[PBA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 113.99%
YoY- -4.04%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 340,201 258,786 181,436 84,432 334,758 255,029 170,971 58.00%
PBT 28,115 36,730 27,520 9,297 36,137 39,393 30,011 -4.24%
Tax -2,962 829 3,858 5,175 -139,567 -1,594 -2,279 19.03%
NP 25,153 37,559 31,378 14,472 -103,430 37,799 27,732 -6.28%
-
NP to SH 25,153 37,559 31,378 14,472 -103,430 37,799 27,732 -6.28%
-
Tax Rate 10.54% -2.26% -14.02% -55.66% 386.22% 4.05% 7.59% -
Total Cost 315,048 221,227 150,058 69,960 438,188 217,230 143,239 68.88%
-
Net Worth 678,545 695,097 695,097 678,547 695,099 844,052 840,742 -13.28%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,584 5,792 - - 11,585 5,792 - -
Div Payout % 46.06% 15.42% - - 0.00% 15.32% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 678,545 695,097 695,097 678,547 695,099 844,052 840,742 -13.28%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.39% 14.51% 17.29% 17.14% -30.90% 14.82% 16.22% -
ROE 3.71% 5.40% 4.51% 2.13% -14.88% 4.48% 3.30% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 102.78 78.18 54.81 25.51 101.14 77.05 51.65 58.00%
EPS 7.60 11.35 9.48 4.37 -31.25 11.42 8.38 -6.28%
DPS 3.50 1.75 0.00 0.00 3.50 1.75 0.00 -
NAPS 2.05 2.10 2.10 2.05 2.10 2.55 2.54 -13.28%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 102.70 78.12 54.77 25.49 101.05 76.99 51.61 58.00%
EPS 7.59 11.34 9.47 4.37 -31.22 11.41 8.37 -6.29%
DPS 3.50 1.75 0.00 0.00 3.50 1.75 0.00 -
NAPS 2.0483 2.0983 2.0983 2.0483 2.0983 2.5479 2.5379 -13.28%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.12 1.10 1.13 1.18 1.06 1.24 1.23 -
P/RPS 1.09 1.41 2.06 4.63 1.05 1.61 2.38 -40.49%
P/EPS 14.74 9.69 11.92 26.99 -3.39 10.86 14.68 0.27%
EY 6.78 10.32 8.39 3.71 -29.48 9.21 6.81 -0.29%
DY 3.13 1.59 0.00 0.00 3.30 1.41 0.00 -
P/NAPS 0.55 0.52 0.54 0.58 0.50 0.49 0.48 9.47%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 27/08/18 -
Price 1.03 1.13 1.10 1.14 1.25 1.22 1.19 -
P/RPS 1.00 1.45 2.01 4.47 1.24 1.58 2.30 -42.52%
P/EPS 13.55 9.96 11.60 26.07 -4.00 10.68 14.20 -3.06%
EY 7.38 10.04 8.62 3.84 -25.00 9.36 7.04 3.18%
DY 3.40 1.55 0.00 0.00 2.80 1.43 0.00 -
P/NAPS 0.50 0.54 0.52 0.56 0.60 0.48 0.47 4.19%

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