[PBA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.23%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 40,768 37,892 35,220 37,638 37,555 37,513 36,263 8.09%
PBT 14,751 12,109 8,018 12,080 14,078 11,697 13,251 7.38%
Tax -2,801 -2,413 -2,667 -3,677 -3,544 -2,514 -740 142.28%
NP 11,950 9,696 5,351 8,403 10,534 9,183 12,511 -3.00%
-
NP to SH 11,950 9,696 5,351 8,403 10,534 9,183 12,511 -3.00%
-
Tax Rate 18.99% 19.93% 33.26% 30.44% 25.17% 21.49% 5.58% -
Total Cost 28,818 28,196 29,869 29,235 27,021 28,330 23,752 13.71%
-
Net Worth 509,778 506,309 495,462 489,623 490,261 474,068 463,370 6.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 8,275 - - 16,541 - - - -
Div Payout % 69.25% - - 196.85% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 509,778 506,309 495,462 489,623 490,261 474,068 463,370 6.55%
NOSH 331,024 330,921 330,308 330,826 331,257 331,516 330,978 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 29.31% 25.59% 15.19% 22.33% 28.05% 24.48% 34.50% -
ROE 2.34% 1.92% 1.08% 1.72% 2.15% 1.94% 2.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.32 11.45 10.66 11.38 11.34 11.32 10.96 8.08%
EPS 3.61 2.93 1.62 2.54 3.18 2.77 3.78 -3.01%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.50 1.48 1.48 1.43 1.40 6.54%
Adjusted Per Share Value based on latest NOSH - 330,826
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.31 11.44 10.63 11.36 11.34 11.32 10.95 8.09%
EPS 3.61 2.93 1.62 2.54 3.18 2.77 3.78 -3.01%
DPS 2.50 0.00 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.5389 1.5284 1.4956 1.478 1.4799 1.4311 1.3988 6.55%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.47 1.71 1.84 1.87 1.41 1.12 -
P/RPS 12.26 12.84 16.04 16.17 16.49 12.46 10.22 12.86%
P/EPS 41.83 50.17 105.56 72.44 58.81 50.90 29.63 25.76%
EY 2.39 1.99 0.95 1.38 1.70 1.96 3.37 -20.42%
DY 1.66 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 1.14 1.24 1.26 0.99 0.80 14.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 13/08/04 11/05/04 24/02/04 10/11/03 28/08/03 12/05/03 -
Price 1.57 1.46 1.65 1.73 1.84 1.65 1.25 -
P/RPS 12.75 12.75 15.47 15.21 16.23 14.58 11.41 7.66%
P/EPS 43.49 49.83 101.85 68.11 57.86 59.57 33.07 19.97%
EY 2.30 2.01 0.98 1.47 1.73 1.68 3.02 -16.56%
DY 1.59 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 1.02 0.95 1.10 1.17 1.24 1.15 0.89 9.48%

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