[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
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 244,528 241,774 198,126 179,814 188,928 180,162 169,432 6.29%
PBT 43,332 57,684 27,896 10,658 36,258 54,202 44,522 -0.45%
Tax -5,916 -11,330 -5,630 1,474 -4,900 -9,970 -8,792 -6.38%
NP 37,416 46,354 22,266 12,132 31,358 44,232 35,730 0.77%
-
NP to SH 38,874 46,418 22,266 12,132 31,358 44,232 35,730 1.41%
-
Tax Rate 13.65% 19.64% 20.18% -13.83% 13.51% 18.39% 19.75% -
Total Cost 207,112 195,420 175,860 167,682 157,570 135,930 133,702 7.55%
-
Net Worth 725,877 673,060 642,798 629,803 629,811 331,011 535,949 5.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 725,877 673,060 642,798 629,803 629,811 331,011 535,949 5.18%
NOSH 344,017 331,557 331,339 331,475 331,479 331,011 330,833 0.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.30% 19.17% 11.24% 6.75% 16.60% 24.55% 21.09% -
ROE 5.36% 6.90% 3.46% 1.93% 4.98% 13.36% 6.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.08 72.92 59.80 54.25 57.00 54.43 51.21 5.61%
EPS 11.30 14.00 6.72 3.66 9.46 13.36 10.80 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.03 1.94 1.90 1.90 1.00 1.62 4.49%
Adjusted Per Share Value based on latest NOSH - 330,326
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.82 72.98 59.81 54.28 57.03 54.39 51.15 6.29%
EPS 11.73 14.01 6.72 3.66 9.47 13.35 10.79 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1912 2.0318 1.9404 1.9012 1.9012 0.9992 1.6179 5.18%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 7.79 7.00 12.80 25.68 10.68 9.65 12.69 -7.80%
EY 12.84 14.29 7.81 3.89 9.37 10.36 7.88 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.44 0.49 0.53 1.29 0.85 -11.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 8.23 6.43 12.65 25.41 9.94 9.58 11.57 -5.51%
EY 12.15 15.56 7.91 3.94 10.06 10.44 8.64 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.49 0.49 1.28 0.77 -8.89%

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