[PBA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.82%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 177,164 192,288 175,444 162,700 162,588 140,880 145,052 3.38%
PBT 8,588 39,132 52,600 37,240 48,284 32,072 53,004 -26.14%
Tax 3,520 -3,800 -10,856 -4,784 -7,868 -10,668 -2,960 -
NP 12,108 35,332 41,744 32,456 40,416 21,404 50,044 -21.04%
-
NP to SH 12,108 35,332 41,744 32,456 40,416 21,404 50,044 -21.04%
-
Tax Rate -40.99% 9.71% 20.64% 12.85% 16.30% 33.26% 5.58% -
Total Cost 165,056 156,956 133,700 130,244 122,172 119,476 95,008 9.63%
-
Net Worth 628,684 621,949 331,540 543,141 526,733 495,462 463,370 5.21%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 628,684 621,949 331,540 543,141 526,733 495,462 463,370 5.21%
NOSH 332,637 330,823 331,540 331,183 331,278 330,308 330,978 0.08%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.83% 18.37% 23.79% 19.95% 24.86% 15.19% 34.50% -
ROE 1.93% 5.68% 12.59% 5.98% 7.67% 4.32% 10.80% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 53.26 58.12 52.92 49.13 49.08 42.65 43.83 3.29%
EPS 3.64 10.68 12.60 9.80 12.20 6.48 15.12 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.00 1.64 1.59 1.50 1.40 5.12%
Adjusted Per Share Value based on latest NOSH - 331,183
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 53.48 58.05 52.96 49.11 49.08 42.53 43.79 3.38%
EPS 3.66 10.67 12.60 9.80 12.20 6.46 15.11 -21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8978 1.8775 1.0008 1.6396 1.59 1.4956 1.3988 5.21%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.95 1.02 1.20 1.35 1.57 1.71 1.12 -
P/RPS 1.78 1.75 2.27 2.75 3.20 4.01 2.56 -5.87%
P/EPS 26.10 9.55 9.53 13.78 12.87 26.39 7.41 23.32%
EY 3.83 10.47 10.49 7.26 7.77 3.79 13.50 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 1.20 0.82 0.99 1.14 0.80 -7.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 12/05/09 22/05/08 24/05/07 18/05/06 26/05/05 11/05/04 12/05/03 -
Price 0.95 0.99 1.20 1.39 1.40 1.65 1.25 -
P/RPS 1.78 1.70 2.27 2.83 2.85 3.87 2.85 -7.53%
P/EPS 26.10 9.27 9.53 14.18 11.48 25.46 8.27 21.09%
EY 3.83 10.79 10.49 7.05 8.71 3.93 12.10 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 1.20 0.85 0.88 1.10 0.89 -9.15%

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