[PBA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 119.36%
YoY- -57.62%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 78,314 63,210 61,857 62,250 56,136 50,367 47,379 8.73%
PBT 12,154 107 1,931 820 6,274 13,015 2,276 32.19%
Tax -3,444 -263 1,129 6,274 10,466 -330 -325 48.17%
NP 8,710 -156 3,060 7,094 16,740 12,685 1,951 28.30%
-
NP to SH 8,710 -156 3,060 7,094 16,740 12,685 1,951 28.30%
-
Tax Rate 28.34% 245.79% -58.47% -765.12% -166.82% 2.54% 14.28% -
Total Cost 69,604 63,366 58,797 55,156 39,396 37,682 45,428 7.36%
-
Net Worth 755,087 686,400 605,940 699,455 682,859 649,172 628,288 3.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,623 6,239 6,059 6,629 5,800 4,968 6,613 0.02%
Div Payout % 76.05% 0.00% 198.02% 93.46% 34.65% 39.17% 338.98% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 755,087 686,400 605,940 699,455 682,859 649,172 628,288 3.10%
NOSH 331,178 311,999 302,970 331,495 331,485 331,210 330,677 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.12% -0.25% 4.95% 11.40% 29.82% 25.19% 4.12% -
ROE 1.15% -0.02% 0.51% 1.01% 2.45% 1.95% 0.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.65 20.26 20.42 18.78 16.93 15.21 14.33 8.70%
EPS 2.63 -0.05 0.92 2.14 5.05 3.83 0.59 28.27%
DPS 2.00 2.00 2.00 2.00 1.75 1.50 2.00 0.00%
NAPS 2.28 2.20 2.00 2.11 2.06 1.96 1.90 3.08%
Adjusted Per Share Value based on latest NOSH - 331,495
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.64 19.08 18.67 18.79 16.95 15.20 14.30 8.73%
EPS 2.63 -0.05 0.92 2.14 5.05 3.83 0.59 28.27%
DPS 2.00 1.88 1.83 2.00 1.75 1.50 2.00 0.00%
NAPS 2.2794 2.072 1.8291 2.1114 2.0613 1.9596 1.8966 3.11%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.30 1.29 0.99 0.91 0.94 0.89 0.87 -
P/RPS 5.50 6.37 4.85 4.85 5.55 5.85 6.07 -1.62%
P/EPS 49.43 -2,580.00 98.02 42.52 18.61 23.24 147.46 -16.64%
EY 2.02 -0.04 1.02 2.35 5.37 4.30 0.68 19.88%
DY 1.54 1.55 2.02 2.20 1.86 1.69 2.30 -6.46%
P/NAPS 0.57 0.59 0.50 0.43 0.46 0.45 0.46 3.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 21/02/14 20/02/13 29/02/12 18/02/11 08/02/10 -
Price 1.30 1.37 1.16 0.87 0.94 0.89 0.88 -
P/RPS 5.50 6.76 5.68 4.63 5.55 5.85 6.14 -1.81%
P/EPS 49.43 -2,740.00 114.85 40.65 18.61 23.24 149.15 -16.80%
EY 2.02 -0.04 0.87 2.46 5.37 4.30 0.67 20.18%
DY 1.54 1.46 1.72 2.30 1.86 1.69 2.27 -6.25%
P/NAPS 0.57 0.62 0.58 0.41 0.46 0.45 0.46 3.63%

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