[PBA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.21%
YoY- 29.99%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 188,928 180,162 169,432 161,750 146,224 147,552 148,064 4.14%
PBT 36,258 54,202 44,522 47,754 40,254 49,896 70,896 -10.56%
Tax -4,900 -9,970 -8,792 -8,634 -10,160 -6,508 -14,978 -16.97%
NP 31,358 44,232 35,730 39,120 30,094 43,388 55,918 -9.18%
-
NP to SH 31,358 44,232 35,730 39,120 30,094 43,388 55,918 -9.18%
-
Tax Rate 13.51% 18.39% 19.75% 18.08% 25.24% 13.04% 21.13% -
Total Cost 157,570 135,930 133,702 122,630 116,130 104,164 92,146 9.34%
-
Net Worth 629,811 331,011 535,949 331,056 505,976 473,624 409,302 7.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 629,811 331,011 535,949 331,056 505,976 473,624 409,302 7.43%
NOSH 331,479 331,011 330,833 331,056 330,703 331,206 300,958 1.62%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.60% 24.55% 21.09% 24.19% 20.58% 29.41% 37.77% -
ROE 4.98% 13.36% 6.67% 11.82% 5.95% 9.16% 13.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 57.00 54.43 51.21 48.86 44.22 44.55 49.20 2.48%
EPS 9.46 13.36 10.80 11.82 9.10 13.10 18.58 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.00 1.62 1.00 1.53 1.43 1.36 5.72%
Adjusted Per Share Value based on latest NOSH - 330,838
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 57.03 54.39 51.15 48.83 44.14 44.54 44.70 4.13%
EPS 9.47 13.35 10.79 11.81 9.08 13.10 16.88 -9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9012 0.9992 1.6179 0.9994 1.5274 1.4297 1.2356 7.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.01 1.29 1.37 1.41 1.47 1.41 1.49 -
P/RPS 1.77 2.37 2.68 2.89 3.32 3.16 3.03 -8.56%
P/EPS 10.68 9.65 12.69 11.93 16.15 10.76 8.02 4.88%
EY 9.37 10.36 7.88 8.38 6.19 9.29 12.47 -4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.29 0.85 1.41 0.96 0.99 1.10 -11.44%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 02/08/07 24/08/06 29/08/05 13/08/04 28/08/03 22/08/02 -
Price 0.94 1.28 1.25 1.44 1.46 1.65 1.37 -
P/RPS 1.65 2.35 2.44 2.95 3.30 3.70 2.78 -8.32%
P/EPS 9.94 9.58 11.57 12.19 16.04 12.60 7.37 5.10%
EY 10.06 10.44 8.64 8.21 6.23 7.94 13.56 -4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.28 0.77 1.44 0.95 1.15 1.01 -11.34%

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