[PBA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.08%
YoY- 77.54%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 247,056 244,076 225,252 195,416 177,164 192,288 175,444 5.86%
PBT 34,708 40,740 52,972 26,620 8,588 39,132 52,600 -6.68%
Tax -2,244 -7,072 -8,832 -5,124 3,520 -3,800 -10,856 -23.08%
NP 32,464 33,668 44,140 21,496 12,108 35,332 41,744 -4.10%
-
NP to SH 32,464 33,668 44,140 21,496 12,108 35,332 41,744 -4.10%
-
Tax Rate 6.47% 17.36% 16.67% 19.25% -40.99% 9.71% 20.64% -
Total Cost 214,592 210,408 181,112 173,920 165,056 156,956 133,700 8.19%
-
Net Worth 708,907 689,266 659,448 640,235 628,684 621,949 331,540 13.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 708,907 689,266 659,448 640,235 628,684 621,949 331,540 13.49%
NOSH 331,265 331,377 331,381 331,728 332,637 330,823 331,540 -0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.14% 13.79% 19.60% 11.00% 6.83% 18.37% 23.79% -
ROE 4.58% 4.88% 6.69% 3.36% 1.93% 5.68% 12.59% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.58 73.65 67.97 58.91 53.26 58.12 52.92 5.87%
EPS 9.80 10.16 13.32 6.48 3.64 10.68 12.60 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.08 1.99 1.93 1.89 1.88 1.00 13.50%
Adjusted Per Share Value based on latest NOSH - 331,728
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.58 73.68 68.00 58.99 53.48 58.05 52.96 5.86%
EPS 9.80 10.16 13.32 6.49 3.66 10.67 12.60 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.0807 1.9907 1.9327 1.8978 1.8775 1.0008 13.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.85 0.93 0.96 0.90 0.95 1.02 1.20 -
P/RPS 1.14 1.26 1.41 1.53 1.78 1.75 2.27 -10.83%
P/EPS 8.67 9.15 7.21 13.89 26.10 9.55 9.53 -1.56%
EY 11.53 10.92 13.88 7.20 3.83 10.47 10.49 1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.48 0.47 0.50 0.54 1.20 -16.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 17/05/12 23/05/11 21/05/10 12/05/09 22/05/08 24/05/07 -
Price 0.875 0.92 1.00 0.86 0.95 0.99 1.20 -
P/RPS 1.17 1.25 1.47 1.46 1.78 1.70 2.27 -10.44%
P/EPS 8.93 9.06 7.51 13.27 26.10 9.27 9.53 -1.07%
EY 11.20 11.04 13.32 7.53 3.83 10.79 10.49 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.50 0.45 0.50 0.53 1.20 -16.37%

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