[PBA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.59%
YoY- 260.33%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 326,698 247,025 164,834 80,862 300,295 221,981 139,604 75.81%
PBT 54,648 52,191 24,831 10,661 44,769 32,615 16,484 121.52%
Tax 7,116 -7,318 -2,584 -5,184 -6,770 -3,326 -317 -
NP 61,764 44,873 22,247 5,477 37,999 29,289 16,167 143.39%
-
NP to SH 61,764 44,873 22,247 5,477 37,999 29,289 16,167 143.39%
-
Tax Rate -13.02% 14.02% 10.41% 48.63% 15.12% 10.20% 1.92% -
Total Cost 264,934 202,152 142,587 75,385 262,296 192,692 123,437 66.00%
-
Net Worth 801,189 787,886 774,672 760,141 754,683 751,254 745,404 4.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,242 5,793 - - 12,412 5,791 - -
Div Payout % 21.44% 12.91% - - 32.67% 19.77% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 801,189 787,886 774,672 760,141 754,683 751,254 745,404 4.90%
NOSH 331,070 331,044 331,056 331,939 331,001 330,949 331,290 -0.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.91% 18.17% 13.50% 6.77% 12.65% 13.19% 11.58% -
ROE 7.71% 5.70% 2.87% 0.72% 5.04% 3.90% 2.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.68 74.62 49.79 24.36 90.72 67.07 42.14 75.88%
EPS 18.66 13.56 6.72 1.65 11.48 8.85 4.88 143.53%
DPS 4.00 1.75 0.00 0.00 3.75 1.75 0.00 -
NAPS 2.42 2.38 2.34 2.29 2.28 2.27 2.25 4.95%
Adjusted Per Share Value based on latest NOSH - 331,939
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.62 74.57 49.76 24.41 90.65 67.01 42.14 75.81%
EPS 18.64 13.55 6.72 1.65 11.47 8.84 4.88 143.36%
DPS 4.00 1.75 0.00 0.00 3.75 1.75 0.00 -
NAPS 2.4185 2.3784 2.3385 2.2946 2.2782 2.2678 2.2501 4.90%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.15 1.14 1.09 1.11 1.30 1.11 1.10 -
P/RPS 1.17 1.53 2.19 4.56 1.43 1.65 2.61 -41.28%
P/EPS 6.16 8.41 16.22 67.27 11.32 12.54 22.54 -57.72%
EY 16.22 11.89 6.17 1.49 8.83 7.97 4.44 136.26%
DY 3.48 1.54 0.00 0.00 2.88 1.58 0.00 -
P/NAPS 0.48 0.48 0.47 0.48 0.57 0.49 0.49 -1.35%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 24/05/16 23/02/16 27/11/15 28/08/15 -
Price 1.24 1.14 1.08 1.11 1.30 1.36 0.95 -
P/RPS 1.26 1.53 2.17 4.56 1.43 2.03 2.25 -31.94%
P/EPS 6.65 8.41 16.07 67.27 11.32 15.37 19.47 -50.97%
EY 15.05 11.89 6.22 1.49 8.83 6.51 5.14 104.00%
DY 3.23 1.54 0.00 0.00 2.88 1.29 0.00 -
P/NAPS 0.51 0.48 0.46 0.48 0.57 0.60 0.42 13.75%

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