[PBA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.06%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 335,428 334,438 362,872 341,942 322,770 329,668 279,208 3.10%
PBT 31,368 25,696 55,040 60,022 56,924 49,662 32,968 -0.82%
Tax -8,440 -612 7,716 -4,558 -9,592 -5,168 -634 53.88%
NP 22,928 25,084 62,756 55,464 47,332 44,494 32,334 -5.56%
-
NP to SH 22,928 25,084 62,756 55,464 47,332 44,494 32,334 -5.56%
-
Tax Rate 26.91% 2.38% -14.02% 7.59% 16.85% 10.41% 1.92% -
Total Cost 312,500 309,354 300,116 286,478 275,438 285,174 246,874 4.00%
-
Net Worth 701,715 691,785 695,097 840,742 824,172 774,672 745,404 -1.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 701,715 691,785 695,097 840,742 824,172 774,672 745,404 -1.00%
NOSH 331,270 331,270 331,270 331,270 330,993 331,056 331,290 -0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.84% 7.50% 17.29% 16.22% 14.66% 13.50% 11.58% -
ROE 3.27% 3.63% 9.03% 6.60% 5.74% 5.74% 4.34% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 101.34 101.04 109.63 103.31 97.52 99.58 84.28 3.11%
EPS 6.92 7.58 18.96 16.76 14.30 13.44 9.76 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.10 2.54 2.49 2.34 2.25 -0.98%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 101.26 100.96 109.54 103.22 97.43 99.52 84.28 3.10%
EPS 6.92 7.57 18.94 16.74 14.29 13.43 9.76 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1183 2.0883 2.0983 2.5379 2.4879 2.3385 2.2501 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.845 0.85 1.13 1.23 1.30 1.09 1.10 -
P/RPS 0.83 0.84 1.03 1.19 1.33 1.09 1.31 -7.31%
P/EPS 12.20 11.22 5.96 7.34 9.09 8.11 11.27 1.32%
EY 8.20 8.92 16.78 13.62 11.00 12.33 8.87 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.54 0.48 0.52 0.47 0.49 -3.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 27/08/18 29/08/17 30/08/16 28/08/15 -
Price 0.835 0.86 1.10 1.19 1.26 1.08 0.95 -
P/RPS 0.82 0.85 1.00 1.15 1.29 1.08 1.13 -5.19%
P/EPS 12.05 11.35 5.80 7.10 8.81 8.04 9.73 3.62%
EY 8.30 8.81 17.24 14.08 11.35 12.44 10.27 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.52 0.47 0.51 0.46 0.42 -1.22%

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