[PBA] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.13%
YoY- 37.21%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 193,851 183,301 185,932 177,422 166,459 161,500 148,305 4.56%
PBT 24,440 14,979 42,429 51,753 40,867 53,391 46,285 -10.09%
Tax -4,556 6,706 -4,737 -10,315 -10,667 -9,343 -12,301 -15.24%
NP 19,884 21,685 37,692 41,438 30,200 44,048 33,984 -8.54%
-
NP to SH 19,429 21,685 37,692 41,438 30,200 44,048 33,984 -8.89%
-
Tax Rate 18.64% -44.77% 11.16% 19.93% 26.10% 17.50% 26.58% -
Total Cost 173,967 161,616 148,240 135,984 136,259 117,452 114,321 7.24%
-
Net Worth 642,095 627,619 628,796 331,347 537,249 330,838 506,309 4.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,930 12,410 8,579 16,636 16,570 16,547 16,541 -8.14%
Div Payout % 51.11% 57.23% 22.76% 40.15% 54.87% 37.57% 48.67% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 642,095 627,619 628,796 331,347 537,249 330,838 506,309 4.03%
NOSH 330,977 330,326 330,945 331,347 331,635 330,838 330,921 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.26% 11.83% 20.27% 23.36% 18.14% 27.27% 22.91% -
ROE 3.03% 3.46% 5.99% 12.51% 5.62% 13.31% 6.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.57 55.49 56.18 53.55 50.19 48.82 44.82 4.55%
EPS 5.87 6.56 11.39 12.51 9.11 13.31 10.27 -8.89%
DPS 3.00 3.75 2.59 5.02 5.00 5.00 5.00 -8.15%
NAPS 1.94 1.90 1.90 1.00 1.62 1.00 1.53 4.03%
Adjusted Per Share Value based on latest NOSH - 331,347
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.52 55.33 56.13 53.56 50.25 48.75 44.77 4.56%
EPS 5.87 6.55 11.38 12.51 9.12 13.30 10.26 -8.88%
DPS 3.00 3.75 2.59 5.02 5.00 5.00 4.99 -8.12%
NAPS 1.9383 1.8946 1.8981 1.0002 1.6218 0.9987 1.5284 4.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.86 0.94 1.01 1.29 1.37 1.41 1.47 -
P/RPS 1.47 1.69 1.80 2.41 2.73 2.89 3.28 -12.51%
P/EPS 14.65 14.32 8.87 10.32 15.04 10.59 14.31 0.39%
EY 6.83 6.98 11.28 9.69 6.65 9.44 6.99 -0.38%
DY 3.49 3.99 2.56 3.89 3.65 3.55 3.40 0.43%
P/NAPS 0.44 0.49 0.53 1.29 0.85 1.41 0.96 -12.18%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 06/08/09 22/08/08 02/08/07 24/08/06 29/08/05 13/08/04 -
Price 0.85 0.93 0.94 1.28 1.25 1.44 1.46 -
P/RPS 1.45 1.68 1.67 2.39 2.49 2.95 3.26 -12.62%
P/EPS 14.48 14.17 8.25 10.24 13.73 10.82 14.22 0.30%
EY 6.91 7.06 12.12 9.77 7.29 9.25 7.03 -0.28%
DY 3.53 4.03 2.76 3.92 4.00 3.47 3.42 0.52%
P/NAPS 0.44 0.49 0.49 1.28 0.77 1.44 0.95 -12.03%

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