[PBA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -20.48%
YoY- 124.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 45,850 46,220 43,861 42,330 45,011 44,041 40,675 8.30%
PBT 10,910 13,951 13,150 11,279 13,373 12,951 9,310 11.14%
Tax -2,526 -2,271 -2,714 -2,720 -2,610 -4,030 -1,196 64.53%
NP 8,384 11,680 10,436 8,559 10,763 8,921 8,114 2.20%
-
NP to SH 8,384 11,680 10,436 8,559 10,763 8,921 8,114 2.20%
-
Tax Rate 23.15% 16.28% 20.64% 24.12% 19.52% 31.12% 12.85% -
Total Cost 37,466 34,540 33,425 33,771 34,248 35,120 32,561 9.79%
-
Net Worth 331,365 331,347 331,540 331,651 536,494 537,249 543,141 -28.04%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 8,291 8,279 - - -
Div Payout % - - - 96.87% 76.92% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 331,365 331,347 331,540 331,651 536,494 537,249 543,141 -28.04%
NOSH 331,365 331,347 331,540 331,651 331,169 331,635 331,183 0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.29% 25.27% 23.79% 20.22% 23.91% 20.26% 19.95% -
ROE 2.53% 3.53% 3.15% 2.58% 2.01% 1.66% 1.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.84 13.95 13.23 12.76 13.59 13.28 12.28 8.29%
EPS 2.53 3.53 3.15 2.58 3.25 2.69 2.45 2.16%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.62 1.62 1.64 -28.07%
Adjusted Per Share Value based on latest NOSH - 331,651
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.84 13.95 13.24 12.78 13.59 13.29 12.28 8.29%
EPS 2.53 3.53 3.15 2.58 3.25 2.69 2.45 2.16%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.0003 1.0002 1.0008 1.0012 1.6195 1.6218 1.6396 -28.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.29 1.20 1.22 1.21 1.37 1.35 -
P/RPS 9.40 9.25 9.07 9.56 8.90 10.32 10.99 -9.88%
P/EPS 51.38 36.60 38.12 47.27 37.23 50.93 55.10 -4.54%
EY 1.95 2.73 2.62 2.12 2.69 1.96 1.81 5.08%
DY 0.00 0.00 0.00 2.05 2.07 0.00 0.00 -
P/NAPS 1.30 1.29 1.20 1.22 0.75 0.85 0.82 35.92%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/10/07 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 18/05/06 -
Price 1.28 1.28 1.20 1.22 1.18 1.25 1.39 -
P/RPS 9.25 9.18 9.07 9.56 8.68 9.41 11.32 -12.58%
P/EPS 50.59 36.31 38.12 47.27 36.31 46.47 56.73 -7.34%
EY 1.98 2.75 2.62 2.12 2.75 2.15 1.76 8.16%
DY 0.00 0.00 0.00 2.05 2.12 0.00 0.00 -
P/NAPS 1.28 1.28 1.20 1.22 0.73 0.77 0.85 31.34%

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