[PBA] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.16%
YoY- 89.5%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 64,569 61,245 64,574 50,209 45,616 46,392 46,220 5.72%
PBT 12,081 11,481 15,599 7,293 3,182 8,152 13,951 -2.36%
Tax -863 -1,190 -3,457 -1,534 -143 -1,500 -2,271 -14.88%
NP 11,218 10,291 12,142 5,759 3,039 6,652 11,680 -0.66%
-
NP to SH 11,218 9,994 12,104 5,759 3,039 6,652 11,680 -0.66%
-
Tax Rate 7.14% 10.36% 22.16% 21.03% 4.49% 18.40% 16.28% -
Total Cost 53,351 50,954 52,432 44,450 42,577 39,740 34,540 7.50%
-
Net Worth 718,084 678,049 669,512 642,095 627,619 628,796 331,347 13.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 718,084 678,049 669,512 642,095 627,619 628,796 331,347 13.74%
NOSH 330,914 321,350 329,809 330,977 330,326 330,945 331,347 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.37% 16.80% 18.80% 11.47% 6.66% 14.34% 25.27% -
ROE 1.56% 1.47% 1.81% 0.90% 0.48% 1.06% 3.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.51 19.06 19.58 15.17 13.81 14.02 13.95 5.74%
EPS 3.39 3.11 3.67 1.74 0.92 2.01 3.53 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.11 2.03 1.94 1.90 1.90 1.00 13.76%
Adjusted Per Share Value based on latest NOSH - 330,977
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.49 18.49 19.49 15.16 13.77 14.00 13.95 5.72%
EPS 3.39 3.02 3.65 1.74 0.92 2.01 3.53 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1677 2.0468 2.021 1.9383 1.8946 1.8981 1.0002 13.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.89 0.88 0.98 0.86 0.94 1.01 1.29 -
P/RPS 4.56 4.62 5.01 5.67 6.81 7.21 9.25 -11.11%
P/EPS 26.25 28.30 26.70 49.43 102.17 50.25 36.60 -5.38%
EY 3.81 3.53 3.74 2.02 0.98 1.99 2.73 5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.48 0.44 0.49 0.53 1.29 -17.37%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 14/08/12 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 -
Price 0.88 0.93 0.90 0.85 0.93 0.94 1.28 -
P/RPS 4.51 4.88 4.60 5.60 6.73 6.71 9.18 -11.16%
P/EPS 25.96 29.90 24.52 48.85 101.09 46.77 36.31 -5.43%
EY 3.85 3.34 4.08 2.05 0.99 2.14 2.75 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.44 0.44 0.49 0.49 1.28 -17.26%

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