[PBA] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

30-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 155.97%

YoY- -4.04%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annualized Quarter Result
Revenue	315,752	350,932	328,912	337,728	343,740	322,892	323,448	-0.40%
YoY %	-10.02%	6.69%	-2.61%	-1.75%	6.46%	-0.17%	-	-
Horiz. %	97.62%	108.50%	101.69%	104.41%	106.27%	99.83%	100.00%	-
PBT	64,208	53,008	16,700	37,188	67,528	60,580	42,644	7.05%
YoY %	21.13%	217.41%	-55.09%	-44.93%	11.47%	42.06%	-	-
Horiz. %	150.57%	124.30%	39.16%	87.21%	158.35%	142.06%	100.00%	-
Tax	-6,696	-12,416	-1,240	20,700	-7,200	-19,200	-20,736	-17.16%
YoY %	46.07%	-901.29%	-105.99%	387.50%	62.50%	7.41%	-	-
Horiz. %	32.29%	59.88%	5.98%	-99.83%	34.72%	92.59%	100.00%	-
NP	57,512	40,592	15,460	57,888	60,328	41,380	21,908	17.44%
YoY %	41.68%	162.56%	-73.29%	-4.04%	45.79%	88.88%	-	-
Horiz. %	262.52%	185.28%	70.57%	264.23%	275.37%	188.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,512	40,592	15,460	57,888	60,328	41,380	21,908	17.44%
YoY %	41.68%	162.56%	-73.29%	-4.04%	45.79%	88.88%	-	-
Horiz. %	262.52%	185.28%	70.57%	264.23%	275.37%	188.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.43%	23.42%	7.43%	-55.66%	10.66%	31.69%	48.63%	-
YoY %	-55.47%	215.21%	113.35%	-622.14%	-66.36%	-34.83%	-	-
Horiz. %	21.45%	48.16%	15.28%	-114.46%	21.92%	65.17%	100.00%	-
Total Cost	258,240	310,340	313,452	279,840	283,412	281,512	301,540	-2.54%
YoY %	-16.79%	-0.99%	12.01%	-1.26%	0.67%	-6.64%	-	-
Horiz. %	85.64%	102.92%	103.95%	92.80%	93.99%	93.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,675	701,715	681,855	678,547	837,432	810,496	760,141	-0.12%
YoY %	7.55%	2.91%	0.49%	-18.97%	3.32%	6.62%	-	-
Horiz. %	99.28%	92.31%	89.70%	89.27%	110.17%	106.62%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	754,675	701,715	681,855	678,547	837,432	810,496	760,141	-0.12%
YoY %	7.55%	2.91%	0.49%	-18.97%	3.32%	6.62%	-	-
Horiz. %	99.28%	92.31%	89.70%	89.27%	110.17%	106.62%	100.00%	-
NOSH	331,270	331,270	331,270	331,270	331,270	330,815	331,939	-0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.14%	-0.34%	-	-
Horiz. %	99.80%	99.80%	99.80%	99.80%	99.80%	99.66%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	18.21%	11.57%	4.70%	17.14%	17.55%	12.82%	6.77%	-
YoY %	57.39%	146.17%	-72.58%	-2.34%	36.90%	89.36%	-	-
Horiz. %	268.98%	170.90%	69.42%	253.18%	259.23%	189.36%	100.00%	-
ROE	7.62%	5.78%	2.27%	8.53%	7.20%	5.11%	2.88%	-
YoY %	31.83%	154.63%	-73.39%	18.47%	40.90%	77.43%	-	-
Horiz. %	264.58%	200.69%	78.82%	296.18%	250.00%	177.43%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	95.39	106.02	99.37	102.03	103.85	97.60	97.44	-0.35%
YoY %	-10.03%	6.69%	-2.61%	-1.75%	6.40%	0.16%	-	-
