[PBA] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.9%
YoY- -35.65%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 59,305 49,113 47,409 48,142 45,850 45,011 41,390 6.17%
PBT 7,288 3,867 8,216 4,526 10,910 13,373 11,962 -7.92%
Tax -1,508 -1,454 -1,416 869 -2,526 -2,610 -2,606 -8.71%
NP 5,780 2,413 6,800 5,395 8,384 10,763 9,356 -7.70%
-
NP to SH 1,231 2,819 6,800 5,395 8,384 10,763 9,356 -28.67%
-
Tax Rate 20.69% 37.60% 17.23% -19.20% 23.15% 19.52% 21.79% -
Total Cost 53,525 46,700 40,609 42,747 37,466 34,248 32,034 8.92%
-
Net Worth 142,909 745,297 633,560 618,935 331,365 536,494 331,017 -13.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,238 5,792 3,317 7,447 - 8,279 8,275 -27.12%
Div Payout % 100.57% 205.48% 48.78% 138.04% - 76.92% 88.45% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 142,909 745,297 633,560 618,935 331,365 536,494 331,017 -13.05%
NOSH 70,747 386,164 331,707 330,981 331,365 331,169 331,017 -22.66%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.75% 4.91% 14.34% 11.21% 18.29% 23.91% 22.60% -
ROE 0.86% 0.38% 1.07% 0.87% 2.53% 2.01% 2.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 83.83 12.72 14.29 14.55 13.84 13.59 12.50 37.30%
EPS 1.74 0.73 2.05 1.63 2.53 3.25 2.83 -7.78%
DPS 1.75 1.50 1.00 2.25 0.00 2.50 2.50 -5.76%
NAPS 2.02 1.93 1.91 1.87 1.00 1.62 1.00 12.42%
Adjusted Per Share Value based on latest NOSH - 330,981
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.90 14.83 14.31 14.53 13.84 13.59 12.49 6.17%
EPS 0.37 0.85 2.05 1.63 2.53 3.25 2.82 -28.70%
DPS 0.37 1.75 1.00 2.25 0.00 2.50 2.50 -27.25%
NAPS 0.4314 2.2498 1.9125 1.8684 1.0003 1.6195 0.9992 -13.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.96 0.93 0.86 0.90 1.30 1.21 1.40 -
P/RPS 1.15 7.31 6.02 6.19 9.40 8.90 11.20 -31.55%
P/EPS 55.17 127.40 41.95 55.21 51.38 37.23 49.53 1.81%
EY 1.81 0.78 2.38 1.81 1.95 2.69 2.02 -1.81%
DY 1.82 1.61 1.16 2.50 0.00 2.07 1.79 0.27%
P/NAPS 0.48 0.48 0.45 0.48 1.30 0.75 1.40 -16.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 11/11/11 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 10/11/05 -
Price 1.00 0.88 0.94 0.88 1.28 1.18 1.40 -
P/RPS 1.19 6.92 6.58 6.05 9.25 8.68 11.20 -31.16%
P/EPS 57.47 120.55 45.85 53.99 50.59 36.31 49.53 2.50%
EY 1.74 0.83 2.18 1.85 1.98 2.75 2.02 -2.45%
DY 1.75 1.70 1.06 2.56 0.00 2.12 1.79 -0.37%
P/NAPS 0.50 0.46 0.49 0.47 1.28 0.73 1.40 -15.76%

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