[PBA] YoY 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- 0.4%

YoY- -54.31%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	61,245	64,574	50,209	45,616	46,392	46,220	44,041	5.64%
YoY %	-5.16%	28.61%	10.07%	-1.67%	0.37%	4.95%	-	-
Horiz. %	139.06%	146.62%	114.01%	103.58%	105.34%	104.95%	100.00%	-
PBT	11,481	15,599	7,293	3,182	8,152	13,951	12,951	-1.98%
YoY %	-26.40%	113.89%	129.20%	-60.97%	-41.57%	7.72%	-	-
Horiz. %	88.65%	120.45%	56.31%	24.57%	62.94%	107.72%	100.00%	-
Tax	-1,190	-3,457	-1,534	-143	-1,500	-2,271	-4,030	-18.38%
YoY %	65.58%	-125.36%	-972.73%	90.47%	33.95%	43.65%	-	-
Horiz. %	29.53%	85.78%	38.06%	3.55%	37.22%	56.35%	100.00%	-
NP	10,291	12,142	5,759	3,039	6,652	11,680	8,921	2.40%
YoY %	-15.24%	110.84%	89.50%	-54.31%	-43.05%	30.93%	-	-
Horiz. %	115.36%	136.11%	64.56%	34.07%	74.57%	130.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,994	12,104	5,759	3,039	6,652	11,680	8,921	1.90%
YoY %	-17.43%	110.18%	89.50%	-54.31%	-43.05%	30.93%	-	-
Horiz. %	112.03%	135.68%	64.56%	34.07%	74.57%	130.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.36%	22.16%	21.03%	4.49%	18.40%	16.28%	31.12%	-
YoY %	-53.25%	5.37%	368.37%	-75.60%	13.02%	-47.69%	-	-
Horiz. %	33.29%	71.21%	67.58%	14.43%	59.13%	52.31%	100.00%	-
Total Cost	50,954	52,432	44,450	42,577	39,740	34,540	35,120	6.39%
YoY %	-2.82%	17.96%	4.40%	7.14%	15.06%	-1.65%	-	-
Horiz. %	145.09%	149.29%	126.57%	121.23%	113.15%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	678,049	669,512	642,095	627,619	628,796	331,347	537,249	3.95%
YoY %	1.28%	4.27%	2.31%	-0.19%	89.77%	-38.33%	-	-
Horiz. %	126.21%	124.62%	119.52%	116.82%	117.04%	61.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	678,049	669,512	642,095	627,619	628,796	331,347	537,249	3.95%
YoY %	1.28%	4.27%	2.31%	-0.19%	89.77%	-38.33%	-	-
Horiz. %	126.21%	124.62%	119.52%	116.82%	117.04%	61.67%	100.00%	-
NOSH	321,350	329,809	330,977	330,326	330,945	331,347	331,635	-0.52%
YoY %	-2.56%	-0.35%	0.20%	-0.19%	-0.12%	-0.09%	-	-
Horiz. %	96.90%	99.45%	99.80%	99.61%	99.79%	99.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	16.80%	18.80%	11.47%	6.66%	14.34%	25.27%	20.26%	-
YoY %	-10.64%	63.91%	72.22%	-53.56%	-43.25%	24.73%	-	-
Horiz. %	82.92%	92.79%	56.61%	32.87%	70.78%	124.73%	100.00%	-
ROE	1.47%	1.81%	0.90%	0.48%	1.06%	3.53%	1.66%	-
YoY %	-18.78%	101.11%	87.50%	-54.72%	-69.97%	112.65%	-	-
Horiz. %	88.55%	109.04%	54.22%	28.92%	63.86%	212.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	19.06	19.58	15.17	13.81	14.02	13.95	13.28	6.20%
YoY %	-2.66%	29.07%	9.85%	-1.50%	0.50%	5.05%	-	-