Horiz. %	97.90%	108.81%	101.98%	104.71%	106.58%	100.16%	100.00%	-
EPS	17.36	12.28	4.68	17.48	18.24	12.52	6.60	17.48%
YoY %	41.37%	162.39%	-73.23%	-4.17%	45.69%	89.70%	-	-
Horiz. %	263.03%	186.06%	70.91%	264.85%	276.36%	189.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.28	2.12	2.06	2.05	2.53	2.45	2.29	-0.07%
YoY %	7.55%	2.91%	0.49%	-18.97%	3.27%	6.99%	-	-
Horiz. %	99.56%	92.58%	89.96%	89.52%	110.48%	106.99%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,270
RPS	95.32	105.94	99.29	101.95	103.76	97.47	97.64	-0.39%
YoY %	-10.02%	6.70%	-2.61%	-1.74%	6.45%	-0.17%	-	-
Horiz. %	97.62%	108.50%	101.69%	104.41%	106.27%	99.83%	100.00%	-
EPS	17.36	12.25	4.67	17.47	18.21	12.49	6.61	17.45%
YoY %	41.71%	162.31%	-73.27%	-4.06%	45.80%	88.96%	-	-
Horiz. %	262.63%	185.33%	70.65%	264.30%	275.49%	188.96%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.2781	2.1183	2.0583	2.0483	2.5279	2.4466	2.2946	-0.12%
YoY %	7.54%	2.92%	0.49%	-18.97%	3.32%	6.62%	-	-
Horiz. %	99.28%	92.32%	89.70%	89.27%	110.17%	106.62%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.81	0.86	0.80	1.18	1.13	1.25	1.11	-
P/RPS	0.85	0.81	0.81	1.16	1.09	1.28	1.14	-4.77%
YoY %	4.94%	0.00%	-30.17%	6.42%	-14.84%	12.28%	-	-
Horiz. %	74.56%	71.05%	71.05%	101.75%	95.61%	112.28%	100.00%	-
P/EPS	4.66	7.01	17.13	6.75	6.20	9.99	16.82	-19.25%
YoY %	-33.52%	-59.08%	153.78%	8.87%	-37.94%	-40.61%	-	-
Horiz. %	27.71%	41.68%	101.84%	40.13%	36.86%	59.39%	100.00%	-
EY	21.45	14.26	5.84	14.82	16.13	10.01	5.95	23.81%
YoY %	50.42%	144.18%	-60.59%	-8.12%	61.14%	68.24%	-	-
Horiz. %	360.50%	239.66%	98.15%	249.08%	271.09%	168.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.41	0.39	0.58	0.45	0.51	0.48	-4.67%
YoY %	-12.20%	5.13%	-32.76%	28.89%	-11.76%	6.25%	-	-
Horiz. %	75.00%	85.42%	81.25%	120.83%	93.75%	106.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/22	28/05/21	23/06/20	30/05/19	25/05/18	24/05/17	24/05/16	-
Price	0.81	0.875	0.875	1.14	1.20	1.28	1.11	-
P/RPS	0.85	0.83	0.88	1.12	1.16	1.31	1.14	-4.77%
YoY %	2.41%	-5.68%	-21.43%	-3.45%	-11.45%	14.91%	-	-
Horiz. %	74.56%	72.81%	77.19%	98.25%	101.75%	114.91%	100.00%	-
P/EPS	4.66	7.13	18.73	6.52	6.58	10.23	16.82	-19.25%
YoY %	-34.64%	-61.93%	187.27%	-0.91%	-35.68%	-39.18%	-	-
Horiz. %	27.71%	42.39%	111.36%	38.76%	39.12%	60.82%	100.00%	-
EY	21.45	14.02	5.34	15.34	15.19	9.77	5.95	23.81%
YoY %	53.00%	162.55%	-65.19%	0.99%	55.48%	64.20%	-	-
Horiz. %	360.50%	235.63%	89.75%	257.82%	255.29%	164.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.41	0.42	0.56	0.47	0.52	0.48	-4.67%
YoY %	-12.20%	-2.38%	-25.00%	19.15%	-9.62%	8.33%	-	-
Horiz. %	75.00%	85.42%	87.50%	116.67%	97.92%	108.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos