[PBA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 120.18%

YoY- -8.67%

Quarter Report

PBAHB-Interim 0606.pdf

Latest QR

Upcoming QR

PBA's Result

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	89,907	94,464	90,081	84,716	80,875	73,112	73,776	3.34%
YoY %	-4.82%	4.87%	6.33%	4.75%	10.62%	-0.90%	-	-
Horiz. %	121.86%	128.04%	122.10%	114.83%	109.62%	99.10%	100.00%	-
PBT	5,329	18,129	27,101	22,261	23,877	20,127	24,948	-22.66%
YoY %	-70.61%	-33.11%	21.74%	-6.77%	18.63%	-19.32%	-	-
Horiz. %	21.36%	72.67%	108.63%	89.23%	95.71%	80.68%	100.00%	-
Tax	737	-2,450	-4,985	-4,396	-4,317	-5,080	-3,254	-
YoY %	130.08%	50.85%	-13.40%	-1.83%	15.02%	-56.12%	-	-
Horiz. %	-22.65%	75.29%	153.20%	135.10%	132.67%	156.12%	100.00%	-
NP	6,066	15,679	22,116	17,865	19,560	15,047	21,694	-19.11%
YoY %	-61.31%	-29.11%	23.80%	-8.67%	29.99%	-30.64%	-	-
Horiz. %	27.96%	72.27%	101.95%	82.35%	90.16%	69.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,066	15,679	22,116	17,865	19,560	15,047	21,694	-19.11%
YoY %	-61.31%	-29.11%	23.80%	-8.67%	29.99%	-30.64%	-	-
Horiz. %	27.96%	72.27%	101.95%	82.35%	90.16%	69.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.83%	13.51%	18.39%	19.75%	18.08%	25.24%	13.04%	-
YoY %	-202.37%	-26.54%	-6.89%	9.24%	-28.37%	93.56%	-	-
Horiz. %	-106.06%	103.60%	141.03%	151.46%	138.65%	193.56%	100.00%	-
Total Cost	83,841	78,785	67,965	66,851	61,315	58,065	52,082	8.25%
YoY %	6.42%	15.92%	1.67%	9.03%	5.60%	11.49%	-	-
Horiz. %	160.98%	151.27%	130.50%	128.36%	117.73%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,803	629,811	331,011	535,949	331,056	505,976	473,624	4.85%
YoY %	-0.00%	90.27%	-38.24%	61.89%	-34.57%	6.83%	-	-
Horiz. %	132.98%	132.98%	69.89%	113.16%	69.90%	106.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	629,803	629,811	331,011	535,949	331,056	505,976	473,624	4.85%
YoY %	-0.00%	90.27%	-38.24%	61.89%	-34.57%	6.83%	-	-
Horiz. %	132.98%	132.98%	69.89%	113.16%	69.90%	106.83%	100.00%	-
NOSH	331,475	331,479	331,011	330,833	331,056	330,703	331,206	0.01%
YoY %	-0.00%	0.14%	0.05%	-0.07%	0.11%	-0.15%	-	-
Horiz. %	100.08%	100.08%	99.94%	99.89%	99.95%	99.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.75%	16.60%	24.55%	21.09%	24.19%	20.58%	29.41%	-
YoY %	-59.34%	-32.38%	16.41%	-12.82%	17.54%	-30.02%	-	-
Horiz. %	22.95%	56.44%	83.48%	71.71%	82.25%	69.98%	100.00%	-
ROE	0.96%	2.49%	6.68%	3.33%	5.91%	2.97%	4.58%	-
YoY %	-61.45%	-62.72%	100.60%	-43.65%	98.99%	-35.15%	-	-
Horiz. %	20.96%	54.37%	145.85%	72.71%	129.04%	64.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	27.12	28.50	27.21	25.61	24.43	22.11	22.27	3.33%
YoY %	-4.84%	4.74%	6.25%	4.83%	10.49%	-0.72%	-	-
Horiz. %	121.78%	127.97%	122.18%	115.00%	109.70%	99.28%	100.00%	-
