190,631 151,235 97,710 45,278 131.82%
-
Net Worth 716,601 725,877 689,266 682,638 564,860 673,060 659,448 5.68%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,943 - - 11,598 4,893 - - -
Div Payout % 27.09% - - 25.38% 20.02% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 716,601 725,877 689,266 682,638 564,860 673,060 659,448 5.68%
NOSH 339,621 344,017 331,377 331,377 279,633 331,557 331,381 1.64%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.04% 15.30% 13.79% 19.34% 16.07% 19.17% 19.60% -
ROE 3.06% 2.68% 1.22% 6.69% 4.33% 3.45% 1.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.68 35.54 18.41 71.32 64.44 36.46 16.99 114.86%
EPS 6.62 5.65 2.54 13.79 8.74 7.00 3.33 57.90%
DPS 1.75 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 2.11 2.11 2.08 2.06 2.02 2.03 1.99 3.96%
Adjusted Per Share Value based on latest NOSH - 331,485
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.03 36.91 18.42 71.34 54.39 36.49 17.00 118.35%
EPS 6.62 5.87 2.54 13.79 7.38 7.01 3.33 57.90%
DPS 1.79 0.00 0.00 3.50 1.48 0.00 0.00 -
NAPS 2.1632 2.1912 2.0807 2.0607 1.7051 2.0318 1.9907 5.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.88 0.93 0.94 0.96 0.98 0.96 -
P/RPS 1.64 2.48 5.05 1.32 1.49 2.69 5.65 -56.06%
P/EPS 13.62 15.58 36.61 6.82 10.98 14.00 28.83 -39.25%
EY 7.34 6.42 2.73 14.67 9.10 7.14 3.47 64.55%
DY 1.99 0.00 0.00 3.72 1.82 0.00 0.00 -
P/NAPS 0.42 0.42 0.45 0.46 0.48 0.48 0.48 -8.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 14/08/12 17/05/12 29/02/12 11/11/11 22/08/11 23/05/11 -
Price 0.93 0.93 0.92 0.94 1.00 0.90 1.00 -
P/RPS 1.73 2.62 5.00 1.32 1.55 2.47 5.88 -55.66%
P/EPS 14.39 16.46 36.22 6.82 11.44 12.86 30.03 -38.68%
EY 6.95 6.08 2.76 14.67 8.74 7.78 3.33 63.09%
DY 1.88 0.00 0.00 3.72 1.75 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.46 0.50 0.44 0.50 -8.14%

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