[PBA] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 250.69%
YoY- 788.47%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 104,444 97,394 58,238 86,088 92,007 78,938 84,833 14.91%
PBT 11,547 13,644 -33,131 5,662 11,700 16,052 5,811 58.25%
Tax -14,835 -676 16,382 34,710 -188 -1,674 14,922 -
NP -3,288 12,968 -16,749 40,372 11,512 14,378 20,733 -
-
NP to SH -3,288 12,968 -16,749 40,372 11,512 14,378 20,733 -
-
Tax Rate 128.47% 4.95% - -613.03% 1.61% 10.43% -256.79% -
Total Cost 107,732 84,426 74,987 45,716 80,495 64,560 64,100 41.49%
-
Net Worth 921,098 924,375 702,309 801,012 764,603 754,675 738,125 15.95%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 4,964 4,964 - - 3,309 -
Div Payout % - - 0.00% 12.30% - - 15.96% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 921,098 924,375 702,309 801,012 764,603 754,675 738,125 15.95%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -3.15% 13.31% -28.76% 46.90% 12.51% 18.21% 24.44% -
ROE -0.36% 1.40% -2.38% 5.04% 1.51% 1.91% 2.81% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.55 29.42 17.59 26.01 27.80 23.85 25.63 14.90%
EPS -0.99 3.92 -5.06 12.20 3.48 4.34 6.26 -
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.00 -
NAPS 2.7828 2.7927 2.1218 2.42 2.31 2.28 2.23 15.95%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.53 29.40 17.58 25.99 27.77 23.83 25.61 14.91%
EPS -0.99 3.91 -5.06 12.19 3.48 4.34 6.26 -
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.00 -
NAPS 2.7805 2.7904 2.1201 2.418 2.3081 2.2781 2.2282 15.95%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.81 0.77 0.76 0.74 0.785 0.81 0.83 -
P/RPS 2.57 2.62 4.32 2.85 2.82 3.40 3.24 -14.34%
P/EPS -81.54 19.65 -15.02 6.07 22.57 18.65 13.25 -
EY -1.23 5.09 -6.66 16.48 4.43 5.36 7.55 -
DY 0.00 0.00 1.97 2.03 0.00 0.00 1.20 -
P/NAPS 0.29 0.28 0.36 0.31 0.34 0.36 0.37 -15.02%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 06/06/23 28/02/23 29/11/22 24/08/22 24/05/22 23/02/22 -
Price 0.83 0.815 0.80 0.715 0.765 0.81 0.80 -
P/RPS 2.63 2.77 4.55 2.75 2.75 3.40 3.12 -10.79%
P/EPS -83.55 20.80 -15.81 5.86 22.00 18.65 12.77 -
EY -1.20 4.81 -6.33 17.06 4.55 5.36 7.83 -
DY 0.00 0.00 1.87 2.10 0.00 0.00 1.25 -
P/NAPS 0.30 0.29 0.38 0.30 0.33 0.36 0.36 -11.47%

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