[PBA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -35.83%
YoY- -52.36%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 244,560 236,328 198,543 184,695 187,858 181,549 172,057 6.03%
PBT 23,733 42,404 30,830 15,821 27,585 51,595 46,913 -10.72%
Tax 5,303 3,293 -4,599 -1,004 3,519 -7,272 -10,556 -
NP 29,036 45,697 26,231 14,817 31,104 44,323 36,357 -3.67%
-
NP to SH 29,036 41,110 26,182 14,817 31,104 44,323 36,357 -3.67%
-
Tax Rate -22.34% -7.77% 14.92% 6.35% -12.76% 14.09% 22.50% -
Total Cost 215,524 190,631 172,312 169,878 156,754 137,226 135,700 8.00%
-
Net Worth 699,455 682,859 649,172 628,288 622,103 331,267 331,651 13.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,120 7,039 10,760 9,930 12,410 8,579 16,636 -5.13%
Div Payout % 41.74% 17.12% 41.10% 67.02% 39.90% 19.36% 45.76% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 699,455 682,859 649,172 628,288 622,103 331,267 331,651 13.23%
NOSH 331,495 331,485 331,210 330,677 330,906 331,267 331,651 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.87% 19.34% 13.21% 8.02% 16.56% 24.41% 21.13% -
ROE 4.15% 6.02% 4.03% 2.36% 5.00% 13.38% 10.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.77 71.29 59.94 55.85 56.77 54.80 51.88 6.03%
EPS 8.76 12.40 7.90 4.48 9.40 13.38 10.96 -3.66%
DPS 3.66 2.12 3.25 3.00 3.75 2.59 5.02 -5.12%
NAPS 2.11 2.06 1.96 1.90 1.88 1.00 1.00 13.23%
Adjusted Per Share Value based on latest NOSH - 330,677
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.82 71.34 59.93 55.75 56.71 54.80 51.94 6.02%
EPS 8.77 12.41 7.90 4.47 9.39 13.38 10.98 -3.67%
DPS 3.66 2.12 3.25 3.00 3.75 2.59 5.02 -5.12%
NAPS 2.1114 2.0613 1.9596 1.8966 1.8779 1.00 1.0012 13.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.91 0.94 0.89 0.87 0.86 1.20 1.22 -
P/RPS 1.23 1.32 1.48 1.56 1.51 2.19 2.35 -10.21%
P/EPS 10.39 7.58 11.26 19.42 9.15 8.97 11.13 -1.13%
EY 9.63 13.19 8.88 5.15 10.93 11.15 8.99 1.15%
DY 4.02 2.26 3.65 3.45 4.36 2.16 4.11 -0.36%
P/NAPS 0.43 0.46 0.45 0.46 0.46 1.20 1.22 -15.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 29/02/12 18/02/11 08/02/10 12/02/09 04/02/08 13/02/07 -
Price 0.87 0.94 0.89 0.88 0.90 1.24 1.22 -
P/RPS 1.18 1.32 1.48 1.58 1.59 2.26 2.35 -10.83%
P/EPS 9.93 7.58 11.26 19.64 9.57 9.27 11.13 -1.88%
EY 10.07 13.19 8.88 5.09 10.44 10.79 8.99 1.90%
DY 4.20 2.26 3.65 3.41 4.17 2.09 4.11 0.36%
P/NAPS 0.41 0.46 0.45 0.46 0.48 1.24 1.22 -16.60%

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