[PBA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.71%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 37,892 35,220 37,638 37,555 37,513 36,263 37,092 1.43%
PBT 12,109 8,018 12,080 14,078 11,697 13,251 13,274 -5.94%
Tax -2,413 -2,667 -3,677 -3,544 -2,514 -740 -4,411 -33.13%
NP 9,696 5,351 8,403 10,534 9,183 12,511 8,863 6.17%
-
NP to SH 9,696 5,351 8,403 10,534 9,183 12,511 8,863 6.17%
-
Tax Rate 19.93% 33.26% 30.44% 25.17% 21.49% 5.58% 33.23% -
Total Cost 28,196 29,869 29,235 27,021 28,330 23,752 28,229 -0.07%
-
Net Worth 506,309 495,462 489,623 490,261 474,068 463,370 447,915 8.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 16,541 - - - 4,765 -
Div Payout % - - 196.85% - - - 53.76% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 506,309 495,462 489,623 490,261 474,068 463,370 447,915 8.52%
NOSH 330,921 330,308 330,826 331,257 331,516 330,978 317,670 2.76%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.59% 15.19% 22.33% 28.05% 24.48% 34.50% 23.89% -
ROE 1.92% 1.08% 1.72% 2.15% 1.94% 2.70% 1.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.45 10.66 11.38 11.34 11.32 10.96 11.68 -1.31%
EPS 2.93 1.62 2.54 3.18 2.77 3.78 2.79 3.32%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 1.50 -
NAPS 1.53 1.50 1.48 1.48 1.43 1.40 1.41 5.60%
Adjusted Per Share Value based on latest NOSH - 331,257
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.44 10.63 11.36 11.34 11.32 10.95 11.20 1.42%
EPS 2.93 1.62 2.54 3.18 2.77 3.78 2.68 6.13%
DPS 0.00 0.00 4.99 0.00 0.00 0.00 1.44 -
NAPS 1.5284 1.4956 1.478 1.4799 1.4311 1.3988 1.3521 8.52%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.47 1.71 1.84 1.87 1.41 1.12 1.25 -
P/RPS 12.84 16.04 16.17 16.49 12.46 10.22 10.71 12.86%
P/EPS 50.17 105.56 72.44 58.81 50.90 29.63 44.80 7.84%
EY 1.99 0.95 1.38 1.70 1.96 3.37 2.23 -7.31%
DY 0.00 0.00 2.72 0.00 0.00 0.00 1.20 -
P/NAPS 0.96 1.14 1.24 1.26 0.99 0.80 0.89 5.18%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 11/05/04 24/02/04 10/11/03 28/08/03 12/05/03 26/02/03 -
Price 1.46 1.65 1.73 1.84 1.65 1.25 1.17 -
P/RPS 12.75 15.47 15.21 16.23 14.58 11.41 10.02 17.44%
P/EPS 49.83 101.85 68.11 57.86 59.57 33.07 41.94 12.18%
EY 2.01 0.98 1.47 1.73 1.68 3.02 2.38 -10.66%
DY 0.00 0.00 2.89 0.00 0.00 0.00 1.28 -
P/NAPS 0.95 1.10 1.17 1.24 1.15 0.89 0.83 9.42%

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