[PBA] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.3%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 326,698 300,295 261,017 251,731 244,560 236,328 198,543 8.64%
PBT 54,648 44,769 25,634 27,487 23,732 42,404 30,830 10.00%
Tax 7,116 -6,770 -875 443 5,303 3,293 -4,600 -
NP 61,764 37,999 24,759 27,930 29,035 45,697 26,230 15.32%
-
NP to SH 61,764 37,999 24,759 27,930 29,035 45,697 26,230 15.32%
-
Tax Rate -13.02% 15.12% 3.41% -1.61% -22.35% -7.77% 14.92% -
Total Cost 264,934 262,296 236,258 223,801 215,525 190,631 172,313 7.42%
-
Net Worth 801,189 754,683 728,205 708,084 698,735 682,638 649,159 3.56%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,242 12,412 12,412 12,293 12,418 11,598 9,936 4.89%
Div Payout % 21.44% 32.67% 50.13% 44.01% 42.77% 25.38% 37.88% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 801,189 754,683 728,205 708,084 698,735 682,638 649,159 3.56%
NOSH 331,070 331,001 331,002 327,816 331,154 331,377 331,204 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.91% 12.65% 9.49% 11.10% 11.87% 19.34% 13.21% -
ROE 7.71% 5.04% 3.40% 3.94% 4.16% 6.69% 4.04% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.68 90.72 78.86 76.79 73.85 71.32 59.95 8.65%
EPS 18.66 11.48 7.48 8.44 8.76 13.79 7.92 15.33%
DPS 4.00 3.75 3.75 3.75 3.75 3.50 3.00 4.90%
NAPS 2.42 2.28 2.20 2.16 2.11 2.06 1.96 3.57%
Adjusted Per Share Value based on latest NOSH - 302,970
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.62 90.65 78.79 75.99 73.82 71.34 59.93 8.64%
EPS 18.64 11.47 7.47 8.43 8.76 13.79 7.92 15.31%
DPS 4.00 3.75 3.75 3.71 3.75 3.50 3.00 4.90%
NAPS 2.4185 2.2782 2.1982 2.1375 2.1093 2.0607 1.9596 3.56%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.15 1.30 1.29 0.99 0.91 0.94 0.89 -
P/RPS 1.17 1.43 1.64 1.29 1.23 1.32 1.48 -3.83%
P/EPS 6.16 11.32 17.25 11.62 10.38 6.82 11.24 -9.52%
EY 16.22 8.83 5.80 8.61 9.63 14.67 8.90 10.51%
DY 3.48 2.88 2.91 3.79 4.12 3.72 3.37 0.53%
P/NAPS 0.48 0.57 0.59 0.46 0.43 0.46 0.45 1.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 23/02/16 27/02/15 21/02/14 20/02/13 29/02/12 18/02/11 -
Price 1.24 1.30 1.37 1.16 0.87 0.94 0.89 -
P/RPS 1.26 1.43 1.74 1.51 1.18 1.32 1.48 -2.64%
P/EPS 6.65 11.32 18.32 13.62 9.92 6.82 11.24 -8.36%
EY 15.05 8.83 5.46 7.34 10.08 14.67 8.90 9.14%
DY 3.23 2.88 2.74 3.23 4.31 3.72 3.37 -0.70%
P/NAPS 0.51 0.57 0.62 0.54 0.41 0.46 0.45 2.10%

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