[PBA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 15.46%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 279,208 265,224 252,666 244,528 241,774 198,126 179,814 7.60%
PBT 32,968 33,360 41,516 43,332 57,684 27,896 10,658 20.69%
Tax -634 -604 -2,848 -5,916 -11,330 -5,630 1,474 -
NP 32,334 32,756 38,668 37,416 46,354 22,266 12,132 17.73%
-
NP to SH 32,334 32,756 38,668 38,874 46,418 22,266 12,132 17.73%
-
Tax Rate 1.92% 1.81% 6.86% 13.65% 19.64% 20.18% -13.83% -
Total Cost 246,874 232,468 213,998 207,112 195,420 175,860 167,682 6.65%
-
Net Worth 745,404 731,219 718,403 725,877 673,060 642,798 629,803 2.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 745,404 731,219 718,403 725,877 673,060 642,798 629,803 2.84%
NOSH 331,290 330,868 331,061 344,017 331,557 331,339 331,475 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.58% 12.35% 15.30% 15.30% 19.17% 11.24% 6.75% -
ROE 4.34% 4.48% 5.38% 5.36% 6.90% 3.46% 1.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 84.28 80.16 76.32 71.08 72.92 59.80 54.25 7.61%
EPS 9.76 9.90 11.68 11.30 14.00 6.72 3.66 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.21 2.17 2.11 2.03 1.94 1.90 2.85%
Adjusted Per Share Value based on latest NOSH - 321,350
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 84.28 80.06 76.27 73.82 72.98 59.81 54.28 7.60%
EPS 9.76 9.89 11.67 11.73 14.01 6.72 3.66 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2501 2.2073 2.1686 2.1912 2.0318 1.9404 1.9012 2.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.10 1.40 0.89 0.88 0.98 0.86 0.94 -
P/RPS 1.31 1.75 1.17 1.24 1.34 1.44 1.73 -4.52%
P/EPS 11.27 14.14 7.62 7.79 7.00 12.80 25.68 -12.82%
EY 8.87 7.07 13.12 12.84 14.29 7.81 3.89 14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.41 0.42 0.48 0.44 0.49 0.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 22/08/14 16/08/13 14/08/12 22/08/11 25/08/10 06/08/09 -
Price 0.95 1.18 0.88 0.93 0.90 0.85 0.93 -
P/RPS 1.13 1.47 1.15 1.31 1.23 1.42 1.71 -6.66%
P/EPS 9.73 11.92 7.53 8.23 6.43 12.65 25.41 -14.77%
EY 10.27 8.39 13.27 12.15 15.56 7.91 3.94 17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.41 0.44 0.44 0.44 0.49 -2.53%

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