[PBA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -9.12%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 197,568 183,088 190,141 181,241 172,969 163,020 151,840 4.48%
PBT 23,753 18,060 30,206 50,681 47,512 47,785 46,504 -10.58%
Tax -5,692 -905 -2,108 -10,481 -9,341 -9,230 -10,508 -9.70%
NP 18,061 17,154 28,098 40,200 38,170 38,554 35,996 -10.85%
-
NP to SH 18,604 17,154 28,098 40,200 38,170 38,554 35,996 -10.41%
-
Tax Rate 23.96% 5.01% 6.98% 20.68% 19.66% 19.32% 22.60% -
Total Cost 179,506 165,933 162,042 141,041 134,798 124,465 115,844 7.56%
-
Net Worth 658,417 633,351 619,628 331,108 536,154 331,043 509,502 4.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,822 4,421 9,940 - 11,031 11,034 11,028 -7.68%
Div Payout % 36.67% 25.77% 35.38% - 28.90% 28.62% 30.64% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 658,417 633,351 619,628 331,108 536,154 331,043 509,502 4.36%
NOSH 341,149 331,597 331,352 331,108 330,959 331,043 330,845 0.51%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.14% 9.37% 14.78% 22.18% 22.07% 23.65% 23.71% -
ROE 2.83% 2.71% 4.53% 12.14% 7.12% 11.65% 7.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.91 55.21 57.38 54.74 52.26 49.24 45.89 3.95%
EPS 5.45 5.17 8.48 12.15 11.53 11.65 10.88 -10.87%
DPS 2.00 1.33 3.00 0.00 3.33 3.33 3.33 -8.14%
NAPS 1.93 1.91 1.87 1.00 1.62 1.00 1.54 3.83%
Adjusted Per Share Value based on latest NOSH - 331,365
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.64 55.27 57.40 54.71 52.21 49.21 45.84 4.48%
EPS 5.62 5.18 8.48 12.14 11.52 11.64 10.87 -10.40%
DPS 2.06 1.33 3.00 0.00 3.33 3.33 3.33 -7.68%
NAPS 1.9876 1.9119 1.8705 0.9995 1.6185 0.9993 1.538 4.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.93 0.86 0.90 1.30 1.21 1.40 1.51 -
P/RPS 1.61 1.56 1.57 2.37 2.32 2.84 3.29 -11.22%
P/EPS 17.05 16.62 10.61 10.71 10.49 12.02 13.88 3.48%
EY 5.86 6.02 9.42 9.34 9.53 8.32 7.21 -3.39%
DY 2.15 1.55 3.33 0.00 2.75 2.38 2.21 -0.45%
P/NAPS 0.48 0.45 0.48 1.30 0.75 1.40 0.98 -11.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 10/11/05 18/11/04 -
Price 0.88 0.94 0.88 1.28 1.18 1.40 1.57 -
P/RPS 1.52 1.70 1.53 2.34 2.26 2.84 3.42 -12.63%
P/EPS 16.14 18.17 10.38 10.54 10.23 12.02 14.43 1.88%
EY 6.20 5.50 9.64 9.49 9.77 8.32 6.93 -1.83%
DY 2.27 1.42 3.41 0.00 2.82 2.38 2.12 1.14%
P/NAPS 0.46 0.49 0.47 1.28 0.73 1.40 1.02 -12.42%

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