[PBA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -10.07%
YoY- 248.05%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 148,423 148,340 148,084 150,902 145,678 108,206 70,949 63.49%
PBT 52,300 50,531 55,618 61,031 65,974 53,665 36,881 26.19%
Tax -11,209 -7,042 -6,715 -10,497 -9,784 -10,407 -8,220 22.94%
NP 41,091 43,489 48,903 50,534 56,190 43,258 28,661 27.11%
-
NP to SH 41,091 43,489 48,903 50,534 56,190 43,258 28,661 27.11%
-
Tax Rate 21.43% 13.94% 12.07% 17.20% 14.83% 19.39% 22.29% -
Total Cost 107,332 104,851 99,181 100,368 89,488 64,948 42,288 85.96%
-
Net Worth 490,261 474,068 463,370 447,915 311,108 301,023 375,253 19.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,046 4,765 4,765 4,765 573 573 573 701.78%
Div Payout % 31.75% 10.96% 9.74% 9.43% 1.02% 1.33% 2.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 490,261 474,068 463,370 447,915 311,108 301,023 375,253 19.48%
NOSH 331,257 331,516 330,978 317,670 311,108 301,023 280,039 11.83%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 27.69% 29.32% 33.02% 33.49% 38.57% 39.98% 40.40% -
ROE 8.38% 9.17% 10.55% 11.28% 18.06% 14.37% 7.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.81 44.75 44.74 47.50 46.83 35.95 25.34 46.18%
EPS 12.40 13.12 14.78 15.91 18.06 14.37 10.23 13.67%
DPS 3.94 1.44 1.44 1.50 0.18 0.19 0.20 628.09%
NAPS 1.48 1.43 1.40 1.41 1.00 1.00 1.34 6.84%
Adjusted Per Share Value based on latest NOSH - 317,670
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.80 44.78 44.70 45.55 43.98 32.66 21.42 63.47%
EPS 12.40 13.13 14.76 15.25 16.96 13.06 8.65 27.10%
DPS 3.94 1.44 1.44 1.44 0.17 0.17 0.17 711.33%
NAPS 1.4799 1.4311 1.3988 1.3521 0.9391 0.9087 1.1328 19.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.87 1.41 1.12 1.25 1.26 1.49 0.00 -
P/RPS 4.17 3.15 2.50 2.63 2.69 4.15 0.00 -
P/EPS 15.08 10.75 7.58 7.86 6.98 10.37 0.00 -
EY 6.63 9.30 13.19 12.73 14.33 9.64 0.00 -
DY 2.11 1.02 1.29 1.20 0.15 0.13 0.00 -
P/NAPS 1.26 0.99 0.80 0.89 1.26 1.49 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 - - -
Price 1.84 1.65 1.25 1.17 1.27 0.00 0.00 -
P/RPS 4.11 3.69 2.79 2.46 2.71 0.00 0.00 -
P/EPS 14.83 12.58 8.46 7.35 7.03 0.00 0.00 -
EY 6.74 7.95 11.82 13.60 14.22 0.00 0.00 -
DY 2.14 0.87 1.15 1.28 0.15 0.00 0.00 -
P/NAPS 1.24 1.15 0.89 0.83 1.27 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