[PBA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.33%
YoY- -65.73%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 61,019 56,313 48,854 44,291 48,072 43,861 40,675 6.98%
PBT 10,185 13,243 6,655 2,147 9,783 13,150 9,310 1.50%
Tax -1,768 -2,208 -1,281 880 -950 -2,714 -1,196 6.72%
NP 8,417 11,035 5,374 3,027 8,833 10,436 8,114 0.61%
-
NP to SH 8,417 11,035 5,374 3,027 8,833 10,436 8,114 0.61%
-
Tax Rate 17.36% 16.67% 19.25% -40.99% 9.71% 20.64% 12.85% -
Total Cost 52,602 45,278 43,480 41,264 39,239 33,425 32,561 8.31%
-
Net Worth 689,266 659,448 640,235 628,684 621,949 331,540 543,141 4.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 689,266 659,448 640,235 628,684 621,949 331,540 543,141 4.04%
NOSH 331,377 331,381 331,728 332,637 330,823 331,540 331,183 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.79% 19.60% 11.00% 6.83% 18.37% 23.79% 19.95% -
ROE 1.22% 1.67% 0.84% 0.48% 1.42% 3.15% 1.49% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.41 16.99 14.73 13.32 14.53 13.23 12.28 6.97%
EPS 2.54 3.33 1.62 0.91 2.67 3.15 2.45 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.99 1.93 1.89 1.88 1.00 1.64 4.03%
Adjusted Per Share Value based on latest NOSH - 332,637
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.42 17.00 14.75 13.37 14.51 13.24 12.28 6.98%
EPS 2.54 3.33 1.62 0.91 2.67 3.15 2.45 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0807 1.9907 1.9327 1.8978 1.8775 1.0008 1.6396 4.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.93 0.96 0.90 0.95 1.02 1.20 1.35 -
P/RPS 5.05 5.65 6.11 7.13 7.02 9.07 10.99 -12.14%
P/EPS 36.61 28.83 55.56 104.40 38.20 38.12 55.10 -6.58%
EY 2.73 3.47 1.80 0.96 2.62 2.62 1.81 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.50 0.54 1.20 0.82 -9.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 23/05/11 21/05/10 12/05/09 22/05/08 24/05/07 18/05/06 -
Price 0.92 1.00 0.86 0.95 0.99 1.20 1.39 -
P/RPS 5.00 5.88 5.84 7.13 6.81 9.07 11.32 -12.72%
P/EPS 36.22 30.03 53.09 104.40 37.08 38.12 56.73 -7.19%
EY 2.76 3.33 1.88 0.96 2.70 2.62 1.76 7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.45 0.50 0.53 1.20 0.85 -10.38%

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