[PBA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -49.72%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,250 60,046 61,245 61,019 56,136 59,305 64,574 -2.40%
PBT 820 1,247 11,481 10,185 6,274 7,288 15,599 -85.84%
Tax 6,274 1,987 -1,190 -1,768 10,466 -1,508 -3,457 -
NP 7,094 3,234 10,291 8,417 16,740 5,780 12,142 -29.99%
-
NP to SH 7,094 3,234 9,994 8,417 16,740 1,231 12,104 -29.85%
-
Tax Rate -765.12% -159.34% 10.36% 17.36% -166.82% 20.69% 22.16% -
Total Cost 55,156 56,812 50,954 52,602 39,396 53,525 52,432 3.41%
-
Net Worth 699,455 662,012 678,049 689,266 682,859 142,909 669,512 2.94%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,629 5,490 - - 5,800 1,238 - -
Div Payout % 93.46% 169.78% - - 34.65% 100.57% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 699,455 662,012 678,049 689,266 682,859 142,909 669,512 2.94%
NOSH 331,495 313,750 321,350 331,377 331,485 70,747 329,809 0.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.40% 5.39% 16.80% 13.79% 29.82% 9.75% 18.80% -
ROE 1.01% 0.49% 1.47% 1.22% 2.45% 0.86% 1.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.78 19.14 19.06 18.41 16.93 83.83 19.58 -2.73%
EPS 2.14 0.98 3.11 2.54 5.05 1.74 3.67 -30.08%
DPS 2.00 1.75 0.00 0.00 1.75 1.75 0.00 -
NAPS 2.11 2.11 2.11 2.08 2.06 2.02 2.03 2.59%
Adjusted Per Share Value based on latest NOSH - 331,377
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.79 18.13 18.49 18.42 16.95 17.90 19.49 -2.39%
EPS 2.14 0.98 3.02 2.54 5.05 0.37 3.65 -29.83%
DPS 2.00 1.66 0.00 0.00 1.75 0.37 0.00 -
NAPS 2.1114 1.9984 2.0468 2.0807 2.0613 0.4314 2.021 2.94%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.91 0.88 0.88 0.93 0.94 0.96 0.98 -
P/RPS 4.85 4.60 4.62 5.05 5.55 1.15 5.01 -2.13%
P/EPS 42.52 85.37 28.30 36.61 18.61 55.17 26.70 36.17%
EY 2.35 1.17 3.53 2.73 5.37 1.81 3.74 -26.53%
DY 2.20 1.99 0.00 0.00 1.86 1.82 0.00 -
P/NAPS 0.43 0.42 0.42 0.45 0.46 0.48 0.48 -7.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 29/11/12 14/08/12 17/05/12 29/02/12 11/11/11 22/08/11 -
Price 0.87 0.93 0.93 0.92 0.94 1.00 0.90 -
P/RPS 4.63 4.86 4.88 5.00 5.55 1.19 4.60 0.43%
P/EPS 40.65 90.22 29.90 36.22 18.61 57.47 24.52 39.86%
EY 2.46 1.11 3.34 2.76 5.37 1.74 4.08 -28.52%
DY 2.30 1.88 0.00 0.00 1.86 1.75 0.00 -
P/NAPS 0.41 0.44 0.44 0.44 0.46 0.50 0.44 -4.57%

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