[PBA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.3%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 197,807 132,612 65,487 251,731 189,874 126,333 61,764 117.11%
PBT 25,527 16,680 8,277 27,487 25,556 20,758 8,677 105.18%
Tax -612 -302 -196 443 -686 -1,424 -561 5.96%
NP 24,915 16,378 8,081 27,930 24,870 19,334 8,116 111.08%
-
NP to SH 24,915 16,378 8,081 27,930 24,870 19,334 8,116 111.08%
-
Tax Rate 2.40% 1.81% 2.37% -1.61% 2.68% 6.86% 6.47% -
Total Cost 172,892 116,234 57,406 223,801 165,004 106,999 53,648 118.02%
-
Net Worth 731,237 731,219 725,302 708,084 718,613 718,403 708,907 2.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,790 - - 12,293 5,795 - - -
Div Payout % 23.24% - - 44.01% 23.30% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 731,237 731,219 725,302 708,084 718,613 718,403 708,907 2.08%
NOSH 330,876 330,868 331,188 327,816 331,158 331,061 331,265 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.60% 12.35% 12.34% 11.10% 13.10% 15.30% 13.14% -
ROE 3.41% 2.24% 1.11% 3.94% 3.46% 2.69% 1.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.78 40.08 19.77 76.79 57.34 38.16 18.64 117.31%
EPS 7.53 4.95 2.44 8.44 7.51 5.84 2.45 111.24%
DPS 1.75 0.00 0.00 3.75 1.75 0.00 0.00 -
NAPS 2.21 2.21 2.19 2.16 2.17 2.17 2.14 2.16%
Adjusted Per Share Value based on latest NOSH - 302,970
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.71 40.03 19.77 75.99 57.32 38.14 18.64 117.15%
EPS 7.52 4.94 2.44 8.43 7.51 5.84 2.45 111.05%
DPS 1.75 0.00 0.00 3.71 1.75 0.00 0.00 -
NAPS 2.2074 2.2073 2.1895 2.1375 2.1693 2.1686 2.14 2.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.20 1.40 1.16 0.99 0.965 0.89 0.85 -
P/RPS 2.01 3.49 5.87 1.29 1.68 2.33 4.56 -42.05%
P/EPS 15.94 28.28 47.54 11.62 12.85 15.24 34.69 -40.42%
EY 6.28 3.54 2.10 8.61 7.78 6.56 2.88 68.07%
DY 1.46 0.00 0.00 3.79 1.81 0.00 0.00 -
P/NAPS 0.54 0.63 0.53 0.46 0.44 0.41 0.40 22.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 22/08/14 15/05/14 21/02/14 21/11/13 16/08/13 22/05/13 -
Price 1.18 1.18 1.48 1.16 0.955 0.88 0.875 -
P/RPS 1.97 2.94 7.48 1.51 1.67 2.31 4.69 -43.88%
P/EPS 15.67 23.84 60.66 13.62 12.72 15.07 35.71 -42.22%
EY 6.38 4.19 1.65 7.34 7.86 6.64 2.80 73.07%
DY 1.48 0.00 0.00 3.23 1.83 0.00 0.00 -
P/NAPS 0.53 0.53 0.68 0.54 0.44 0.41 0.41 18.64%

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