[PBA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.22%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 46,392 48,072 45,618 45,850 46,220 43,861 42,330 6.30%
PBT 8,152 9,783 13,584 10,910 13,951 13,150 11,279 -19.47%
Tax -1,500 -950 239 -2,526 -2,271 -2,714 -2,720 -32.77%
NP 6,652 8,833 13,823 8,384 11,680 10,436 8,559 -15.48%
-
NP to SH 6,652 8,833 13,823 8,384 11,680 10,436 8,559 -15.48%
-
Tax Rate 18.40% 9.71% -1.76% 23.15% 16.28% 20.64% 24.12% -
Total Cost 39,740 39,239 31,795 37,466 34,540 33,425 33,771 11.47%
-
Net Worth 628,796 621,949 331,267 331,365 331,347 331,540 331,651 53.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 8,579 - - - 8,291 -
Div Payout % - - 62.07% - - - 96.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 628,796 621,949 331,267 331,365 331,347 331,540 331,651 53.24%
NOSH 330,945 330,823 331,267 331,365 331,347 331,540 331,651 -0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.34% 18.37% 30.30% 18.29% 25.27% 23.79% 20.22% -
ROE 1.06% 1.42% 4.17% 2.53% 3.53% 3.15% 2.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.02 14.53 13.77 13.84 13.95 13.23 12.76 6.48%
EPS 2.01 2.67 4.17 2.53 3.53 3.15 2.58 -15.34%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.50 -
NAPS 1.90 1.88 1.00 1.00 1.00 1.00 1.00 53.46%
Adjusted Per Share Value based on latest NOSH - 331,365
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.00 14.51 13.77 13.84 13.95 13.24 12.78 6.27%
EPS 2.01 2.67 4.17 2.53 3.53 3.15 2.58 -15.34%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.50 -
NAPS 1.8981 1.8775 1.00 1.0003 1.0002 1.0008 1.0012 53.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.01 1.02 1.20 1.30 1.29 1.20 1.22 -
P/RPS 7.21 7.02 8.71 9.40 9.25 9.07 9.56 -17.15%
P/EPS 50.25 38.20 28.76 51.38 36.60 38.12 47.27 4.16%
EY 1.99 2.62 3.48 1.95 2.73 2.62 2.12 -4.13%
DY 0.00 0.00 2.16 0.00 0.00 0.00 2.05 -
P/NAPS 0.53 0.54 1.20 1.30 1.29 1.20 1.22 -42.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 22/05/08 04/02/08 26/10/07 02/08/07 24/05/07 13/02/07 -
Price 0.94 0.99 1.24 1.28 1.28 1.20 1.22 -
P/RPS 6.71 6.81 9.00 9.25 9.18 9.07 9.56 -21.03%
P/EPS 46.77 37.08 29.72 50.59 36.31 38.12 47.27 -0.70%
EY 2.14 2.70 3.37 1.98 2.75 2.62 2.12 0.62%
DY 0.00 0.00 2.09 0.00 0.00 0.00 2.05 -
P/NAPS 0.49 0.53 1.24 1.28 1.28 1.20 1.22 -45.59%

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