[PBA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

06-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 0.2%

YoY- -61.31%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	244,528	241,774	198,126	179,814	188,928	180,162	169,432	6.29%
YoY %	1.14%	22.03%	10.18%	-4.82%	4.87%	6.33%	-	-
Horiz. %	144.32%	142.70%	116.94%	106.13%	111.51%	106.33%	100.00%	-
PBT	43,332	57,684	27,896	10,658	36,258	54,202	44,522	-0.45%
YoY %	-24.88%	106.78%	161.74%	-70.61%	-33.11%	21.74%	-	-
Horiz. %	97.33%	129.56%	62.66%	23.94%	81.44%	121.74%	100.00%	-
Tax	-5,916	-11,330	-5,630	1,474	-4,900	-9,970	-8,792	-6.38%
YoY %	47.78%	-101.24%	-481.95%	130.08%	50.85%	-13.40%	-	-
Horiz. %	67.29%	128.87%	64.04%	-16.77%	55.73%	113.40%	100.00%	-
NP	37,416	46,354	22,266	12,132	31,358	44,232	35,730	0.77%
YoY %	-19.28%	108.18%	83.53%	-61.31%	-29.11%	23.80%	-	-
Horiz. %	104.72%	129.73%	62.32%	33.95%	87.76%	123.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,874	46,418	22,266	12,132	31,358	44,232	35,730	1.41%
YoY %	-16.25%	108.47%	83.53%	-61.31%	-29.11%	23.80%	-	-
Horiz. %	108.80%	129.91%	62.32%	33.95%	87.76%	123.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.65%	19.64%	20.18%	-13.83%	13.51%	18.39%	19.75%	-
YoY %	-30.50%	-2.68%	245.91%	-202.37%	-26.54%	-6.89%	-	-
Horiz. %	69.11%	99.44%	102.18%	-70.03%	68.41%	93.11%	100.00%	-
Total Cost	207,112	195,420	175,860	167,682	157,570	135,930	133,702	7.55%
YoY %	5.98%	11.12%	4.88%	6.42%	15.92%	1.67%	-	-
Horiz. %	154.91%	146.16%	131.53%	125.41%	117.85%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	725,877	673,060	642,798	629,803	629,811	331,011	535,949	5.18%
YoY %	7.85%	4.71%	2.06%	-0.00%	90.27%	-38.24%	-	-
Horiz. %	135.44%	125.58%	119.94%	117.51%	117.51%	61.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	725,877	673,060	642,798	629,803	629,811	331,011	535,949	5.18%
YoY %	7.85%	4.71%	2.06%	-0.00%	90.27%	-38.24%	-	-
Horiz. %	135.44%	125.58%	119.94%	117.51%	117.51%	61.76%	100.00%	-
NOSH	344,017	331,557	331,339	331,475	331,479	331,011	330,833	0.65%
YoY %	3.76%	0.07%	-0.04%	-0.00%	0.14%	0.05%	-	-
Horiz. %	103.99%	100.22%	100.15%	100.19%	100.20%	100.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.30%	19.17%	11.24%	6.75%	16.60%	24.55%	21.09%	-
YoY %	-20.19%	70.55%	66.52%	-59.34%	-32.38%	16.41%	-	-
Horiz. %	72.55%	90.90%	53.30%	32.01%	78.71%	116.41%	100.00%	-
ROE	5.36%	6.90%	3.46%	1.93%	4.98%	13.36%	6.67%	-
YoY %	-22.32%	99.42%	79.27%	-61.24%	-62.72%	100.30%	-	-
Horiz. %	80.36%	103.45%	51.87%	28.94%	74.66%	200.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	71.08	72.92	59.80	54.25	57.00	54.43	51.21	5.61%
YoY %	-2.52%	21.94%	10.23%	-4.82%	4.72%	6.29%	-	-
