[PBA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 113.02%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 42,330 45,011 44,041 40,675 40,353 41,390 40,228 3.44%
PBT 11,279 13,373 12,951 9,310 6,644 11,962 11,806 -2.99%
Tax -2,720 -2,610 -4,030 -1,196 -2,835 -2,606 -2,650 1.74%
NP 8,559 10,763 8,921 8,114 3,809 9,356 9,156 -4.38%
-
NP to SH 8,559 10,763 8,921 8,114 3,809 9,356 9,156 -4.38%
-
Tax Rate 24.12% 19.52% 31.12% 12.85% 42.67% 21.79% 22.45% -
Total Cost 33,771 34,248 35,120 32,561 36,544 32,034 31,072 5.69%
-
Net Worth 331,651 536,494 537,249 543,141 331,813 331,017 330,838 0.16%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,291 8,279 - - 8,295 8,275 - -
Div Payout % 96.87% 76.92% - - 217.78% 88.45% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 331,651 536,494 537,249 543,141 331,813 331,017 330,838 0.16%
NOSH 331,651 331,169 331,635 331,183 331,813 331,017 330,838 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.22% 23.91% 20.26% 19.95% 9.44% 22.60% 22.76% -
ROE 2.58% 2.01% 1.66% 1.49% 1.15% 2.83% 2.77% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.76 13.59 13.28 12.28 12.16 12.50 12.16 3.25%
EPS 2.58 3.25 2.69 2.45 1.15 2.83 2.77 -4.61%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.00 1.62 1.62 1.64 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 331,183
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.78 13.59 13.29 12.28 12.18 12.49 12.14 3.47%
EPS 2.58 3.25 2.69 2.45 1.15 2.82 2.76 -4.38%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.0012 1.6195 1.6218 1.6396 1.0016 0.9992 0.9987 0.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.22 1.21 1.37 1.35 1.50 1.40 1.41 -
P/RPS 9.56 8.90 10.32 10.99 12.33 11.20 11.60 -12.06%
P/EPS 47.27 37.23 50.93 55.10 130.67 49.53 50.95 -4.86%
EY 2.12 2.69 1.96 1.81 0.77 2.02 1.96 5.35%
DY 2.05 2.07 0.00 0.00 1.67 1.79 0.00 -
P/NAPS 1.22 0.75 0.85 0.82 1.50 1.40 1.41 -9.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 09/11/06 24/08/06 18/05/06 16/02/06 10/11/05 29/08/05 -
Price 1.22 1.18 1.25 1.39 1.47 1.40 1.44 -
P/RPS 9.56 8.68 9.41 11.32 12.09 11.20 11.84 -13.25%
P/EPS 47.27 36.31 46.47 56.73 128.06 49.53 52.03 -6.17%
EY 2.12 2.75 2.15 1.76 0.78 2.02 1.92 6.80%
DY 2.05 2.12 0.00 0.00 1.70 1.79 0.00 -
P/NAPS 1.22 0.73 0.77 0.85 1.47 1.40 1.44 -10.43%

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