[PBA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 73.4%
YoY- -22.41%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 84,716 80,875 73,112 73,776 74,032 0 -
PBT 22,261 23,877 20,127 24,948 35,448 0 -
Tax -4,396 -4,317 -5,080 -3,254 -7,489 0 -
NP 17,865 19,560 15,047 21,694 27,959 0 -
-
NP to SH 17,865 19,560 15,047 21,694 27,959 0 -
-
Tax Rate 19.75% 18.08% 25.24% 13.04% 21.13% - -
Total Cost 66,851 61,315 58,065 52,082 46,073 0 -
-
Net Worth 535,949 331,056 505,976 473,624 409,302 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 535,949 331,056 505,976 473,624 409,302 0 -
NOSH 330,833 331,056 330,703 331,206 300,958 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.09% 24.19% 20.58% 29.41% 37.77% 0.00% -
ROE 3.33% 5.91% 2.97% 4.58% 6.83% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.61 24.43 22.11 22.27 24.60 0.00 -
EPS 5.40 5.91 4.55 6.55 9.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.53 1.43 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 331,516
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.57 24.41 22.07 22.27 22.35 0.00 -
EPS 5.39 5.90 4.54 6.55 8.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6179 0.9994 1.5274 1.4297 1.2356 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.37 1.41 1.47 1.41 1.49 0.00 -
P/RPS 5.35 5.77 6.65 6.33 6.06 0.00 -
P/EPS 25.37 23.86 32.31 21.53 16.04 0.00 -
EY 3.94 4.19 3.10 4.65 6.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.41 0.96 0.99 1.10 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/06 29/08/05 13/08/04 28/08/03 22/08/02 - -
Price 1.25 1.44 1.46 1.65 1.37 0.00 -
P/RPS 4.88 5.89 6.60 7.41 5.57 0.00 -
P/EPS 23.15 24.37 32.09 25.19 14.75 0.00 -
EY 4.32 4.10 3.12 3.97 6.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.44 0.95 1.15 1.01 0.00 -

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
Post a Comment