[PBA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -50.65%
YoY- 71.18%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 67,125 65,487 61,857 63,541 64,569 61,764 62,250 5.16%
PBT 8,403 8,277 1,931 4,798 12,081 8,677 820 373.80%
Tax -106 -196 1,129 738 -863 -561 6,274 -
NP 8,297 8,081 3,060 5,536 11,218 8,116 7,094 11.03%
-
NP to SH 8,297 8,081 3,060 5,536 11,218 8,116 7,094 11.03%
-
Tax Rate 1.26% 2.37% -58.47% -15.38% 7.14% 6.47% -765.12% -
Total Cost 58,828 57,406 58,797 58,005 53,351 53,648 55,156 4.40%
-
Net Worth 730,532 725,302 605,940 719,348 718,084 708,907 699,455 2.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,059 5,801 - - 6,629 -
Div Payout % - - 198.02% 104.79% - - 93.46% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 730,532 725,302 605,940 719,348 718,084 708,907 699,455 2.94%
NOSH 330,557 331,188 302,970 331,497 330,914 331,265 331,495 -0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.36% 12.34% 4.95% 8.71% 17.37% 13.14% 11.40% -
ROE 1.14% 1.11% 0.51% 0.77% 1.56% 1.14% 1.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.31 19.77 20.42 19.17 19.51 18.64 18.78 5.37%
EPS 2.51 2.44 0.92 1.67 3.39 2.45 2.14 11.25%
DPS 0.00 0.00 2.00 1.75 0.00 0.00 2.00 -
NAPS 2.21 2.19 2.00 2.17 2.17 2.14 2.11 3.14%
Adjusted Per Share Value based on latest NOSH - 331,497
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.26 19.77 18.67 19.18 19.49 18.64 18.79 5.16%
EPS 2.50 2.44 0.92 1.67 3.39 2.45 2.14 10.95%
DPS 0.00 0.00 1.83 1.75 0.00 0.00 2.00 -
NAPS 2.2052 2.1895 1.8291 2.1715 2.1677 2.14 2.1114 2.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.16 0.99 0.965 0.89 0.85 0.91 -
P/RPS 6.89 5.87 4.85 5.03 4.56 4.56 4.85 26.45%
P/EPS 55.78 47.54 98.02 57.78 26.25 34.69 42.52 19.89%
EY 1.79 2.10 1.02 1.73 3.81 2.88 2.35 -16.63%
DY 0.00 0.00 2.02 1.81 0.00 0.00 2.20 -
P/NAPS 0.63 0.53 0.50 0.44 0.41 0.40 0.43 29.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 21/02/14 21/11/13 16/08/13 22/05/13 20/02/13 -
Price 1.18 1.48 1.16 0.955 0.88 0.875 0.87 -
P/RPS 5.81 7.48 5.68 4.98 4.51 4.69 4.63 16.38%
P/EPS 47.01 60.66 114.85 57.19 25.96 35.71 40.65 10.20%
EY 2.13 1.65 0.87 1.75 3.85 2.80 2.46 -9.17%
DY 0.00 0.00 1.72 1.83 0.00 0.00 2.30 -
P/NAPS 0.53 0.68 0.58 0.44 0.41 0.41 0.41 18.72%

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