[PBA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 41.16%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 37,638 37,555 37,513 36,263 37,092 34,155 35,678 3.61%
PBT 12,080 14,078 11,697 13,251 13,274 12,848 16,784 -19.63%
Tax -3,677 -3,544 -2,514 -740 -4,411 623 -2,967 15.33%
NP 8,403 10,534 9,183 12,511 8,863 13,471 13,817 -28.15%
-
NP to SH 8,403 10,534 9,183 12,511 8,863 13,471 13,817 -28.15%
-
Tax Rate 30.44% 25.17% 21.49% 5.58% 33.23% -4.85% 17.68% -
Total Cost 29,235 27,021 28,330 23,752 28,229 20,684 21,861 21.31%
-
Net Worth 489,623 490,261 474,068 463,370 447,915 435,551 409,392 12.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,541 - - - 4,765 - - -
Div Payout % 196.85% - - - 53.76% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 489,623 490,261 474,068 463,370 447,915 435,551 409,392 12.63%
NOSH 330,826 331,257 331,516 330,978 317,670 311,108 301,023 6.47%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.33% 28.05% 24.48% 34.50% 23.89% 39.44% 38.73% -
ROE 1.72% 2.15% 1.94% 2.70% 1.98% 3.09% 3.38% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.38 11.34 11.32 10.96 11.68 10.98 11.85 -2.65%
EPS 2.54 3.18 2.77 3.78 2.79 4.33 4.59 -32.52%
DPS 5.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.48 1.48 1.43 1.40 1.41 1.40 1.36 5.78%
Adjusted Per Share Value based on latest NOSH - 330,978
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.36 11.34 11.32 10.95 11.20 10.31 10.77 3.60%
EPS 2.54 3.18 2.77 3.78 2.68 4.07 4.17 -28.07%
DPS 4.99 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.478 1.4799 1.4311 1.3988 1.3521 1.3148 1.2358 12.63%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.84 1.87 1.41 1.12 1.25 1.26 1.49 -
P/RPS 16.17 16.49 12.46 10.22 10.71 11.48 12.57 18.22%
P/EPS 72.44 58.81 50.90 29.63 44.80 29.10 32.46 70.52%
EY 1.38 1.70 1.96 3.37 2.23 3.44 3.08 -41.36%
DY 2.72 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 1.24 1.26 0.99 0.80 0.89 0.90 1.10 8.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 22/08/02 -
Price 1.73 1.84 1.65 1.25 1.17 1.27 1.37 -
P/RPS 15.21 16.23 14.58 11.41 10.02 11.57 11.56 20.01%
P/EPS 68.11 57.86 59.57 33.07 41.94 29.33 29.85 73.05%
EY 1.47 1.73 1.68 3.02 2.38 3.41 3.35 -42.16%
DY 2.89 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 1.17 1.24 1.15 0.89 0.83 0.91 1.01 10.27%

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