[PBA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.09%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 179,814 188,928 180,162 169,432 161,750 146,224 147,552 3.34%
PBT 10,658 36,258 54,202 44,522 47,754 40,254 49,896 -22.66%
Tax 1,474 -4,900 -9,970 -8,792 -8,634 -10,160 -6,508 -
NP 12,132 31,358 44,232 35,730 39,120 30,094 43,388 -19.11%
-
NP to SH 12,132 31,358 44,232 35,730 39,120 30,094 43,388 -19.11%
-
Tax Rate -13.83% 13.51% 18.39% 19.75% 18.08% 25.24% 13.04% -
Total Cost 167,682 157,570 135,930 133,702 122,630 116,130 104,164 8.25%
-
Net Worth 629,803 629,811 331,011 535,949 331,056 505,976 473,624 4.85%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 629,803 629,811 331,011 535,949 331,056 505,976 473,624 4.85%
NOSH 331,475 331,479 331,011 330,833 331,056 330,703 331,206 0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.75% 16.60% 24.55% 21.09% 24.19% 20.58% 29.41% -
ROE 1.93% 4.98% 13.36% 6.67% 11.82% 5.95% 9.16% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.25 57.00 54.43 51.21 48.86 44.22 44.55 3.33%
EPS 3.66 9.46 13.36 10.80 11.82 9.10 13.10 -19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.00 1.62 1.00 1.53 1.43 4.84%
Adjusted Per Share Value based on latest NOSH - 331,635
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.28 57.03 54.39 51.15 48.83 44.14 44.54 3.34%
EPS 3.66 9.47 13.35 10.79 11.81 9.08 13.10 -19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9012 1.9012 0.9992 1.6179 0.9994 1.5274 1.4297 4.86%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.94 1.01 1.29 1.37 1.41 1.47 1.41 -
P/RPS 1.73 1.77 2.37 2.68 2.89 3.32 3.16 -9.54%
P/EPS 25.68 10.68 9.65 12.69 11.93 16.15 10.76 15.58%
EY 3.89 9.37 10.36 7.88 8.38 6.19 9.29 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 1.29 0.85 1.41 0.96 0.99 -11.05%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 22/08/08 02/08/07 24/08/06 29/08/05 13/08/04 28/08/03 -
Price 0.93 0.94 1.28 1.25 1.44 1.46 1.65 -
P/RPS 1.71 1.65 2.35 2.44 2.95 3.30 3.70 -12.06%
P/EPS 25.41 9.94 9.58 11.57 12.19 16.04 12.60 12.38%
EY 3.94 10.06 10.44 8.64 8.21 6.23 7.94 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 1.28 0.77 1.44 0.95 1.15 -13.24%

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