[PBA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.07%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 261,017 197,807 132,612 65,487 251,731 189,874 126,333 62.00%
PBT 25,634 25,527 16,680 8,277 27,487 25,556 20,758 15.05%
Tax -875 -612 -302 -196 443 -686 -1,424 -27.65%
NP 24,759 24,915 16,378 8,081 27,930 24,870 19,334 17.87%
-
NP to SH 24,759 24,915 16,378 8,081 27,930 24,870 19,334 17.87%
-
Tax Rate 3.41% 2.40% 1.81% 2.37% -1.61% 2.68% 6.86% -
Total Cost 236,258 172,892 116,234 57,406 223,801 165,004 106,999 69.32%
-
Net Worth 728,205 731,237 731,219 725,302 708,084 718,613 718,403 0.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,412 5,790 - - 12,293 5,795 - -
Div Payout % 50.13% 23.24% - - 44.01% 23.30% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 728,205 731,237 731,219 725,302 708,084 718,613 718,403 0.90%
NOSH 331,002 330,876 330,868 331,188 327,816 331,158 331,061 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.49% 12.60% 12.35% 12.34% 11.10% 13.10% 15.30% -
ROE 3.40% 3.41% 2.24% 1.11% 3.94% 3.46% 2.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.86 59.78 40.08 19.77 76.79 57.34 38.16 62.02%
EPS 7.48 7.53 4.95 2.44 8.44 7.51 5.84 17.88%
DPS 3.75 1.75 0.00 0.00 3.75 1.75 0.00 -
NAPS 2.20 2.21 2.21 2.19 2.16 2.17 2.17 0.91%
Adjusted Per Share Value based on latest NOSH - 331,188
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.79 59.71 40.03 19.77 75.99 57.32 38.14 61.98%
EPS 7.47 7.52 4.94 2.44 8.43 7.51 5.84 17.78%
DPS 3.75 1.75 0.00 0.00 3.71 1.75 0.00 -
NAPS 2.1982 2.2074 2.2073 2.1895 2.1375 2.1693 2.1686 0.90%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.29 1.20 1.40 1.16 0.99 0.965 0.89 -
P/RPS 1.64 2.01 3.49 5.87 1.29 1.68 2.33 -20.82%
P/EPS 17.25 15.94 28.28 47.54 11.62 12.85 15.24 8.58%
EY 5.80 6.28 3.54 2.10 8.61 7.78 6.56 -7.86%
DY 2.91 1.46 0.00 0.00 3.79 1.81 0.00 -
P/NAPS 0.59 0.54 0.63 0.53 0.46 0.44 0.41 27.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 22/08/14 15/05/14 21/02/14 21/11/13 16/08/13 -
Price 1.37 1.18 1.18 1.48 1.16 0.955 0.88 -
P/RPS 1.74 1.97 2.94 7.48 1.51 1.67 2.31 -17.17%
P/EPS 18.32 15.67 23.84 60.66 13.62 12.72 15.07 13.86%
EY 5.46 6.38 4.19 1.65 7.34 7.86 6.64 -12.19%
DY 2.74 1.48 0.00 0.00 3.23 1.83 0.00 -
P/NAPS 0.62 0.53 0.53 0.68 0.54 0.44 0.41 31.64%

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