[PBA] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -68.27%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 48,854 44,291 48,072 43,861 40,675 40,647 35,220 5.60%
PBT 6,655 2,147 9,783 13,150 9,310 12,071 8,018 -3.05%
Tax -1,281 880 -950 -2,714 -1,196 -1,967 -2,667 -11.49%
NP 5,374 3,027 8,833 10,436 8,114 10,104 5,351 0.07%
-
NP to SH 5,374 3,027 8,833 10,436 8,114 10,104 5,351 0.07%
-
Tax Rate 19.25% -40.99% 9.71% 20.64% 12.85% 16.30% 33.26% -
Total Cost 43,480 41,264 39,239 33,425 32,561 30,543 29,869 6.45%
-
Net Worth 640,235 628,684 621,949 331,540 543,141 526,733 495,462 4.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 640,235 628,684 621,949 331,540 543,141 526,733 495,462 4.36%
NOSH 331,728 332,637 330,823 331,540 331,183 331,278 330,308 0.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.00% 6.83% 18.37% 23.79% 19.95% 24.86% 15.19% -
ROE 0.84% 0.48% 1.42% 3.15% 1.49% 1.92% 1.08% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.73 13.32 14.53 13.23 12.28 12.27 10.66 5.53%
EPS 1.62 0.91 2.67 3.15 2.45 3.05 1.62 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.89 1.88 1.00 1.64 1.59 1.50 4.28%
Adjusted Per Share Value based on latest NOSH - 331,540
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.75 13.37 14.51 13.24 12.28 12.27 10.63 5.60%
EPS 1.62 0.91 2.67 3.15 2.45 3.05 1.62 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9327 1.8978 1.8775 1.0008 1.6396 1.59 1.4956 4.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.90 0.95 1.02 1.20 1.35 1.57 1.71 -
P/RPS 6.11 7.13 7.02 9.07 10.99 12.80 16.04 -14.85%
P/EPS 55.56 104.40 38.20 38.12 55.10 51.48 105.56 -10.14%
EY 1.80 0.96 2.62 2.62 1.81 1.94 0.95 11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.54 1.20 0.82 0.99 1.14 -13.72%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 12/05/09 22/05/08 24/05/07 18/05/06 26/05/05 11/05/04 -
Price 0.86 0.95 0.99 1.20 1.39 1.40 1.65 -
P/RPS 5.84 7.13 6.81 9.07 11.32 11.41 15.47 -14.98%
P/EPS 53.09 104.40 37.08 38.12 56.73 45.90 101.85 -10.28%
EY 1.88 0.96 2.70 2.62 1.76 2.18 0.98 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.53 1.20 0.85 0.88 1.10 -13.83%

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