[PBA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.17%
YoY- -13.85%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 178,261 170,080 162,122 151,518 148,423 145,678 0 -
PBT 49,290 42,278 50,602 46,958 52,300 65,974 0 -
Tax -10,231 -10,671 -9,148 -11,558 -11,209 -9,784 0 -
NP 39,059 31,607 41,454 35,400 41,091 56,190 0 -
-
NP to SH 39,059 31,607 41,454 35,400 41,091 56,190 0 -
-
Tax Rate 20.76% 25.24% 18.08% 24.61% 21.43% 14.83% - -
Total Cost 139,202 138,473 120,668 116,118 107,332 89,488 0 -
-
Net Worth 331,365 536,494 331,017 509,778 490,261 311,108 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,291 16,640 16,547 24,816 13,046 573 - -
Div Payout % 21.23% 52.65% 39.92% 70.10% 31.75% 1.02% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 331,365 536,494 331,017 509,778 490,261 311,108 0 -
NOSH 331,365 331,169 331,017 331,024 331,257 311,108 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 21.91% 18.58% 25.57% 23.36% 27.69% 38.57% 0.00% -
ROE 11.79% 5.89% 12.52% 6.94% 8.38% 18.06% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.80 51.36 48.98 45.77 44.81 46.83 0.00 -
EPS 11.79 9.54 12.52 10.69 12.40 18.06 0.00 -
DPS 2.50 5.02 5.00 7.50 3.94 0.18 0.00 -
NAPS 1.00 1.62 1.00 1.54 1.48 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 331,024
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.81 51.34 48.94 45.74 44.80 43.98 0.00 -
EPS 11.79 9.54 12.51 10.69 12.40 16.96 0.00 -
DPS 2.50 5.02 5.00 7.49 3.94 0.17 0.00 -
NAPS 1.0003 1.6195 0.9992 1.5389 1.4799 0.9391 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.30 1.21 1.40 1.51 1.87 1.26 0.00 -
P/RPS 2.42 2.36 2.86 3.30 4.17 2.69 0.00 -
P/EPS 11.03 12.68 11.18 14.12 15.08 6.98 0.00 -
EY 9.07 7.89 8.95 7.08 6.63 14.33 0.00 -
DY 1.92 4.15 3.57 4.97 2.11 0.15 0.00 -
P/NAPS 1.30 0.75 1.40 0.98 1.26 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/10/07 09/11/06 10/11/05 18/11/04 10/11/03 15/11/02 - -
Price 1.28 1.18 1.40 1.57 1.84 1.27 0.00 -
P/RPS 2.38 2.30 2.86 3.43 4.11 2.71 0.00 -
P/EPS 10.86 12.36 11.18 14.68 14.83 7.03 0.00 -
EY 9.21 8.09 8.95 6.81 6.74 14.22 0.00 -
DY 1.95 4.25 3.57 4.78 2.14 0.15 0.00 -
P/NAPS 1.28 0.73 1.40 1.02 1.24 1.27 0.00 -

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
Post a Comment