[PBA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -20.49%
YoY- -33.1%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 252,124 238,446 230,559 195,555 182,568 188,224 178,261 5.94%
PBT 26,376 29,187 49,145 20,091 18,669 36,045 49,290 -9.88%
Tax 5,588 9,495 -7,503 -4,594 4,421 -1,342 -10,231 -
NP 31,964 38,682 41,642 15,497 23,090 34,703 39,059 -3.28%
-
NP to SH 31,964 38,682 37,055 15,448 23,090 34,703 39,059 -3.28%
-
Tax Rate -21.19% -32.53% 15.27% 22.87% -23.68% 3.72% 20.76% -
Total Cost 220,160 199,764 188,917 180,058 159,478 153,521 139,202 7.93%
-
Net Worth 719,348 662,012 142,909 745,297 633,560 618,935 331,365 13.77%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,431 11,291 6,206 12,406 8,280 16,026 8,291 6.97%
Div Payout % 38.89% 29.19% 16.75% 80.31% 35.86% 46.18% 21.23% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 719,348 662,012 142,909 745,297 633,560 618,935 331,365 13.77%
NOSH 331,497 313,750 70,747 386,164 331,707 330,981 331,365 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.68% 16.22% 18.06% 7.92% 12.65% 18.44% 21.91% -
ROE 4.44% 5.84% 25.93% 2.07% 3.64% 5.61% 11.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.06 76.00 325.89 50.64 55.04 56.87 53.80 5.93%
EPS 9.64 12.33 52.38 4.00 6.96 10.48 11.79 -3.29%
DPS 3.75 3.60 8.77 3.21 2.50 4.84 2.50 6.98%
NAPS 2.17 2.11 2.02 1.93 1.91 1.87 1.00 13.76%
Adjusted Per Share Value based on latest NOSH - 386,164
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.11 71.98 69.60 59.03 55.11 56.82 53.81 5.94%
EPS 9.65 11.68 11.19 4.66 6.97 10.48 11.79 -3.28%
DPS 3.75 3.41 1.87 3.74 2.50 4.84 2.50 6.98%
NAPS 2.1715 1.9984 0.4314 2.2498 1.9125 1.8684 1.0003 13.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.965 0.88 0.96 0.93 0.86 0.90 1.30 -
P/RPS 1.27 1.16 0.29 1.84 1.56 1.58 2.42 -10.17%
P/EPS 10.01 7.14 1.83 23.25 12.35 8.58 11.03 -1.60%
EY 9.99 14.01 54.56 4.30 8.09 11.65 9.07 1.62%
DY 3.89 4.09 9.14 3.45 2.91 5.38 1.92 12.47%
P/NAPS 0.44 0.42 0.48 0.48 0.45 0.48 1.30 -16.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 29/11/12 11/11/11 15/11/10 30/10/09 24/11/08 26/10/07 -
Price 0.955 0.93 1.00 0.88 0.94 0.88 1.28 -
P/RPS 1.26 1.22 0.31 1.74 1.71 1.55 2.38 -10.04%
P/EPS 9.90 7.54 1.91 22.00 13.50 8.39 10.86 -1.52%
EY 10.10 13.26 52.38 4.55 7.41 11.91 9.21 1.54%
DY 3.93 3.87 8.77 3.65 2.66 5.50 1.95 12.37%
P/NAPS 0.44 0.44 0.50 0.46 0.49 0.47 1.28 -16.28%

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