[PBA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.93%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 45,618 45,850 46,220 43,861 42,330 45,011 44,041 2.36%
PBT 13,584 10,910 13,951 13,150 11,279 13,373 12,951 3.22%
Tax 239 -2,526 -2,271 -2,714 -2,720 -2,610 -4,030 -
NP 13,823 8,384 11,680 10,436 8,559 10,763 8,921 33.79%
-
NP to SH 13,823 8,384 11,680 10,436 8,559 10,763 8,921 33.79%
-
Tax Rate -1.76% 23.15% 16.28% 20.64% 24.12% 19.52% 31.12% -
Total Cost 31,795 37,466 34,540 33,425 33,771 34,248 35,120 -6.39%
-
Net Worth 331,267 331,365 331,347 331,540 331,651 536,494 537,249 -27.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,579 - - - 8,291 8,279 - -
Div Payout % 62.07% - - - 96.87% 76.92% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 331,267 331,365 331,347 331,540 331,651 536,494 537,249 -27.49%
NOSH 331,267 331,365 331,347 331,540 331,651 331,169 331,635 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.30% 18.29% 25.27% 23.79% 20.22% 23.91% 20.26% -
ROE 4.17% 2.53% 3.53% 3.15% 2.58% 2.01% 1.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.77 13.84 13.95 13.23 12.76 13.59 13.28 2.43%
EPS 4.17 2.53 3.53 3.15 2.58 3.25 2.69 33.83%
DPS 2.59 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.62 1.62 -27.43%
Adjusted Per Share Value based on latest NOSH - 331,540
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.77 13.84 13.95 13.24 12.78 13.59 13.29 2.38%
EPS 4.17 2.53 3.53 3.15 2.58 3.25 2.69 33.83%
DPS 2.59 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.00 1.0003 1.0002 1.0008 1.0012 1.6195 1.6218 -27.49%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.30 1.29 1.20 1.22 1.21 1.37 -
P/RPS 8.71 9.40 9.25 9.07 9.56 8.90 10.32 -10.66%
P/EPS 28.76 51.38 36.60 38.12 47.27 37.23 50.93 -31.60%
EY 3.48 1.95 2.73 2.62 2.12 2.69 1.96 46.47%
DY 2.16 0.00 0.00 0.00 2.05 2.07 0.00 -
P/NAPS 1.20 1.30 1.29 1.20 1.22 0.75 0.85 25.76%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 26/10/07 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 -
Price 1.24 1.28 1.28 1.20 1.22 1.18 1.25 -
P/RPS 9.00 9.25 9.18 9.07 9.56 8.68 9.41 -2.91%
P/EPS 29.72 50.59 36.31 38.12 47.27 36.31 46.47 -25.70%
EY 3.37 1.98 2.75 2.62 2.12 2.75 2.15 34.82%
DY 2.09 0.00 0.00 0.00 2.05 2.12 0.00 -
P/NAPS 1.24 1.28 1.28 1.20 1.22 0.73 0.77 37.27%

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