Horiz. %	138.80%	142.39%	116.77%	105.94%	111.31%	106.29%	100.00%	-
EPS	11.30	14.00	6.72	3.66	9.46	13.36	10.80	0.75%
YoY %	-19.29%	108.33%	83.61%	-61.31%	-29.19%	23.70%	-	-
Horiz. %	104.63%	129.63%	62.22%	33.89%	87.59%	123.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.11	2.03	1.94	1.90	1.90	1.00	1.62	4.49%
YoY %	3.94%	4.64%	2.11%	0.00%	90.00%	-38.27%	-	-
Horiz. %	130.25%	125.31%	119.75%	117.28%	117.28%	61.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 330,326
RPS	73.82	72.98	59.81	54.28	57.03	54.39	51.15	6.29%
YoY %	1.15%	22.02%	10.19%	-4.82%	4.85%	6.33%	-	-
Horiz. %	144.32%	142.68%	116.93%	106.12%	111.50%	106.33%	100.00%	-
EPS	11.73	14.01	6.72	3.66	9.47	13.35	10.79	1.40%
YoY %	-16.27%	108.48%	83.61%	-61.35%	-29.06%	23.73%	-	-
Horiz. %	108.71%	129.84%	62.28%	33.92%	87.77%	123.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.1912	2.0318	1.9404	1.9012	1.9012	0.9992	1.6179	5.18%
YoY %	7.85%	4.71%	2.06%	0.00%	90.27%	-38.24%	-	-
Horiz. %	135.43%	125.58%	119.93%	117.51%	117.51%	61.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.88	0.98	0.86	0.94	1.01	1.29	1.37	-
P/RPS	1.24	1.34	1.44	1.73	1.77	2.37	2.68	-12.04%
YoY %	-7.46%	-6.94%	-16.76%	-2.26%	-25.32%	-11.57%	-	-
Horiz. %	46.27%	50.00%	53.73%	64.55%	66.04%	88.43%	100.00%	-
P/EPS	7.79	7.00	12.80	25.68	10.68	9.65	12.69	-7.80%
YoY %	11.29%	-45.31%	-50.16%	140.45%	10.67%	-23.96%	-	-
Horiz. %	61.39%	55.16%	100.87%	202.36%	84.16%	76.04%	100.00%	-
EY	12.84	14.29	7.81	3.89	9.37	10.36	7.88	8.46%
YoY %	-10.15%	82.97%	100.77%	-58.48%	-9.56%	31.47%	-	-
Horiz. %	162.94%	181.35%	99.11%	49.37%	118.91%	131.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.48	0.44	0.49	0.53	1.29	0.85	-11.07%
YoY %	-12.50%	9.09%	-10.20%	-7.55%	-58.91%	51.76%	-	-
Horiz. %	49.41%	56.47%	51.76%	57.65%	62.35%	151.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	14/08/12	22/08/11	25/08/10	06/08/09	22/08/08	02/08/07	24/08/06	-
Price	0.93	0.90	0.85	0.93	0.94	1.28	1.25	-
P/RPS	1.31	1.23	1.42	1.71	1.65	2.35	2.44	-9.83%
YoY %	6.50%	-13.38%	-16.96%	3.64%	-29.79%	-3.69%	-	-
Horiz. %	53.69%	50.41%	58.20%	70.08%	67.62%	96.31%	100.00%	-
P/EPS	8.23	6.43	12.65	25.41	9.94	9.58	11.57	-5.51%
YoY %	27.99%	-49.17%	-50.22%	155.63%	3.76%	-17.20%	-	-
Horiz. %	71.13%	55.57%	109.33%	219.62%	85.91%	82.80%	100.00%	-
EY	12.15	15.56	7.91	3.94	10.06	10.44	8.64	5.84%
YoY %	-21.92%	96.71%	100.76%	-60.83%	-3.64%	20.83%	-	-
Horiz. %	140.62%	180.09%	91.55%	45.60%	116.44%	120.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.44	0.44	0.49	0.49	1.28	0.77	-8.89%
YoY %	0.00%	0.00%	-10.20%	0.00%	-61.72%	66.23%	-	-
Horiz. %	57.14%	57.14%	57.14%	63.64%	63.64%	166.23%	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