[PBA] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.74%
YoY- -17.43%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 61,764 62,250 60,046 61,245 61,019 56,136 59,305 2.74%
PBT 8,677 820 1,247 11,481 10,185 6,274 7,288 12.32%
Tax -561 6,274 1,987 -1,190 -1,768 10,466 -1,508 -48.24%
NP 8,116 7,094 3,234 10,291 8,417 16,740 5,780 25.36%
-
NP to SH 8,116 7,094 3,234 9,994 8,417 16,740 1,231 251.20%
-
Tax Rate 6.47% -765.12% -159.34% 10.36% 17.36% -166.82% 20.69% -
Total Cost 53,648 55,156 56,812 50,954 52,602 39,396 53,525 0.15%
-
Net Worth 708,907 699,455 662,012 678,049 689,266 682,859 142,909 190.57%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,629 5,490 - - 5,800 1,238 -
Div Payout % - 93.46% 169.78% - - 34.65% 100.57% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 708,907 699,455 662,012 678,049 689,266 682,859 142,909 190.57%
NOSH 331,265 331,495 313,750 321,350 331,377 331,485 70,747 179.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.14% 11.40% 5.39% 16.80% 13.79% 29.82% 9.75% -
ROE 1.14% 1.01% 0.49% 1.47% 1.22% 2.45% 0.86% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.64 18.78 19.14 19.06 18.41 16.93 83.83 -63.26%
EPS 2.45 2.14 0.98 3.11 2.54 5.05 1.74 25.59%
DPS 0.00 2.00 1.75 0.00 0.00 1.75 1.75 -
NAPS 2.14 2.11 2.11 2.11 2.08 2.06 2.02 3.91%
Adjusted Per Share Value based on latest NOSH - 321,350
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.64 18.79 18.13 18.49 18.42 16.95 17.90 2.73%
EPS 2.45 2.14 0.98 3.02 2.54 5.05 0.37 252.21%
DPS 0.00 2.00 1.66 0.00 0.00 1.75 0.37 -
NAPS 2.14 2.1114 1.9984 2.0468 2.0807 2.0613 0.4314 190.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.85 0.91 0.88 0.88 0.93 0.94 0.96 -
P/RPS 4.56 4.85 4.60 4.62 5.05 5.55 1.15 150.31%
P/EPS 34.69 42.52 85.37 28.30 36.61 18.61 55.17 -26.58%
EY 2.88 2.35 1.17 3.53 2.73 5.37 1.81 36.25%
DY 0.00 2.20 1.99 0.00 0.00 1.86 1.82 -
P/NAPS 0.40 0.43 0.42 0.42 0.45 0.46 0.48 -11.43%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 29/11/12 14/08/12 17/05/12 29/02/12 11/11/11 -
Price 0.875 0.87 0.93 0.93 0.92 0.94 1.00 -
P/RPS 4.69 4.63 4.86 4.88 5.00 5.55 1.19 149.29%
P/EPS 35.71 40.65 90.22 29.90 36.22 18.61 57.47 -27.16%
EY 2.80 2.46 1.11 3.34 2.76 5.37 1.74 37.28%
DY 0.00 2.30 1.88 0.00 0.00 1.86 1.75 -
P/NAPS 0.41 0.41 0.44 0.44 0.44 0.46 0.50 -12.38%

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