[PBA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -68.27%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 181,549 135,931 90,081 43,861 172,057 129,727 84,716 65.99%
PBT 51,595 38,011 27,101 13,150 43,763 35,634 22,261 74.86%
Tax -7,622 -7,861 -4,985 -2,714 -10,874 -7,006 -4,396 44.18%
NP 43,973 30,150 22,116 10,436 32,889 28,628 17,865 82.00%
-
NP to SH 43,973 30,150 22,116 10,436 32,889 28,628 17,865 82.00%
-
Tax Rate 14.77% 20.68% 18.39% 20.64% 24.85% 19.66% 19.75% -
Total Cost 137,576 105,781 67,965 33,425 139,168 101,099 66,851 61.57%
-
Net Worth 609,287 331,108 331,011 331,540 523,211 536,154 535,949 8.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,576 - - - 16,623 8,273 - -
Div Payout % 19.50% - - - 50.54% 28.90% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 609,287 331,108 331,011 331,540 523,211 536,154 535,949 8.90%
NOSH 331,134 331,108 331,011 331,540 331,146 330,959 330,833 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.22% 22.18% 24.55% 23.79% 19.12% 22.07% 21.09% -
ROE 7.22% 9.11% 6.68% 3.15% 6.29% 5.34% 3.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.83 41.05 27.21 13.23 51.96 39.20 25.61 65.88%
EPS 13.28 9.11 6.68 3.15 9.93 8.65 5.40 81.89%
DPS 2.59 0.00 0.00 0.00 5.02 2.50 0.00 -
NAPS 1.84 1.00 1.00 1.00 1.58 1.62 1.62 8.83%
Adjusted Per Share Value based on latest NOSH - 331,540
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.80 41.03 27.19 13.24 51.94 39.16 25.57 65.99%
EPS 13.27 9.10 6.68 3.15 9.93 8.64 5.39 82.02%
DPS 2.59 0.00 0.00 0.00 5.02 2.50 0.00 -
NAPS 1.8392 0.9995 0.9992 1.0008 1.5794 1.6185 1.6179 8.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.30 1.29 1.20 1.22 1.21 1.37 -
P/RPS 2.19 3.17 4.74 9.07 2.35 3.09 5.35 -44.77%
P/EPS 9.04 14.28 19.31 38.12 12.28 13.99 25.37 -49.64%
EY 11.07 7.00 5.18 2.62 8.14 7.15 3.94 98.73%
DY 2.16 0.00 0.00 0.00 4.11 2.07 0.00 -
P/NAPS 0.65 1.30 1.29 1.20 0.77 0.75 0.85 -16.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 26/10/07 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 -
Price 1.24 1.28 1.28 1.20 1.22 1.18 1.25 -
P/RPS 2.26 3.12 4.70 9.07 2.35 3.01 4.88 -40.05%
P/EPS 9.34 14.06 19.16 38.12 12.28 13.64 23.15 -45.30%
EY 10.71 7.11 5.22 2.62 8.14 7.33 4.32 82.87%
DY 2.09 0.00 0.00 0.00 4.11 2.12 0.00 -
P/NAPS 0.67 1.28 1.28 1.20 0.77 0.73 0.77 -8.83%

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