[PBA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 47.55%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 181,549 172,057 162,618 153,737 148,969 150,902 112,125 8.35%
PBT 51,595 43,763 42,483 49,641 51,106 61,569 50,390 0.39%
Tax -7,622 -10,874 -9,758 -9,806 -10,475 -11,277 -8,803 -2.37%
NP 43,973 32,889 32,725 39,835 40,631 50,292 41,587 0.93%
-
NP to SH 43,973 32,889 32,725 39,835 40,631 50,292 41,587 0.93%
-
Tax Rate 14.77% 24.85% 22.97% 19.75% 20.50% 18.32% 17.47% -
Total Cost 137,576 139,168 129,893 113,902 108,338 100,610 70,538 11.77%
-
Net Worth 609,287 523,211 516,620 513,252 489,689 447,110 295,903 12.78%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,576 16,623 16,624 16,556 16,543 4,756 573 56.95%
Div Payout % 19.50% 50.54% 50.80% 41.56% 40.72% 9.46% 1.38% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 609,287 523,211 516,620 513,252 489,689 447,110 295,903 12.78%
NOSH 331,134 331,146 331,167 331,130 330,871 317,099 229,382 6.30%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.22% 19.12% 20.12% 25.91% 27.27% 33.33% 37.09% -
ROE 7.22% 6.29% 6.33% 7.76% 8.30% 11.25% 14.05% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.83 51.96 49.10 46.43 45.02 47.59 48.88 1.93%
EPS 13.28 9.93 9.89 12.03 12.28 15.86 18.13 -5.05%
DPS 2.59 5.02 5.02 5.00 5.00 1.50 0.25 47.62%
NAPS 1.84 1.58 1.56 1.55 1.48 1.41 1.29 6.09%
Adjusted Per Share Value based on latest NOSH - 330,876
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.80 51.94 49.09 46.41 44.97 45.55 33.85 8.35%
EPS 13.27 9.93 9.88 12.02 12.27 15.18 12.55 0.93%
DPS 2.59 5.02 5.02 5.00 4.99 1.44 0.17 57.41%
NAPS 1.8392 1.5794 1.5595 1.5493 1.4782 1.3497 0.8932 12.78%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.20 1.22 1.50 1.82 1.84 1.25 0.00 -
P/RPS 2.19 2.35 3.05 3.92 4.09 2.63 0.00 -
P/EPS 9.04 12.28 15.18 15.13 14.98 7.88 0.00 -
EY 11.07 8.14 6.59 6.61 6.67 12.69 0.00 -
DY 2.16 4.11 3.35 2.75 2.72 1.20 0.00 -
P/NAPS 0.65 0.77 0.96 1.17 1.24 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 04/02/08 13/02/07 16/02/06 22/02/05 24/02/04 26/02/03 12/04/02 -
Price 1.24 1.22 1.47 1.67 1.73 1.17 0.00 -
P/RPS 2.26 2.35 2.99 3.60 3.84 2.46 0.00 -
P/EPS 9.34 12.28 14.88 13.88 14.09 7.38 0.00 -
EY 10.71 8.14 6.72 7.20 7.10 13.56 0.00 -
DY 2.09 4.11 3.41 2.99 2.89 1.28 0.00 -
P/NAPS 0.67 0.77 0.94 1.08 1.17 0.83 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