[PBA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.44%
YoY- -81.19%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 343,740 322,892 323,448 257,060 261,948 247,056 244,076 5.86%
PBT 67,528 60,580 42,644 6,824 33,108 34,708 40,740 8.78%
Tax -7,200 -19,200 -20,736 -744 -784 -2,244 -7,072 0.29%
NP 60,328 41,380 21,908 6,080 32,324 32,464 33,668 10.20%
-
NP to SH 60,328 41,380 21,908 6,080 32,324 32,464 33,668 10.20%
-
Tax Rate 10.66% 31.69% 48.63% 10.90% 2.37% 6.47% 17.36% -
Total Cost 283,412 281,512 301,540 250,980 229,624 214,592 210,408 5.08%
-
Net Worth 837,432 810,496 760,141 730,260 725,302 708,907 689,266 3.29%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 837,432 810,496 760,141 730,260 725,302 708,907 689,266 3.29%
NOSH 331,270 330,815 331,939 330,434 331,188 331,265 331,377 -0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.55% 12.82% 6.77% 2.37% 12.34% 13.14% 13.79% -
ROE 7.20% 5.11% 2.88% 0.83% 4.46% 4.58% 4.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.85 97.60 97.44 77.79 79.09 74.58 73.65 5.89%
EPS 18.24 12.52 6.60 1.84 9.76 9.80 10.16 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.45 2.29 2.21 2.19 2.14 2.08 3.31%
Adjusted Per Share Value based on latest NOSH - 330,434
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.76 97.47 97.64 77.60 79.07 74.58 73.68 5.86%
EPS 18.21 12.49 6.61 1.84 9.76 9.80 10.16 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5279 2.4466 2.2946 2.2044 2.1895 2.14 2.0807 3.29%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.13 1.25 1.11 1.19 1.16 0.85 0.93 -
P/RPS 1.09 1.28 1.14 1.53 1.47 1.14 1.26 -2.38%
P/EPS 6.20 9.99 16.82 64.67 11.89 8.67 9.15 -6.27%
EY 16.13 10.01 5.95 1.55 8.41 11.53 10.92 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.48 0.54 0.53 0.40 0.45 0.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 24/05/17 24/05/16 28/05/15 15/05/14 22/05/13 17/05/12 -
Price 1.20 1.28 1.11 1.08 1.48 0.875 0.92 -
P/RPS 1.16 1.31 1.14 1.39 1.87 1.17 1.25 -1.23%
P/EPS 6.58 10.23 16.82 58.70 15.16 8.93 9.06 -5.18%
EY 15.19 9.77 5.95 1.70 6.59 11.20 11.04 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.48 0.49 0.68 0.41 0.44 1.10%

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