[PBA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 100.4%
YoY- -61.31%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 122,264 120,887 99,063 89,907 94,464 90,081 84,716 6.29%
PBT 21,666 28,842 13,948 5,329 18,129 27,101 22,261 -0.45%
Tax -2,958 -5,665 -2,815 737 -2,450 -4,985 -4,396 -6.38%
NP 18,708 23,177 11,133 6,066 15,679 22,116 17,865 0.77%
-
NP to SH 19,437 23,209 11,133 6,066 15,679 22,116 17,865 1.41%
-
Tax Rate 13.65% 19.64% 20.18% -13.83% 13.51% 18.39% 19.75% -
Total Cost 103,556 97,710 87,930 83,841 78,785 67,965 66,851 7.55%
-
Net Worth 725,877 673,060 642,798 629,803 629,811 331,011 535,949 5.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 725,877 673,060 642,798 629,803 629,811 331,011 535,949 5.18%
NOSH 344,017 331,557 331,339 331,475 331,479 331,011 330,833 0.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.30% 19.17% 11.24% 6.75% 16.60% 24.55% 21.09% -
ROE 2.68% 3.45% 1.73% 0.96% 2.49% 6.68% 3.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.54 36.46 29.90 27.12 28.50 27.21 25.61 5.60%
EPS 5.65 7.00 3.36 1.83 4.73 6.68 5.40 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.03 1.94 1.90 1.90 1.00 1.62 4.49%
Adjusted Per Share Value based on latest NOSH - 330,326
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.91 36.49 29.90 27.14 28.52 27.19 25.57 6.30%
EPS 5.87 7.01 3.36 1.83 4.73 6.68 5.39 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1912 2.0318 1.9404 1.9012 1.9012 0.9992 1.6179 5.18%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.98 0.86 0.94 1.01 1.29 1.37 -
P/RPS 2.48 2.69 2.88 3.47 3.54 4.74 5.35 -12.01%
P/EPS 15.58 14.00 25.60 51.37 21.35 19.31 25.37 -7.79%
EY 6.42 7.14 3.91 1.95 4.68 5.18 3.94 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.44 0.49 0.53 1.29 0.85 -11.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 24/08/06 -
Price 0.93 0.90 0.85 0.93 0.94 1.28 1.25 -
P/RPS 2.62 2.47 2.84 3.43 3.30 4.70 4.88 -9.83%
P/EPS 16.46 12.86 25.30 50.82 19.87 19.16 23.15 -5.52%
EY 6.08 7.78 3.95 1.97 5.03 5.22 4.32 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.49 0.49 1.28 0.77 -8.89%

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