[PBA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -10.37%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 182,568 183,301 184,077 187,858 188,224 185,932 185,760 -1.14%
PBT 18,669 14,979 19,949 27,585 36,045 42,429 48,228 -46.85%
Tax 4,421 6,706 5,349 3,519 -1,342 -4,737 -5,508 -
NP 23,090 21,685 25,298 31,104 34,703 37,692 42,720 -33.62%
-
NP to SH 23,090 21,685 25,298 31,104 34,703 37,692 42,720 -33.62%
-
Tax Rate -23.68% -44.77% -26.81% -12.76% 3.72% 11.16% 11.42% -
Total Cost 159,478 161,616 158,779 156,754 153,521 148,240 143,040 7.51%
-
Net Worth 633,560 627,619 628,684 622,103 618,935 628,796 621,949 1.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,280 12,410 12,410 12,410 16,026 8,579 8,579 -2.33%
Div Payout % 35.86% 57.23% 49.06% 39.90% 46.18% 22.76% 20.08% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 633,560 627,619 628,684 622,103 618,935 628,796 621,949 1.23%
NOSH 331,707 330,326 332,637 330,906 330,981 330,945 330,823 0.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.65% 11.83% 13.74% 16.56% 18.44% 20.27% 23.00% -
ROE 3.64% 3.46% 4.02% 5.00% 5.61% 5.99% 6.87% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.04 55.49 55.34 56.77 56.87 56.18 56.15 -1.32%
EPS 6.96 6.56 7.61 9.40 10.48 11.39 12.91 -33.73%
DPS 2.50 3.75 3.75 3.75 4.84 2.59 2.59 -2.32%
NAPS 1.91 1.90 1.89 1.88 1.87 1.90 1.88 1.06%
Adjusted Per Share Value based on latest NOSH - 330,906
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.11 55.33 55.57 56.71 56.82 56.13 56.08 -1.15%
EPS 6.97 6.55 7.64 9.39 10.48 11.38 12.90 -33.63%
DPS 2.50 3.75 3.75 3.75 4.84 2.59 2.59 -2.32%
NAPS 1.9125 1.8946 1.8978 1.8779 1.8684 1.8981 1.8775 1.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.86 0.94 0.95 0.86 0.90 1.01 1.02 -
P/RPS 1.56 1.69 1.72 1.51 1.58 1.80 1.82 -9.75%
P/EPS 12.35 14.32 12.49 9.15 8.58 8.87 7.90 34.66%
EY 8.09 6.98 8.01 10.93 11.65 11.28 12.66 -25.79%
DY 2.91 3.99 3.95 4.36 5.38 2.56 2.54 9.48%
P/NAPS 0.45 0.49 0.50 0.46 0.48 0.53 0.54 -11.43%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/10/09 06/08/09 12/05/09 12/02/09 24/11/08 22/08/08 22/05/08 -
Price 0.94 0.93 0.95 0.90 0.88 0.94 0.99 -
P/RPS 1.71 1.68 1.72 1.59 1.55 1.67 1.76 -1.90%
P/EPS 13.50 14.17 12.49 9.57 8.39 8.25 7.67 45.72%
EY 7.41 7.06 8.01 10.44 11.91 12.12 13.04 -31.37%
DY 2.66 4.03 3.95 4.17 5.50 2.76 2.62 1.01%
P/NAPS 0.49 0.49 0.50 0.48 0.47 0.49 0.53 -5.09%

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