[PBA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -26.6%
YoY- -33.54%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 35,220 37,638 37,555 37,513 36,263 37,092 34,155 2.06%
PBT 8,018 12,080 14,078 11,697 13,251 13,274 12,848 -26.95%
Tax -2,667 -3,677 -3,544 -2,514 -740 -4,411 623 -
NP 5,351 8,403 10,534 9,183 12,511 8,863 13,471 -45.93%
-
NP to SH 5,351 8,403 10,534 9,183 12,511 8,863 13,471 -45.93%
-
Tax Rate 33.26% 30.44% 25.17% 21.49% 5.58% 33.23% -4.85% -
Total Cost 29,869 29,235 27,021 28,330 23,752 28,229 20,684 27.73%
-
Net Worth 495,462 489,623 490,261 474,068 463,370 447,915 435,551 8.96%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 16,541 - - - 4,765 - -
Div Payout % - 196.85% - - - 53.76% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 495,462 489,623 490,261 474,068 463,370 447,915 435,551 8.96%
NOSH 330,308 330,826 331,257 331,516 330,978 317,670 311,108 4.06%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.19% 22.33% 28.05% 24.48% 34.50% 23.89% 39.44% -
ROE 1.08% 1.72% 2.15% 1.94% 2.70% 1.98% 3.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.66 11.38 11.34 11.32 10.96 11.68 10.98 -1.95%
EPS 1.62 2.54 3.18 2.77 3.78 2.79 4.33 -48.04%
DPS 0.00 5.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.50 1.48 1.48 1.43 1.40 1.41 1.40 4.70%
Adjusted Per Share Value based on latest NOSH - 331,516
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.63 11.36 11.34 11.32 10.95 11.20 10.31 2.05%
EPS 1.62 2.54 3.18 2.77 3.78 2.68 4.07 -45.85%
DPS 0.00 4.99 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.4956 1.478 1.4799 1.4311 1.3988 1.3521 1.3148 8.96%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.71 1.84 1.87 1.41 1.12 1.25 1.26 -
P/RPS 16.04 16.17 16.49 12.46 10.22 10.71 11.48 24.95%
P/EPS 105.56 72.44 58.81 50.90 29.63 44.80 29.10 135.90%
EY 0.95 1.38 1.70 1.96 3.37 2.23 3.44 -57.55%
DY 0.00 2.72 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 1.14 1.24 1.26 0.99 0.80 0.89 0.90 17.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 24/02/04 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 -
Price 1.65 1.73 1.84 1.65 1.25 1.17 1.27 -
P/RPS 15.47 15.21 16.23 14.58 11.41 10.02 11.57 21.34%
P/EPS 101.85 68.11 57.86 59.57 33.07 41.94 29.33 129.14%
EY 0.98 1.47 1.73 1.68 3.02 2.38 3.41 -56.41%
DY 0.00 2.89 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 1.10 1.17 1.24 1.15 0.89 0.83 0.91 13.46%

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