[PBA] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -5.01%

YoY- 43.59%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	325,984	345,223	325,685	323,256	325,555	268,009	258,010	3.97%
YoY %	-5.57%	6.00%	0.75%	-0.71%	21.47%	3.88%	-	-
Horiz. %	126.35%	133.80%	126.23%	125.29%	126.18%	103.88%	100.00%	-
PBT	13,443	33,646	46,230	58,392	53,117	25,438	23,409	-8.82%
YoY %	-60.05%	-27.22%	-20.83%	9.93%	108.81%	8.67%	-	-
Horiz. %	57.43%	143.73%	197.49%	249.44%	226.91%	108.67%	100.00%	-
Tax	-7,126	-133,430	-1,139	4,904	-9,037	-890	1,565	-
YoY %	94.66%	-11,614.66%	-123.23%	154.27%	-915.39%	-156.87%	-	-
Horiz. %	-455.34%	-8,525.88%	-72.78%	313.35%	-577.44%	-56.87%	100.00%	-
NP	6,317	-99,784	45,091	63,296	44,080	24,548	24,974	-20.45%
YoY %	106.33%	-321.29%	-28.76%	43.59%	79.57%	-1.71%	-	-
Horiz. %	25.29%	-399.55%	180.55%	253.45%	176.50%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,317	-99,784	45,091	63,296	44,080	24,548	24,974	-20.45%
YoY %	106.33%	-321.29%	-28.76%	43.59%	79.57%	-1.71%	-	-
Horiz. %	25.29%	-399.55%	180.55%	253.45%	176.50%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.01%	396.57%	2.46%	-8.40%	17.01%	3.50%	-6.69%	-
YoY %	-86.63%	16,020.73%	129.29%	-149.38%	386.00%	152.32%	-	-
Horiz. %	-792.38%	-5,927.80%	-36.77%	125.56%	-254.26%	-52.32%	100.00%	-
Total Cost	319,667	445,007	280,594	259,960	281,475	243,461	233,036	5.40%
YoY %	-28.17%	58.59%	7.94%	-7.64%	15.61%	4.47%	-	-
Horiz. %	137.17%	190.96%	120.41%	111.55%	120.79%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	691,785	695,097	840,742	824,529	773,999	745,605	730,532	-0.90%
YoY %	-0.48%	-17.32%	1.97%	6.53%	3.81%	2.06%	-	-
Horiz. %	94.70%	95.15%	115.09%	112.87%	105.95%	102.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	11,584	11,585	13,240	13,243	12,422	12,030	11,860	-0.39%
YoY %	-0.01%	-12.50%	-0.02%	6.61%	3.26%	1.43%	-	-
Horiz. %	97.67%	97.68%	111.64%	111.66%	104.74%	101.43%	100.00%	-
Div Payout %	183.39%	0.00%	29.36%	20.92%	28.18%	49.01%	47.49%	-
YoY %	0.00%	0.00%	40.34%	-25.76%	-42.50%	3.20%	-	-
Horiz. %	386.17%	0.00%	61.82%	44.05%	59.34%	103.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	691,785	695,097	840,742	824,529	773,999	745,605	730,532	-0.90%
YoY %	-0.48%	-17.32%	1.97%	6.53%	3.81%	2.06%	-	-
Horiz. %	94.70%	95.15%	115.09%	112.87%	105.95%	102.06%	100.00%	-
NOSH	331,270	331,270	331,270	331,136	330,769	331,380	330,557	0.03%
YoY %	0.00%	0.00%	0.04%	0.11%	-0.18%	0.25%	-	-
Horiz. %	100.22%	100.22%	100.22%	100.18%	100.06%	100.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	1.94%	-28.90%	13.84%	19.58%	13.54%	9.16%	9.68%	-
YoY %	106.71%	-308.82%	-29.32%	44.61%	47.82%	-5.37%	-	-
Horiz. %	20.04%	-298.55%	142.98%	202.27%	139.88%	94.63%	100.00%	-
ROE	0.91%	-14.36%	5.36%	7.68%	5.70%	3.29%	3.42%	-
YoY %	106.34%	-367.91%	-30.21%	34.74%	73.25%	-3.80%	-	-
Horiz. %	26.61%	-419.88%	156.73%	224.56%	166.67%	96.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	98.49	104.30	98.39	97.62	98.42	80.88	78.05	3.94%
YoY %	-5.57%	6.01%	0.79%	-0.81%	21.69%	3.63%	-	-
Horiz. %	126.19%	133.63%	126.06%	125.07%	126.10%	103.63%	100.00%	-
EPS	1.91	-30.15	13.62	19.11	13.33	7.41	7.56	-20.47%
YoY %	106.33%	-321.37%	-28.73%	43.36%	79.89%	-1.98%	-	-
Horiz. %	25.26%	-398.81%	180.16%	252.78%	176.32%	98.02%	100.00%	-
DPS	3.50	3.50	4.00	4.00	3.75	3.63	3.59	-0.42%
YoY %	0.00%	-12.50%	0.00%	6.67%	3.31%	1.11%	-	-
