[PBA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.77%
YoY- -9.04%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 184,077 187,858 188,224 185,932 185,760 181,549 178,261 2.16%
PBT 19,949 27,585 36,045 42,429 48,228 51,595 49,290 -45.25%
Tax 5,349 3,519 -1,342 -4,737 -5,508 -7,272 -10,231 -
NP 25,298 31,104 34,703 37,692 42,720 44,323 39,059 -25.12%
-
NP to SH 25,298 31,104 34,703 37,692 42,720 44,323 39,059 -25.12%
-
Tax Rate -26.81% -12.76% 3.72% 11.16% 11.42% 14.09% 20.76% -
Total Cost 158,779 156,754 153,521 148,240 143,040 137,226 139,202 9.16%
-
Net Worth 628,684 622,103 618,935 628,796 621,949 331,267 331,365 53.19%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 12,410 12,410 16,026 8,579 8,579 8,579 8,291 30.81%
Div Payout % 49.06% 39.90% 46.18% 22.76% 20.08% 19.36% 21.23% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 628,684 622,103 618,935 628,796 621,949 331,267 331,365 53.19%
NOSH 332,637 330,906 330,981 330,945 330,823 331,267 331,365 0.25%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.74% 16.56% 18.44% 20.27% 23.00% 24.41% 21.91% -
ROE 4.02% 5.00% 5.61% 5.99% 6.87% 13.38% 11.79% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 55.34 56.77 56.87 56.18 56.15 54.80 53.80 1.89%
EPS 7.61 9.40 10.48 11.39 12.91 13.38 11.79 -25.29%
DPS 3.75 3.75 4.84 2.59 2.59 2.59 2.50 31.00%
NAPS 1.89 1.88 1.87 1.90 1.88 1.00 1.00 52.80%
Adjusted Per Share Value based on latest NOSH - 330,945
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 55.57 56.71 56.82 56.13 56.08 54.80 53.81 2.16%
EPS 7.64 9.39 10.48 11.38 12.90 13.38 11.79 -25.09%
DPS 3.75 3.75 4.84 2.59 2.59 2.59 2.50 31.00%
NAPS 1.8978 1.8779 1.8684 1.8981 1.8775 1.00 1.0003 53.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.95 0.86 0.90 1.01 1.02 1.20 1.30 -
P/RPS 1.72 1.51 1.58 1.80 1.82 2.19 2.42 -20.34%
P/EPS 12.49 9.15 8.58 8.87 7.90 8.97 11.03 8.63%
EY 8.01 10.93 11.65 11.28 12.66 11.15 9.07 -7.94%
DY 3.95 4.36 5.38 2.56 2.54 2.16 1.92 61.68%
P/NAPS 0.50 0.46 0.48 0.53 0.54 1.20 1.30 -47.08%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/05/09 12/02/09 24/11/08 22/08/08 22/05/08 04/02/08 26/10/07 -
Price 0.95 0.90 0.88 0.94 0.99 1.24 1.28 -
P/RPS 1.72 1.59 1.55 1.67 1.76 2.26 2.38 -19.45%
P/EPS 12.49 9.57 8.39 8.25 7.67 9.27 10.86 9.76%
EY 8.01 10.44 11.91 12.12 13.04 10.79 9.21 -8.87%
DY 3.95 4.17 5.50 2.76 2.62 2.09 1.95 60.02%
P/NAPS 0.50 0.48 0.47 0.49 0.53 1.24 1.28 -46.53%

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