[PBA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

13-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 15.03%

YoY- 12.13%

Quarter Report

PBAHB Interim Report Q4 2006.pdf

Latest QR

Upcoming QR

PBA's Result

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	178,261	177,422	175,243	172,057	170,080	166,459	162,646	6.29%
YoY %	0.47%	1.24%	1.85%	1.16%	2.18%	2.34%	-	-
Horiz. %	109.60%	109.08%	107.75%	105.79%	104.57%	102.34%	100.00%	-
PBT	49,290	51,753	50,753	46,913	42,278	40,867	39,722	15.45%
YoY %	-4.76%	1.97%	8.19%	10.96%	3.45%	2.88%	-	-
Horiz. %	124.09%	130.29%	127.77%	118.10%	106.43%	102.88%	100.00%	-
Tax	-10,231	-10,315	-12,074	-10,556	-10,671	-10,667	-9,287	6.66%
YoY %	0.81%	14.57%	-14.38%	1.08%	-0.04%	-14.86%	-	-
Horiz. %	110.16%	111.07%	130.01%	113.66%	114.90%	114.86%	100.00%	-
NP	39,059	41,438	38,679	36,357	31,607	30,200	30,435	18.07%
YoY %	-5.74%	7.13%	6.39%	15.03%	4.66%	-0.77%	-	-
Horiz. %	128.34%	136.15%	127.09%	119.46%	103.85%	99.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,059	41,438	38,679	36,357	31,607	30,200	30,435	18.07%
YoY %	-5.74%	7.13%	6.39%	15.03%	4.66%	-0.77%	-	-
Horiz. %	128.34%	136.15%	127.09%	119.46%	103.85%	99.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	19.93%	23.79%	22.50%	25.24%	26.10%	23.38%	-
YoY %	4.16%	-16.23%	5.73%	-10.86%	-3.30%	11.63%	-	-
Horiz. %	88.79%	85.24%	101.75%	96.24%	107.96%	111.63%	100.00%	-
Total Cost	139,202	135,984	136,564	135,700	138,473	136,259	132,211	3.49%
YoY %	2.37%	-0.42%	0.64%	-2.00%	1.62%	3.06%	-	-
Horiz. %	105.29%	102.85%	103.29%	102.64%	104.74%	103.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,365	331,347	331,540	331,651	536,494	537,249	543,141	-28.04%
YoY %	0.01%	-0.06%	-0.03%	-38.18%	-0.14%	-1.08%	-	-
Horiz. %	61.01%	61.01%	61.04%	61.06%	98.78%	98.92%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	8,291	16,636	16,636	16,636	16,640	16,570	16,570	-36.94%
YoY %	-50.16%	0.00%	0.00%	-0.02%	0.42%	0.00%	-	-
Horiz. %	50.04%	100.40%	100.40%	100.40%	100.42%	100.00%	100.00%	-
Div Payout %	21.23%	40.15%	43.01%	45.76%	52.65%	54.87%	54.45%	-
YoY %	-47.12%	-6.65%	-6.01%	-13.09%	-4.05%	0.77%	-	-
Horiz. %	38.99%	73.74%	78.99%	84.04%	96.69%	100.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	331,365	331,347	331,540	331,651	536,494	537,249	543,141	-28.04%
YoY %	0.01%	-0.06%	-0.03%	-38.18%	-0.14%	-1.08%	-	-
Horiz. %	61.01%	61.01%	61.04%	61.06%	98.78%	98.92%	100.00%	-
NOSH	331,365	331,347	331,540	331,651	331,169	331,635	331,183	0.03%
YoY %	0.01%	-0.06%	-0.03%	0.15%	-0.14%	0.14%	-	-
Horiz. %	100.05%	100.05%	100.11%	100.14%	100.00%	100.14%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	21.91%	23.36%	22.07%	21.13%	18.58%	18.14%	18.71%	-
YoY %	-6.21%	5.85%	4.45%	13.72%	2.43%	-3.05%	-	-
Horiz. %	117.10%	124.85%	117.96%	112.93%	99.31%	96.95%	100.00%	-
ROE	11.79%	12.51%	11.67%	10.96%	5.89%	5.62%	5.60%	-
YoY %	-5.76%	7.20%	6.48%	86.08%	4.80%	0.36%	-	-
Horiz. %	210.54%	223.39%	208.39%	195.71%	105.18%	100.36%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	53.80	53.55	52.86	51.88	51.36	50.19	49.11	6.26%
YoY %	0.47%	1.31%	1.89%	1.01%	2.33%	2.20%	-	-
Horiz. %	109.55%	109.04%	107.64%	105.64%	104.58%	102.20%	100.00%	-