Horiz. %	97.49%	97.49%	111.42%	111.42%	104.46%	101.11%	100.00%	-
NAPS	2.09	2.10	2.54	2.49	2.34	2.25	2.21	-0.92%
YoY %	-0.48%	-17.32%	2.01%	6.41%	4.00%	1.81%	-	-
Horiz. %	94.57%	95.02%	114.93%	112.67%	105.88%	101.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 331,136
RPS	98.40	104.21	98.31	97.58	98.27	80.90	77.89	3.96%
YoY %	-5.58%	6.00%	0.75%	-0.70%	21.47%	3.86%	-	-
Horiz. %	126.33%	133.79%	126.22%	125.28%	126.17%	103.86%	100.00%	-
EPS	1.91	-30.12	13.61	19.11	13.31	7.41	7.54	-20.43%
YoY %	106.34%	-321.31%	-28.78%	43.58%	79.62%	-1.72%	-	-
Horiz. %	25.33%	-399.47%	180.50%	253.45%	176.53%	98.28%	100.00%	-
DPS	3.50	3.50	4.00	4.00	3.75	3.63	3.58	-0.37%
YoY %	0.00%	-12.50%	0.00%	6.67%	3.31%	1.40%	-	-
Horiz. %	97.77%	97.77%	111.73%	111.73%	104.75%	101.40%	100.00%	-
NAPS	2.0883	2.0983	2.5379	2.489	2.3365	2.2507	2.2052	-0.90%
YoY %	-0.48%	-17.32%	1.96%	6.53%	3.81%	2.06%	-	-
Horiz. %	94.70%	95.15%	115.09%	112.87%	105.95%	102.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.85	1.13	1.23	1.30	1.09	1.10	1.40	-
P/RPS	0.86	1.08	1.25	1.33	1.11	1.36	1.79	-11.49%
YoY %	-20.37%	-13.60%	-6.02%	19.82%	-18.38%	-24.02%	-	-
Horiz. %	48.04%	60.34%	69.83%	74.30%	62.01%	75.98%	100.00%	-
P/EPS	44.54	-3.75	9.03	6.80	8.18	14.85	18.53	15.72%
YoY %	1,287.73%	-141.53%	32.79%	-16.87%	-44.92%	-19.86%	-	-
Horiz. %	240.37%	-20.24%	48.73%	36.70%	44.14%	80.14%	100.00%	-
EY	2.25	-26.68	11.08	14.70	12.23	6.73	5.40	-13.56%
YoY %	108.43%	-340.79%	-24.63%	20.20%	81.72%	24.63%	-	-
Horiz. %	41.67%	-494.07%	205.19%	272.22%	226.48%	124.63%	100.00%	-
DY	4.12	3.10	3.25	3.08	3.44	3.30	2.56	8.24%
YoY %	32.90%	-4.62%	5.52%	-10.47%	4.24%	28.91%	-	-
Horiz. %	160.94%	121.09%	126.95%	120.31%	134.38%	128.91%	100.00%	-
P/NAPS	0.41	0.54	0.48	0.52	0.47	0.49	0.63	-6.90%
YoY %	-24.07%	12.50%	-7.69%	10.64%	-4.08%	-22.22%	-	-
Horiz. %	65.08%	85.71%	76.19%	82.54%	74.60%	77.78%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	27/08/18	29/08/17	30/08/16	28/08/15	22/08/14	-
Price	0.86	1.10	1.19	1.26	1.08	0.95	1.18	-
P/RPS	0.87	1.05	1.21	1.29	1.10	1.17	1.51	-8.77%
YoY %	-17.14%	-13.22%	-6.20%	17.27%	-5.98%	-22.52%	-	-
Horiz. %	57.62%	69.54%	80.13%	85.43%	72.85%	77.48%	100.00%	-
P/EPS	45.06	-3.65	8.74	6.59	8.10	12.82	15.62	19.29%
YoY %	1,334.52%	-141.76%	32.63%	-18.64%	-36.82%	-17.93%	-	-
Horiz. %	288.48%	-23.37%	55.95%	42.19%	51.86%	82.07%	100.00%	-
EY	2.22	-27.41	11.45	15.17	12.34	7.80	6.40	-16.16%
YoY %	108.10%	-339.39%	-24.52%	22.93%	58.21%	21.88%	-	-
Horiz. %	34.69%	-428.28%	178.91%	237.03%	192.81%	121.88%	100.00%	-
DY	4.07	3.18	3.36	3.17	3.47	3.82	3.04	4.97%
YoY %	27.99%	-5.36%	5.99%	-8.65%	-9.16%	25.66%	-	-
Horiz. %	133.88%	104.61%	110.53%	104.28%	114.14%	125.66%	100.00%	-
P/NAPS	0.41	0.52	0.47	0.51	0.46	0.42	0.53	-4.18%
YoY %	-21.15%	10.64%	-7.84%	10.87%	9.52%	-20.75%	-	-
Horiz. %	77.36%	98.11%	88.68%	96.23%	86.79%	79.25%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:05:00

EMA 5

5 Mins

SELL

2024-06-26 16:00:00

EMA 5

5 Mins

BUY

2024-06-26 15:55:00

EMA 5

5 Mins

SELL

2024-06-26 15:40:00

EMA 5

10 Mins

SELL

2024-06-26 15:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

NOTION

NOTION VTEC BHD

628

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

438

PBBANK

PUBLIC BANK BHD

409

GENTING

GENTING BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More