[PBA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 15.73%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 322,892 323,448 257,060 261,948 247,056 244,076 225,252 6.17%
PBT 60,580 42,644 6,824 33,108 34,708 40,740 52,972 2.25%
Tax -19,200 -20,736 -744 -784 -2,244 -7,072 -8,832 13.80%
NP 41,380 21,908 6,080 32,324 32,464 33,668 44,140 -1.06%
-
NP to SH 41,380 21,908 6,080 32,324 32,464 33,668 44,140 -1.06%
-
Tax Rate 31.69% 48.63% 10.90% 2.37% 6.47% 17.36% 16.67% -
Total Cost 281,512 301,540 250,980 229,624 214,592 210,408 181,112 7.62%
-
Net Worth 810,496 760,141 730,260 725,302 708,907 689,266 659,448 3.49%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 810,496 760,141 730,260 725,302 708,907 689,266 659,448 3.49%
NOSH 330,815 331,939 330,434 331,188 331,265 331,377 331,381 -0.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.82% 6.77% 2.37% 12.34% 13.14% 13.79% 19.60% -
ROE 5.11% 2.88% 0.83% 4.46% 4.58% 4.88% 6.69% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.60 97.44 77.79 79.09 74.58 73.65 67.97 6.20%
EPS 12.52 6.60 1.84 9.76 9.80 10.16 13.32 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.29 2.21 2.19 2.14 2.08 1.99 3.52%
Adjusted Per Share Value based on latest NOSH - 331,188
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.47 97.64 77.60 79.07 74.58 73.68 68.00 6.17%
EPS 12.49 6.61 1.84 9.76 9.80 10.16 13.32 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4466 2.2946 2.2044 2.1895 2.14 2.0807 1.9907 3.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.25 1.11 1.19 1.16 0.85 0.93 0.96 -
P/RPS 1.28 1.14 1.53 1.47 1.14 1.26 1.41 -1.59%
P/EPS 9.99 16.82 64.67 11.89 8.67 9.15 7.21 5.58%
EY 10.01 5.95 1.55 8.41 11.53 10.92 13.88 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.53 0.40 0.45 0.48 1.01%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 24/05/16 28/05/15 15/05/14 22/05/13 17/05/12 23/05/11 -
Price 1.28 1.11 1.08 1.48 0.875 0.92 1.00 -
P/RPS 1.31 1.14 1.39 1.87 1.17 1.25 1.47 -1.90%
P/EPS 10.23 16.82 58.70 15.16 8.93 9.06 7.51 5.28%
EY 9.77 5.95 1.70 6.59 11.20 11.04 13.32 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.49 0.68 0.41 0.44 0.50 0.65%

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