[PBA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.64%
YoY- 88.82%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 162,618 122,265 80,875 40,647 153,737 113,880 73,112 70.14%
PBT 42,483 35,839 23,877 12,071 49,641 34,878 20,127 64.32%
Tax -9,758 -6,923 -4,317 -1,967 -9,806 -7,881 -5,080 54.34%
NP 32,725 28,916 19,560 10,104 39,835 26,997 15,047 67.62%
-
NP to SH 32,725 28,916 19,560 10,104 39,835 26,997 15,047 67.62%
-
Tax Rate 22.97% 19.32% 18.08% 16.30% 19.75% 22.60% 25.24% -
Total Cost 129,893 93,349 61,315 30,543 113,902 86,883 58,065 70.79%
-
Net Worth 516,620 331,043 331,056 526,733 513,252 509,502 505,976 1.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,624 8,276 - - 16,556 8,271 - -
Div Payout % 50.80% 28.62% - - 41.56% 30.64% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 516,620 331,043 331,056 526,733 513,252 509,502 505,976 1.39%
NOSH 331,167 331,043 331,056 331,278 331,130 330,845 330,703 0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 20.12% 23.65% 24.19% 24.86% 25.91% 23.71% 20.58% -
ROE 6.33% 8.73% 5.91% 1.92% 7.76% 5.30% 2.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.10 36.93 24.43 12.27 46.43 34.42 22.11 69.96%
EPS 9.89 8.74 5.91 3.05 12.03 8.16 4.55 67.56%
DPS 5.02 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 1.56 1.00 1.00 1.59 1.55 1.54 1.53 1.29%
Adjusted Per Share Value based on latest NOSH - 331,278
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.09 36.91 24.41 12.27 46.41 34.38 22.07 70.14%
EPS 9.88 8.73 5.90 3.05 12.02 8.15 4.54 67.69%
DPS 5.02 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 1.5595 0.9993 0.9994 1.59 1.5493 1.538 1.5274 1.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.50 1.40 1.41 1.57 1.82 1.51 1.47 -
P/RPS 3.05 3.79 5.77 12.80 3.92 4.39 6.65 -40.44%
P/EPS 15.18 16.03 23.86 51.48 15.13 18.50 32.31 -39.48%
EY 6.59 6.24 4.19 1.94 6.61 5.40 3.10 65.10%
DY 3.35 1.79 0.00 0.00 2.75 1.66 0.00 -
P/NAPS 0.96 1.40 1.41 0.99 1.17 0.98 0.96 0.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 10/11/05 29/08/05 26/05/05 22/02/05 18/11/04 13/08/04 -
Price 1.47 1.40 1.44 1.40 1.67 1.57 1.46 -
P/RPS 2.99 3.79 5.89 11.41 3.60 4.56 6.60 -40.92%
P/EPS 14.88 16.03 24.37 45.90 13.88 19.24 32.09 -40.00%
EY 6.72 6.24 4.10 2.18 7.20 5.20 3.12 66.54%
DY 3.41 1.79 0.00 0.00 2.99 1.59 0.00 -
P/NAPS 0.94 1.40 1.44 0.88 1.08 1.02 0.95 -0.70%

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