[PBA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -60.87%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 315,271 257,033 170,945 78,938 334,815 249,982 167,714 52.14%
PBT 283 33,414 27,752 16,052 28,111 22,300 15,684 -93.07%
Tax 49,230 32,848 -1,862 -1,674 8,630 -6,292 -4,220 -
NP 49,513 66,262 25,890 14,378 36,741 16,008 11,464 164.50%
-
NP to SH 49,513 66,262 25,890 14,378 36,741 16,008 11,464 164.50%
-
Tax Rate -17,395.76% -98.31% 6.71% 10.43% -30.70% 28.22% 26.91% -
Total Cost 265,758 190,771 145,055 64,560 298,074 233,974 156,250 42.34%
-
Net Worth 702,309 801,012 764,603 754,675 738,125 705,025 701,715 0.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,929 4,964 - - 7,447 4,137 - -
Div Payout % 20.06% 7.49% - - 20.27% 25.85% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 702,309 801,012 764,603 754,675 738,125 705,025 701,715 0.05%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.70% 25.78% 15.15% 18.21% 10.97% 6.40% 6.84% -
ROE 7.05% 8.27% 3.39% 1.91% 4.98% 2.27% 1.63% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 95.25 77.65 51.65 23.85 101.15 75.52 50.67 52.14%
EPS 14.96 20.02 7.82 4.34 11.10 4.84 3.46 164.69%
DPS 3.00 1.50 0.00 0.00 2.25 1.25 0.00 -
NAPS 2.1218 2.42 2.31 2.28 2.23 2.13 2.12 0.05%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 95.17 77.59 51.60 23.83 101.07 75.46 50.63 52.13%
EPS 14.95 20.00 7.82 4.34 11.09 4.83 3.46 164.57%
DPS 3.00 1.50 0.00 0.00 2.25 1.25 0.00 -
NAPS 2.1201 2.418 2.3081 2.2781 2.2282 2.1283 2.1183 0.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.76 0.74 0.785 0.81 0.83 0.825 0.845 -
P/RPS 0.80 0.95 1.52 3.40 0.82 1.09 1.67 -38.69%
P/EPS 5.08 3.70 10.04 18.65 7.48 17.06 24.40 -64.77%
EY 19.68 27.05 9.96 5.36 13.37 5.86 4.10 183.73%
DY 3.95 2.03 0.00 0.00 2.71 1.52 0.00 -
P/NAPS 0.36 0.31 0.34 0.36 0.37 0.39 0.40 -6.76%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 24/08/22 24/05/22 23/02/22 23/11/21 25/08/21 -
Price 0.80 0.715 0.765 0.81 0.80 0.825 0.835 -
P/RPS 0.84 0.92 1.48 3.40 0.79 1.09 1.65 -36.16%
P/EPS 5.35 3.57 9.78 18.65 7.21 17.06 24.11 -63.24%
EY 18.70 28.00 10.22 5.36 13.88 5.86 4.15 172.06%
DY 3.75 2.10 0.00 0.00 2.81 1.52 0.00 -
P/NAPS 0.38 0.30 0.33 0.36 0.36 0.39 0.39 -1.71%

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