[PBA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 29.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 148,340 148,084 150,902 145,678 108,206 70,949 31,868 179.57%
PBT 50,531 55,618 61,031 65,974 53,665 36,881 18,217 97.78%
Tax -7,042 -6,715 -10,497 -9,784 -10,407 -8,220 -3,698 53.81%
NP 43,489 48,903 50,534 56,190 43,258 28,661 14,519 108.20%
-
NP to SH 43,489 48,903 50,534 56,190 43,258 28,661 14,519 108.20%
-
Tax Rate 13.94% 12.07% 17.20% 14.83% 19.39% 22.29% 20.30% -
Total Cost 104,851 99,181 100,368 89,488 64,948 42,288 17,349 232.88%
-
Net Worth 474,068 463,370 447,915 311,108 301,023 375,253 295,884 37.04%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,765 4,765 4,765 573 573 573 573 312.05%
Div Payout % 10.96% 9.74% 9.43% 1.02% 1.33% 2.00% 3.95% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 474,068 463,370 447,915 311,108 301,023 375,253 295,884 37.04%
NOSH 331,516 330,978 317,670 311,108 301,023 280,039 229,368 27.92%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 29.32% 33.02% 33.49% 38.57% 39.98% 40.40% 45.56% -
ROE 9.17% 10.55% 11.28% 18.06% 14.37% 7.64% 4.91% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 44.75 44.74 47.50 46.83 35.95 25.34 13.89 118.60%
EPS 13.12 14.78 15.91 18.06 14.37 10.23 6.33 62.77%
DPS 1.44 1.44 1.50 0.18 0.19 0.20 0.25 222.35%
NAPS 1.43 1.40 1.41 1.00 1.00 1.34 1.29 7.13%
Adjusted Per Share Value based on latest NOSH - 311,108
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 44.78 44.70 45.55 43.98 32.66 21.42 9.62 179.57%
EPS 13.13 14.76 15.25 16.96 13.06 8.65 4.38 108.32%
DPS 1.44 1.44 1.44 0.17 0.17 0.17 0.17 317.16%
NAPS 1.4311 1.3988 1.3521 0.9391 0.9087 1.1328 0.8932 37.04%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 1.41 1.12 1.25 1.26 1.49 0.00 0.00 -
P/RPS 3.15 2.50 2.63 2.69 4.15 0.00 0.00 -
P/EPS 10.75 7.58 7.86 6.98 10.37 0.00 0.00 -
EY 9.30 13.19 12.73 14.33 9.64 0.00 0.00 -
DY 1.02 1.29 1.20 0.15 0.13 0.00 0.00 -
P/NAPS 0.99 0.80 0.89 1.26 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 12/05/03 26/02/03 15/11/02 - - - -
Price 1.65 1.25 1.17 1.27 0.00 0.00 0.00 -
P/RPS 3.69 2.79 2.46 2.71 0.00 0.00 0.00 -
P/EPS 12.58 8.46 7.35 7.03 0.00 0.00 0.00 -
EY 7.95 11.82 13.60 14.22 0.00 0.00 0.00 -
DY 0.87 1.15 1.28 0.15 0.00 0.00 0.00 -
P/NAPS 1.15 0.89 0.83 1.27 0.00 0.00 0.00 -

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