[PBA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -34.21%
YoY- -38.96%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,555 37,513 36,263 37,092 34,155 35,678 38,354 -1.39%
PBT 14,078 11,697 13,251 13,274 12,848 16,784 18,664 -17.12%
Tax -3,544 -2,514 -740 -4,411 623 -2,967 -4,522 -14.98%
NP 10,534 9,183 12,511 8,863 13,471 13,817 14,142 -17.81%
-
NP to SH 10,534 9,183 12,511 8,863 13,471 13,817 14,142 -17.81%
-
Tax Rate 25.17% 21.49% 5.58% 33.23% -4.85% 17.68% 24.23% -
Total Cost 27,021 28,330 23,752 28,229 20,684 21,861 24,212 7.58%
-
Net Worth 490,261 474,068 463,370 447,915 435,551 409,392 375,253 19.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,765 - - - -
Div Payout % - - - 53.76% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 490,261 474,068 463,370 447,915 435,551 409,392 375,253 19.48%
NOSH 331,257 331,516 330,978 317,670 311,108 301,023 280,039 11.83%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 28.05% 24.48% 34.50% 23.89% 39.44% 38.73% 36.87% -
ROE 2.15% 1.94% 2.70% 1.98% 3.09% 3.38% 3.77% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.34 11.32 10.96 11.68 10.98 11.85 13.70 -11.83%
EPS 3.18 2.77 3.78 2.79 4.33 4.59 5.05 -26.51%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.48 1.43 1.40 1.41 1.40 1.36 1.34 6.84%
Adjusted Per Share Value based on latest NOSH - 317,670
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.34 11.32 10.95 11.20 10.31 10.77 11.58 -1.38%
EPS 3.18 2.77 3.78 2.68 4.07 4.17 4.27 -17.82%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.4799 1.4311 1.3988 1.3521 1.3148 1.2358 1.1328 19.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.87 1.41 1.12 1.25 1.26 1.49 0.00 -
P/RPS 16.49 12.46 10.22 10.71 11.48 12.57 0.00 -
P/EPS 58.81 50.90 29.63 44.80 29.10 32.46 0.00 -
EY 1.70 1.96 3.37 2.23 3.44 3.08 0.00 -
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 1.26 0.99 0.80 0.89 0.90 1.10 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 22/08/02 16/05/02 -
Price 1.84 1.65 1.25 1.17 1.27 1.37 1.61 -
P/RPS 16.23 14.58 11.41 10.02 11.57 11.56 11.76 23.93%
P/EPS 57.86 59.57 33.07 41.94 29.33 29.85 31.88 48.73%
EY 1.73 1.68 3.02 2.38 3.41 3.35 3.14 -32.76%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 0.89 0.83 0.91 1.01 1.20 2.20%

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