[PBA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.4%
YoY- -38.95%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 243,080 240,256 197,568 183,088 190,141 181,241 172,969 5.82%
PBT 30,550 48,173 23,753 18,060 30,206 50,681 47,512 -7.08%
Tax -1,294 -9,564 -5,692 -905 -2,108 -10,481 -9,341 -28.04%
NP 29,256 38,609 18,061 17,154 28,098 40,200 38,170 -4.33%
-
NP to SH 29,256 32,586 18,604 17,154 28,098 40,200 38,170 -4.33%
-
Tax Rate 4.24% 19.85% 23.96% 5.01% 6.98% 20.68% 19.66% -
Total Cost 213,824 201,646 179,506 165,933 162,042 141,041 134,798 7.98%
-
Net Worth 716,601 564,860 658,417 633,351 619,628 331,108 536,154 4.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,924 6,524 6,822 4,421 9,940 - 11,031 -5.35%
Div Payout % 27.09% 20.02% 36.67% 25.77% 35.38% - 28.90% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 716,601 564,860 658,417 633,351 619,628 331,108 536,154 4.94%
NOSH 339,621 279,633 341,149 331,597 331,352 331,108 330,959 0.43%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.04% 16.07% 9.14% 9.37% 14.78% 22.18% 22.07% -
ROE 4.08% 5.77% 2.83% 2.71% 4.53% 12.14% 7.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.57 85.92 57.91 55.21 57.38 54.74 52.26 5.37%
EPS 8.83 11.65 5.45 5.17 8.48 12.15 11.53 -4.34%
DPS 2.33 2.33 2.00 1.33 3.00 0.00 3.33 -5.77%
NAPS 2.11 2.02 1.93 1.91 1.87 1.00 1.62 4.49%
Adjusted Per Share Value based on latest NOSH - 331,707
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.38 72.53 59.64 55.27 57.40 54.71 52.21 5.83%
EPS 8.83 9.84 5.62 5.18 8.48 12.14 11.52 -4.33%
DPS 2.39 1.97 2.06 1.33 3.00 0.00 3.33 -5.37%
NAPS 2.1632 1.7051 1.9876 1.9119 1.8705 0.9995 1.6185 4.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.96 0.93 0.86 0.90 1.30 1.21 -
P/RPS 1.23 1.12 1.61 1.56 1.57 2.37 2.32 -10.02%
P/EPS 10.22 8.24 17.05 16.62 10.61 10.71 10.49 -0.43%
EY 9.79 12.14 5.86 6.02 9.42 9.34 9.53 0.44%
DY 2.65 2.43 2.15 1.55 3.33 0.00 2.75 -0.61%
P/NAPS 0.42 0.48 0.48 0.45 0.48 1.30 0.75 -9.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 11/11/11 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 -
Price 0.93 1.00 0.88 0.94 0.88 1.28 1.18 -
P/RPS 1.30 1.16 1.52 1.70 1.53 2.34 2.26 -8.79%
P/EPS 10.80 8.58 16.14 18.17 10.38 10.54 10.23 0.90%
EY 9.26 11.65 6.20 5.50 9.64 9.49 9.77 -0.88%
DY 2.51 2.33 2.27 1.42 3.41 0.00 2.82 -1.92%
P/NAPS 0.44 0.50 0.46 0.49 0.47 1.28 0.73 -8.08%

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