[PBA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.39%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 240,256 197,568 183,088 190,141 181,241 172,969 163,020 6.67%
PBT 48,173 23,753 18,060 30,206 50,681 47,512 47,785 0.13%
Tax -9,564 -5,692 -905 -2,108 -10,481 -9,341 -9,230 0.59%
NP 38,609 18,061 17,154 28,098 40,200 38,170 38,554 0.02%
-
NP to SH 32,586 18,604 17,154 28,098 40,200 38,170 38,554 -2.76%
-
Tax Rate 19.85% 23.96% 5.01% 6.98% 20.68% 19.66% 19.32% -
Total Cost 201,646 179,506 165,933 162,042 141,041 134,798 124,465 8.36%
-
Net Worth 564,860 658,417 633,351 619,628 331,108 536,154 331,043 9.30%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,524 6,822 4,421 9,940 - 11,031 11,034 -8.38%
Div Payout % 20.02% 36.67% 25.77% 35.38% - 28.90% 28.62% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 564,860 658,417 633,351 619,628 331,108 536,154 331,043 9.30%
NOSH 279,633 341,149 331,597 331,352 331,108 330,959 331,043 -2.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.07% 9.14% 9.37% 14.78% 22.18% 22.07% 23.65% -
ROE 5.77% 2.83% 2.71% 4.53% 12.14% 7.12% 11.65% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 85.92 57.91 55.21 57.38 54.74 52.26 49.24 9.71%
EPS 11.65 5.45 5.17 8.48 12.15 11.53 11.65 0.00%
DPS 2.33 2.00 1.33 3.00 0.00 3.33 3.33 -5.77%
NAPS 2.02 1.93 1.91 1.87 1.00 1.62 1.00 12.42%
Adjusted Per Share Value based on latest NOSH - 330,981
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 72.53 59.64 55.27 57.40 54.71 52.21 49.21 6.67%
EPS 9.84 5.62 5.18 8.48 12.14 11.52 11.64 -2.75%
DPS 1.97 2.06 1.33 3.00 0.00 3.33 3.33 -8.37%
NAPS 1.7051 1.9876 1.9119 1.8705 0.9995 1.6185 0.9993 9.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.96 0.93 0.86 0.90 1.30 1.21 1.40 -
P/RPS 1.12 1.61 1.56 1.57 2.37 2.32 2.84 -14.35%
P/EPS 8.24 17.05 16.62 10.61 10.71 10.49 12.02 -6.09%
EY 12.14 5.86 6.02 9.42 9.34 9.53 8.32 6.49%
DY 2.43 2.15 1.55 3.33 0.00 2.75 2.38 0.34%
P/NAPS 0.48 0.48 0.45 0.48 1.30 0.75 1.40 -16.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 11/11/11 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 10/11/05 -
Price 1.00 0.88 0.94 0.88 1.28 1.18 1.40 -
P/RPS 1.16 1.52 1.70 1.53 2.34 2.26 2.84 -13.85%
P/EPS 8.58 16.14 18.17 10.38 10.54 10.23 12.02 -5.46%
EY 11.65 6.20 5.50 9.64 9.49 9.77 8.32 5.76%
DY 2.33 2.27 1.42 3.41 0.00 2.82 2.38 -0.35%
P/NAPS 0.50 0.46 0.49 0.47 1.28 0.73 1.40 -15.76%

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