EPS	1.83	4.73	6.68	5.40	5.91	4.55	6.55	-19.13%
YoY %	-61.31%	-29.19%	23.70%	-8.63%	29.89%	-30.53%	-	-
Horiz. %	27.94%	72.21%	101.98%	82.44%	90.23%	69.47%	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	1.90	1.90	1.00	1.62	1.00	1.53	1.43	4.84%
YoY %	0.00%	90.00%	-38.27%	62.00%	-34.64%	6.99%	-	-
Horiz. %	132.87%	132.87%	69.93%	113.29%	69.93%	106.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 331,635
RPS	27.14	28.52	27.19	25.57	24.41	22.07	22.27	3.34%
YoY %	-4.84%	4.89%	6.34%	4.75%	10.60%	-0.90%	-	-
Horiz. %	121.87%	128.06%	122.09%	114.82%	109.61%	99.10%	100.00%	-
EPS	1.83	4.73	6.68	5.39	5.90	4.54	6.55	-19.13%
YoY %	-61.31%	-29.19%	23.93%	-8.64%	29.96%	-30.69%	-	-
Horiz. %	27.94%	72.21%	101.98%	82.29%	90.08%	69.31%	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	1.9012	1.9012	0.9992	1.6179	0.9994	1.5274	1.4297	4.86%
YoY %	0.00%	90.27%	-38.24%	61.89%	-34.57%	6.83%	-	-
Horiz. %	132.98%	132.98%	69.89%	113.16%	69.90%	106.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.94	1.01	1.29	1.37	1.41	1.47	1.41	-
P/RPS	3.47	3.54	4.74	5.35	5.77	6.65	6.33	-9.52%
YoY %	-1.98%	-25.32%	-11.40%	-7.28%	-13.23%	5.06%	-	-
Horiz. %	54.82%	55.92%	74.88%	84.52%	91.15%	105.06%	100.00%	-
P/EPS	51.37	21.35	19.31	25.37	23.86	32.31	21.53	15.58%
YoY %	140.61%	10.56%	-23.89%	6.33%	-26.15%	50.07%	-	-
Horiz. %	238.60%	99.16%	89.69%	117.84%	110.82%	150.07%	100.00%	-
EY	1.95	4.68	5.18	3.94	4.19	3.10	4.65	-13.47%
YoY %	-58.33%	-9.65%	31.47%	-5.97%	35.16%	-33.33%	-	-
Horiz. %	41.94%	100.65%	111.40%	84.73%	90.11%	66.67%	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	0.49	0.53	1.29	0.85	1.41	0.96	0.99	-11.05%
YoY %	-7.55%	-58.91%	51.76%	-39.72%	46.88%	-3.03%	-	-
Horiz. %	49.49%	53.54%	130.30%	85.86%	142.42%	96.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	06/08/09	22/08/08	02/08/07	24/08/06	29/08/05	13/08/04	28/08/03	-
Price	0.93	0.94	1.28	1.25	1.44	1.46	1.65	-
P/RPS	3.43	3.30	4.70	4.88	5.89	6.60	7.41	-12.03%
YoY %	3.94%	-29.79%	-3.69%	-17.15%	-10.76%	-10.93%	-	-
Horiz. %	46.29%	44.53%	63.43%	65.86%	79.49%	89.07%	100.00%	-
P/EPS	50.82	19.87	19.16	23.15	24.37	32.09	25.19	12.39%
YoY %	155.76%	3.71%	-17.24%	-5.01%	-24.06%	27.39%	-	-
Horiz. %	201.75%	78.88%	76.06%	91.90%	96.74%	127.39%	100.00%	-
EY	1.97	5.03	5.22	4.32	4.10	3.12	3.97	-11.01%
YoY %	-60.83%	-3.64%	20.83%	5.37%	31.41%	-21.41%	-	-
Horiz. %	49.62%	126.70%	131.49%	108.82%	103.27%	78.59%	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	0.49	0.49	1.28	0.77	1.44	0.95	1.15	-13.24%
YoY %	0.00%	-61.72%	66.23%	-46.53%	51.58%	-17.39%	-	-
Horiz. %	42.61%	42.61%	111.30%	66.96%	125.22%	82.61%	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