[PBA] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.39%
YoY- 27.09%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 181,549 178,261 177,422 175,243 172,057 170,080 166,459 5.93%
PBT 51,595 49,290 51,753 50,753 46,913 42,278 40,867 16.76%
Tax -7,272 -10,231 -10,315 -12,074 -10,556 -10,671 -10,667 -22.48%
NP 44,323 39,059 41,438 38,679 36,357 31,607 30,200 29.05%
-
NP to SH 44,323 39,059 41,438 38,679 36,357 31,607 30,200 29.05%
-
Tax Rate 14.09% 20.76% 19.93% 23.79% 22.50% 25.24% 26.10% -
Total Cost 137,226 139,202 135,984 136,564 135,700 138,473 136,259 0.47%
-
Net Worth 331,267 331,365 331,347 331,540 331,651 536,494 537,249 -27.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,579 8,291 16,636 16,636 16,636 16,640 16,570 -35.44%
Div Payout % 19.36% 21.23% 40.15% 43.01% 45.76% 52.65% 54.87% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 331,267 331,365 331,347 331,540 331,651 536,494 537,249 -27.49%
NOSH 331,267 331,365 331,347 331,540 331,651 331,169 331,635 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.41% 21.91% 23.36% 22.07% 21.13% 18.58% 18.14% -
ROE 13.38% 11.79% 12.51% 11.67% 10.96% 5.89% 5.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.80 53.80 53.55 52.86 51.88 51.36 50.19 6.01%
EPS 13.38 11.79 12.51 11.67 10.96 9.54 9.11 29.11%
DPS 2.59 2.50 5.02 5.02 5.02 5.02 5.00 -35.42%
NAPS 1.00 1.00 1.00 1.00 1.00 1.62 1.62 -27.43%
Adjusted Per Share Value based on latest NOSH - 331,540
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.80 53.81 53.56 52.90 51.94 51.34 50.25 5.93%
EPS 13.38 11.79 12.51 11.68 10.98 9.54 9.12 29.02%
DPS 2.59 2.50 5.02 5.02 5.02 5.02 5.00 -35.42%
NAPS 1.00 1.0003 1.0002 1.0008 1.0012 1.6195 1.6218 -27.49%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.30 1.29 1.20 1.22 1.21 1.37 -
P/RPS 2.19 2.42 2.41 2.27 2.35 2.36 2.73 -13.63%
P/EPS 8.97 11.03 10.32 10.29 11.13 12.68 15.04 -29.07%
EY 11.15 9.07 9.69 9.72 8.99 7.89 6.65 41.00%
DY 2.16 1.92 3.89 4.18 4.11 4.15 3.65 -29.44%
P/NAPS 1.20 1.30 1.29 1.20 1.22 0.75 0.85 25.76%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 26/10/07 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 -
Price 1.24 1.28 1.28 1.20 1.22 1.18 1.25 -
P/RPS 2.26 2.38 2.39 2.27 2.35 2.30 2.49 -6.24%
P/EPS 9.27 10.86 10.24 10.29 11.13 12.36 13.73 -22.98%
EY 10.79 9.21 9.77 9.72 8.99 8.09 7.29 29.78%
DY 2.09 1.95 3.92 4.18 4.11 4.25 4.00 -35.05%
P/NAPS 1.24 1.28 1.28 1.20 1.22 0.73 0.77 37.27%

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