[PBA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.47%
YoY- -15.8%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 323,256 325,555 268,009 258,010 248,629 237,705 220,367 6.58%
PBT 58,392 53,117 25,438 23,409 22,825 35,228 45,724 4.15%
Tax 4,904 -9,037 -890 1,565 6,837 6,000 -7,449 -
NP 63,296 44,080 24,548 24,974 29,662 41,228 38,275 8.73%
-
NP to SH 63,296 44,080 24,548 24,974 29,662 36,679 38,643 8.56%
-
Tax Rate -8.40% 17.01% 3.50% -6.69% -29.95% -17.03% 16.29% -
Total Cost 259,960 281,475 243,461 233,036 218,967 196,477 182,092 6.10%
-
Net Worth 824,529 773,999 745,605 730,532 718,084 678,049 669,512 3.52%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,243 12,422 12,030 11,860 12,120 7,039 10,760 3.51%
Div Payout % 20.92% 28.18% 49.01% 47.49% 40.86% 19.19% 27.85% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 824,529 773,999 745,605 730,532 718,084 678,049 669,512 3.52%
NOSH 331,136 330,769 331,380 330,557 330,914 321,350 329,809 0.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.58% 13.54% 9.16% 9.68% 11.93% 17.34% 17.37% -
ROE 7.68% 5.70% 3.29% 3.42% 4.13% 5.41% 5.77% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 97.62 98.42 80.88 78.05 75.13 73.97 66.82 6.51%
EPS 19.11 13.33 7.41 7.56 8.96 11.41 11.72 8.48%
DPS 4.00 3.75 3.63 3.59 3.66 2.19 3.26 3.46%
NAPS 2.49 2.34 2.25 2.21 2.17 2.11 2.03 3.45%
Adjusted Per Share Value based on latest NOSH - 330,557
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 97.58 98.27 80.90 77.89 75.05 71.76 66.52 6.58%
EPS 19.11 13.31 7.41 7.54 8.95 11.07 11.67 8.55%
DPS 4.00 3.75 3.63 3.58 3.66 2.12 3.25 3.51%
NAPS 2.489 2.3365 2.2507 2.2052 2.1677 2.0468 2.021 3.52%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 1.09 1.10 1.40 0.89 0.88 0.98 -
P/RPS 1.33 1.11 1.36 1.79 1.18 1.19 1.47 -1.65%
P/EPS 6.80 8.18 14.85 18.53 9.93 7.71 8.36 -3.38%
EY 14.70 12.23 6.73 5.40 10.07 12.97 11.96 3.49%
DY 3.08 3.44 3.30 2.56 4.12 2.49 3.33 -1.29%
P/NAPS 0.52 0.47 0.49 0.63 0.41 0.42 0.48 1.34%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 22/08/14 16/08/13 14/08/12 22/08/11 -
Price 1.26 1.08 0.95 1.18 0.88 0.93 0.90 -
P/RPS 1.29 1.10 1.17 1.51 1.17 1.26 1.35 -0.75%
P/EPS 6.59 8.10 12.82 15.62 9.82 8.15 7.68 -2.51%
EY 15.17 12.34 7.80 6.40 10.19 12.27 13.02 2.57%
DY 3.17 3.47 3.82 3.04 4.16 2.36 3.63 -2.23%
P/NAPS 0.51 0.46 0.42 0.53 0.41 0.44 0.44 2.48%

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