Horiz. %	143.52%	147.44%	114.23%	103.99%	105.57%	105.05%	100.00%	-
EPS	3.11	3.67	1.74	0.92	2.01	3.53	2.69	2.44%
YoY %	-15.26%	110.92%	89.13%	-54.23%	-43.06%	31.23%	-	-
Horiz. %	115.61%	136.43%	64.68%	34.20%	74.72%	131.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.11	2.03	1.94	1.90	1.90	1.00	1.62	4.49%
YoY %	3.94%	4.64%	2.11%	0.00%	90.00%	-38.27%	-	-
Horiz. %	130.25%	125.31%	119.75%	117.28%	117.28%	61.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 330,326
RPS	18.49	19.49	15.16	13.77	14.00	13.95	13.29	5.65%
YoY %	-5.13%	28.56%	10.09%	-1.64%	0.36%	4.97%	-	-
Horiz. %	139.13%	146.65%	114.07%	103.61%	105.34%	104.97%	100.00%	-
EPS	3.02	3.65	1.74	0.92	2.01	3.53	2.69	1.94%
YoY %	-17.26%	109.77%	89.13%	-54.23%	-43.06%	31.23%	-	-
Horiz. %	112.27%	135.69%	64.68%	34.20%	74.72%	131.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0468	2.021	1.9383	1.8946	1.8981	1.0002	1.6218	3.95%
YoY %	1.28%	4.27%	2.31%	-0.18%	89.77%	-38.33%	-	-
Horiz. %	126.21%	124.61%	119.52%	116.82%	117.04%	61.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	4.62	5.01	5.67	6.81	7.21	9.25	10.32	-12.52%
YoY %	-7.78%	-11.64%	-16.74%	-5.55%	-22.05%	-10.37%	-	-
Horiz. %	44.77%	48.55%	54.94%	65.99%	69.86%	89.63%	100.00%	-
P/EPS	28.30	26.70	49.43	102.17	50.25	36.60	50.93	-9.32%
YoY %	5.99%	-45.98%	-51.62%	103.32%	37.30%	-28.14%	-	-
Horiz. %	55.57%	52.42%	97.05%	200.61%	98.66%	71.86%	100.00%	-
EY	3.53	3.74	2.02	0.98	1.99	2.73	1.96	10.29%
YoY %	-5.61%	85.15%	106.12%	-50.75%	-27.11%	39.29%	-	-
Horiz. %	180.10%	190.82%	103.06%	50.00%	101.53%	139.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.48	0.44	0.49	0.53	1.29	0.85	-11.07%
YoY %	-12.50%	9.09%	-10.20%	-7.55%	-58.91%	51.76%	-	-
Horiz. %	49.41%	56.47%	51.76%	57.65%	62.35%	151.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	4.88	4.60	5.60	6.73	6.71	9.18	9.41	-10.35%
YoY %	6.09%	-17.86%	-16.79%	0.30%	-26.91%	-2.44%	-	-
Horiz. %	51.86%	48.88%	59.51%	71.52%	71.31%	97.56%	100.00%	-
P/EPS	29.90	24.52	48.85	101.09	46.77	36.31	46.47	-7.07%
YoY %	21.94%	-49.81%	-51.68%	116.14%	28.81%	-21.86%	-	-
Horiz. %	64.34%	52.77%	105.12%	217.54%	100.65%	78.14%	100.00%	-
EY	3.34	4.08	2.05	0.99	2.14	2.75	2.15	7.61%
YoY %	-18.14%	99.02%	107.07%	-53.74%	-22.18%	27.91%	-	-
Horiz. %	155.35%	189.77%	95.35%	46.05%	99.53%	127.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.44	0.44	0.49	0.49	1.28	0.77	-8.89%
YoY %	0.00%	0.00%	-10.20%	0.00%	-61.72%	66.23%	-	-
Horiz. %	57.14%	57.14%	57.14%	63.64%	63.64%	166.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos