[PBA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -50.65%
YoY- 71.18%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 82,191 82,377 65,195 63,541 60,046 59,305 49,113 8.95%
PBT 27,360 16,131 8,847 4,798 1,247 7,288 3,867 38.51%
Tax -4,734 -3,009 -310 738 1,987 -1,508 -1,454 21.72%
NP 22,626 13,122 8,537 5,536 3,234 5,780 2,413 45.16%
-
NP to SH 22,626 13,122 8,537 5,536 3,234 1,231 2,819 41.45%
-
Tax Rate 17.30% 18.65% 3.50% -15.38% -159.34% 20.69% 37.60% -
Total Cost 59,565 69,255 56,658 58,005 56,812 53,525 46,700 4.13%
-
Net Worth 787,859 752,195 731,270 719,348 662,012 142,909 745,297 0.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,793 5,798 5,790 5,801 5,490 1,238 5,792 0.00%
Div Payout % 25.60% 44.19% 67.83% 104.79% 169.78% 100.57% 205.48% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 787,859 752,195 731,270 719,348 662,012 142,909 745,297 0.92%
NOSH 331,033 331,363 330,891 331,497 313,750 70,747 386,164 -2.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.53% 15.93% 13.09% 8.71% 5.39% 9.75% 4.91% -
ROE 2.87% 1.74% 1.17% 0.77% 0.49% 0.86% 0.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.83 24.86 19.70 19.17 19.14 83.83 12.72 11.78%
EPS 6.84 3.96 2.58 1.67 0.98 1.74 0.73 45.14%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.50 2.60%
NAPS 2.38 2.27 2.21 2.17 2.11 2.02 1.93 3.55%
Adjusted Per Share Value based on latest NOSH - 331,497
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.81 24.87 19.68 19.18 18.13 17.90 14.83 8.94%
EPS 6.83 3.96 2.58 1.67 0.98 0.37 0.85 41.48%
DPS 1.75 1.75 1.75 1.75 1.66 0.37 1.75 0.00%
NAPS 2.3783 2.2706 2.2075 2.1715 1.9984 0.4314 2.2498 0.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.14 1.11 1.20 0.965 0.88 0.96 0.93 -
P/RPS 4.59 4.47 6.09 5.03 4.60 1.15 7.31 -7.45%
P/EPS 16.68 28.03 46.51 57.78 85.37 55.17 127.40 -28.71%
EY 6.00 3.57 2.15 1.73 1.17 1.81 0.78 40.45%
DY 1.54 1.58 1.46 1.81 1.99 1.82 1.61 -0.73%
P/NAPS 0.48 0.49 0.54 0.44 0.42 0.48 0.48 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 21/11/13 29/11/12 11/11/11 15/11/10 -
Price 1.14 1.36 1.18 0.955 0.93 1.00 0.88 -
P/RPS 4.59 5.47 5.99 4.98 4.86 1.19 6.92 -6.60%
P/EPS 16.68 34.34 45.74 57.19 90.22 57.47 120.55 -28.06%
EY 6.00 2.91 2.19 1.75 1.11 1.74 0.83 39.01%
DY 1.54 1.29 1.48 1.83 1.88 1.75 1.70 -1.63%
P/NAPS 0.48 0.60 0.53 0.44 0.44 0.50 0.46 0.71%

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