[PBA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.74%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 185,932 185,760 181,549 178,261 177,422 175,243 172,057 5.31%
PBT 42,429 48,228 51,595 49,290 51,753 50,753 46,913 -6.48%
Tax -4,737 -5,508 -7,272 -10,231 -10,315 -12,074 -10,556 -41.41%
NP 37,692 42,720 44,323 39,059 41,438 38,679 36,357 2.43%
-
NP to SH 37,692 42,720 44,323 39,059 41,438 38,679 36,357 2.43%
-
Tax Rate 11.16% 11.42% 14.09% 20.76% 19.93% 23.79% 22.50% -
Total Cost 148,240 143,040 137,226 139,202 135,984 136,564 135,700 6.07%
-
Net Worth 628,796 621,949 331,267 331,365 331,347 331,540 331,651 53.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,579 8,579 8,579 8,291 16,636 16,636 16,636 -35.71%
Div Payout % 22.76% 20.08% 19.36% 21.23% 40.15% 43.01% 45.76% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 628,796 621,949 331,267 331,365 331,347 331,540 331,651 53.24%
NOSH 330,945 330,823 331,267 331,365 331,347 331,540 331,651 -0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.27% 23.00% 24.41% 21.91% 23.36% 22.07% 21.13% -
ROE 5.99% 6.87% 13.38% 11.79% 12.51% 11.67% 10.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.18 56.15 54.80 53.80 53.55 52.86 51.88 5.45%
EPS 11.39 12.91 13.38 11.79 12.51 11.67 10.96 2.60%
DPS 2.59 2.59 2.59 2.50 5.02 5.02 5.02 -35.69%
NAPS 1.90 1.88 1.00 1.00 1.00 1.00 1.00 53.46%
Adjusted Per Share Value based on latest NOSH - 331,365
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.13 56.08 54.80 53.81 53.56 52.90 51.94 5.31%
EPS 11.38 12.90 13.38 11.79 12.51 11.68 10.98 2.41%
DPS 2.59 2.59 2.59 2.50 5.02 5.02 5.02 -35.69%
NAPS 1.8981 1.8775 1.00 1.0003 1.0002 1.0008 1.0012 53.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.01 1.02 1.20 1.30 1.29 1.20 1.22 -
P/RPS 1.80 1.82 2.19 2.42 2.41 2.27 2.35 -16.29%
P/EPS 8.87 7.90 8.97 11.03 10.32 10.29 11.13 -14.05%
EY 11.28 12.66 11.15 9.07 9.69 9.72 8.99 16.34%
DY 2.56 2.54 2.16 1.92 3.89 4.18 4.11 -27.08%
P/NAPS 0.53 0.54 1.20 1.30 1.29 1.20 1.22 -42.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 22/05/08 04/02/08 26/10/07 02/08/07 24/05/07 13/02/07 -
Price 0.94 0.99 1.24 1.28 1.28 1.20 1.22 -
P/RPS 1.67 1.76 2.26 2.38 2.39 2.27 2.35 -20.38%
P/EPS 8.25 7.67 9.27 10.86 10.24 10.29 11.13 -18.11%
EY 12.12 13.04 10.79 9.21 9.77 9.72 8.99 22.06%
DY 2.76 2.62 2.09 1.95 3.92 4.18 4.11 -23.33%
P/NAPS 0.49 0.53 1.24 1.28 1.28 1.20 1.22 -45.59%

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