[PBA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.84%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 184,695 187,857 181,549 172,057 162,618 153,737 148,969 3.64%
PBT 15,821 27,779 51,595 43,763 42,483 49,641 51,106 -17.73%
Tax -1,004 3,519 -7,622 -10,874 -9,758 -9,806 -10,475 -32.32%
NP 14,817 31,298 43,973 32,889 32,725 39,835 40,631 -15.46%
-
NP to SH 14,817 31,298 43,973 32,889 32,725 39,835 40,631 -15.46%
-
Tax Rate 6.35% -12.67% 14.77% 24.85% 22.97% 19.75% 20.50% -
Total Cost 169,878 156,559 137,576 139,168 129,893 113,902 108,338 7.77%
-
Net Worth 633,120 622,667 609,287 523,211 516,620 513,252 489,689 4.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,944 12,420 8,576 16,623 16,624 16,556 16,543 -8.12%
Div Payout % 67.11% 39.68% 19.50% 50.54% 50.80% 41.56% 40.72% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 633,120 622,667 609,287 523,211 516,620 513,252 489,689 4.37%
NOSH 331,476 331,206 331,134 331,146 331,167 331,130 330,871 0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.02% 16.66% 24.22% 19.12% 20.12% 25.91% 27.27% -
ROE 2.34% 5.03% 7.22% 6.29% 6.33% 7.76% 8.30% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 55.72 56.72 54.83 51.96 49.10 46.43 45.02 3.61%
EPS 4.47 9.45 13.28 9.93 9.89 12.03 12.28 -15.48%
DPS 3.00 3.75 2.59 5.02 5.02 5.00 5.00 -8.15%
NAPS 1.91 1.88 1.84 1.58 1.56 1.55 1.48 4.33%
Adjusted Per Share Value based on latest NOSH - 331,651
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 55.75 56.71 54.80 51.94 49.09 46.41 44.97 3.64%
EPS 4.47 9.45 13.27 9.93 9.88 12.02 12.27 -15.47%
DPS 3.00 3.75 2.59 5.02 5.02 5.00 4.99 -8.12%
NAPS 1.9112 1.8796 1.8392 1.5794 1.5595 1.5493 1.4782 4.37%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.87 0.86 1.20 1.22 1.50 1.82 1.84 -
P/RPS 1.56 1.52 2.19 2.35 3.05 3.92 4.09 -14.82%
P/EPS 19.46 9.10 9.04 12.28 15.18 15.13 14.98 4.45%
EY 5.14 10.99 11.07 8.14 6.59 6.61 6.67 -4.24%
DY 3.45 4.36 2.16 4.11 3.35 2.75 2.72 4.03%
P/NAPS 0.46 0.46 0.65 0.77 0.96 1.17 1.24 -15.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 12/02/09 04/02/08 13/02/07 16/02/06 22/02/05 24/02/04 -
Price 0.88 0.90 1.24 1.22 1.47 1.67 1.73 -
P/RPS 1.58 1.59 2.26 2.35 2.99 3.60 3.84 -13.74%
P/EPS 19.69 9.52 9.34 12.28 14.88 13.88 14.09 5.73%
EY 5.08 10.50 10.71 8.14 6.72 7.20 7.10 -5.42%
DY 3.41 4.17 2.09 4.11 3.41 2.99 2.89 2.79%
P/NAPS 0.46 0.48 0.67 0.77 0.94 1.08 1.17 -14.39%

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