[PBA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 23.25%
YoY- 13.44%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 45,850 45,011 41,390 40,768 37,555 34,155 0 -
PBT 10,910 13,373 11,962 14,751 14,078 12,848 0 -
Tax -2,526 -2,610 -2,606 -2,801 -3,544 623 0 -
NP 8,384 10,763 9,356 11,950 10,534 13,471 0 -
-
NP to SH 8,384 10,763 9,356 11,950 10,534 13,471 0 -
-
Tax Rate 23.15% 19.52% 21.79% 18.99% 25.17% -4.85% - -
Total Cost 37,466 34,248 32,034 28,818 27,021 20,684 0 -
-
Net Worth 331,365 536,494 331,017 509,778 490,261 435,551 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 8,279 8,275 8,275 - - - -
Div Payout % - 76.92% 88.45% 69.25% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 331,365 536,494 331,017 509,778 490,261 435,551 0 -
NOSH 331,365 331,169 331,017 331,024 331,257 311,108 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.29% 23.91% 22.60% 29.31% 28.05% 39.44% 0.00% -
ROE 2.53% 2.01% 2.83% 2.34% 2.15% 3.09% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.84 13.59 12.50 12.32 11.34 10.98 0.00 -
EPS 2.53 3.25 2.83 3.61 3.18 4.33 0.00 -
DPS 0.00 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.00 1.54 1.48 1.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 331,024
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.84 13.59 12.49 12.31 11.34 10.31 0.00 -
EPS 2.53 3.25 2.82 3.61 3.18 4.07 0.00 -
DPS 0.00 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.0003 1.6195 0.9992 1.5389 1.4799 1.3148 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.30 1.21 1.40 1.51 1.87 1.26 0.00 -
P/RPS 9.40 8.90 11.20 12.26 16.49 11.48 0.00 -
P/EPS 51.38 37.23 49.53 41.83 58.81 29.10 0.00 -
EY 1.95 2.69 2.02 2.39 1.70 3.44 0.00 -
DY 0.00 2.07 1.79 1.66 0.00 0.00 0.00 -
P/NAPS 1.30 0.75 1.40 0.98 1.26 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/10/07 09/11/06 10/11/05 18/11/04 10/11/03 15/11/02 - -
Price 1.28 1.18 1.40 1.57 1.84 1.27 0.00 -
P/RPS 9.25 8.68 11.20 12.75 16.23 11.57 0.00 -
P/EPS 50.59 36.31 49.53 43.49 57.86 29.33 0.00 -
EY 1.98 2.75 2.02 2.30 1.73 3.41 0.00 -
DY 0.00 2.12 1.79 1.59 0.00 0.00 0.00 -
P/NAPS 1.28 0.73 1.40 1.02 1.24 0.91 0.00 -

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
Post a Comment