EPS	11.79	12.51	11.67	10.96	9.54	9.11	9.19	18.05%
YoY %	-5.76%	7.20%	6.48%	14.88%	4.72%	-0.87%	-	-
Horiz. %	128.29%	136.13%	126.99%	119.26%	103.81%	99.13%	100.00%	-
DPS	2.50	5.02	5.02	5.02	5.02	5.00	5.00	-36.97%
YoY %	-50.20%	0.00%	0.00%	0.00%	0.40%	0.00%	-	-
Horiz. %	50.00%	100.40%	100.40%	100.40%	100.40%	100.00%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.62	1.62	1.64	-28.07%
YoY %	0.00%	0.00%	0.00%	-38.27%	0.00%	-1.22%	-	-
Horiz. %	60.98%	60.98%	60.98%	60.98%	98.78%	98.78%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 331,651
RPS	53.81	53.56	52.90	51.94	51.34	50.25	49.10	6.29%
YoY %	0.47%	1.25%	1.85%	1.17%	2.17%	2.34%	-	-
Horiz. %	109.59%	109.08%	107.74%	105.78%	104.56%	102.34%	100.00%	-
EPS	11.79	12.51	11.68	10.98	9.54	9.12	9.19	18.05%
YoY %	-5.76%	7.11%	6.38%	15.09%	4.61%	-0.76%	-	-
Horiz. %	128.29%	136.13%	127.09%	119.48%	103.81%	99.24%	100.00%	-
DPS	2.50	5.02	5.02	5.02	5.02	5.00	5.00	-36.97%
YoY %	-50.20%	0.00%	0.00%	0.00%	0.40%	0.00%	-	-
Horiz. %	50.00%	100.40%	100.40%	100.40%	100.40%	100.00%	100.00%	-
NAPS	1.0003	1.0002	1.0008	1.0012	1.6195	1.6218	1.6396	-28.04%
YoY %	0.01%	-0.06%	-0.04%	-38.18%	-0.14%	-1.09%	-	-
Horiz. %	61.01%	61.00%	61.04%	61.06%	98.77%	98.91%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.30	1.29	1.20	1.22	1.21	1.37	1.35	-
P/RPS	2.42	2.41	2.27	2.35	2.36	2.73	2.75	-8.16%
YoY %	0.41%	6.17%	-3.40%	-0.42%	-13.55%	-0.73%	-	-
Horiz. %	88.00%	87.64%	82.55%	85.45%	85.82%	99.27%	100.00%	-
P/EPS	11.03	10.32	10.29	11.13	12.68	15.04	14.69	-17.37%
YoY %	6.88%	0.29%	-7.55%	-12.22%	-15.69%	2.38%	-	-
Horiz. %	75.09%	70.25%	70.05%	75.77%	86.32%	102.38%	100.00%	-
EY	9.07	9.69	9.72	8.99	7.89	6.65	6.81	21.03%
YoY %	-6.40%	-0.31%	8.12%	13.94%	18.65%	-2.35%	-	-
Horiz. %	133.19%	142.29%	142.73%	132.01%	115.86%	97.65%	100.00%	-
DY	1.92	3.89	4.18	4.11	4.15	3.65	3.70	-35.39%
YoY %	-50.64%	-6.94%	1.70%	-0.96%	13.70%	-1.35%	-	-
Horiz. %	51.89%	105.14%	112.97%	111.08%	112.16%	98.65%	100.00%	-
P/NAPS	1.30	1.29	1.20	1.22	0.75	0.85	0.82	35.92%
YoY %	0.78%	7.50%	-1.64%	62.67%	-11.76%	3.66%	-	-
Horiz. %	158.54%	157.32%	146.34%	148.78%	91.46%	103.66%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/10/07	02/08/07	24/05/07	13/02/07	09/11/06	24/08/06	18/05/06	-
Price	1.28	1.28	1.20	1.22	1.18	1.25	1.39	-
P/RPS	2.38	2.39	2.27	2.35	2.30	2.49	2.83	-10.89%
YoY %	-0.42%	5.29%	-3.40%	2.17%	-7.63%	-12.01%	-	-
Horiz. %	84.10%	84.45%	80.21%	83.04%	81.27%	87.99%	100.00%	-
P/EPS	10.86	10.24	10.29	11.13	12.36	13.73	15.13	-19.81%
YoY %	6.05%	-0.49%	-7.55%	-9.95%	-9.98%	-9.25%	-	-
Horiz. %	71.78%	67.68%	68.01%	73.56%	81.69%	90.75%	100.00%	-
EY	9.21	9.77	9.72	8.99	8.09	7.29	6.61	24.72%
YoY %	-5.73%	0.51%	8.12%	11.12%	10.97%	10.29%	-	-
Horiz. %	139.33%	147.81%	147.05%	136.01%	122.39%	110.29%	100.00%	-
DY	1.95	3.92	4.18	4.11	4.25	4.00	3.60	-33.52%
YoY %	-50.26%	-6.22%	1.70%	-3.29%	6.25%	11.11%	-	-
Horiz. %	54.17%	108.89%	116.11%	114.17%	118.06%	111.11%	100.00%	-
P/NAPS	1.28	1.28	1.20	1.22	0.73	0.77	0.85	31.34%
YoY %	0.00%	6.67%	-1.64%	67.12%	-5.19%	-9.41%	-	-
Horiz. %	150.59%	150.59%	141.18%	143.53%	85.88%	90.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos