[PBA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 11.93%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 185,760 175,243 162,646 159,164 147,926 148,084 70,949 17.38%
PBT 48,228 50,753 39,722 53,694 45,873 55,618 36,881 4.56%
Tax -5,508 -12,074 -9,287 -9,106 -12,402 -6,715 -8,220 -6.44%
NP 42,720 38,679 30,435 44,588 33,471 48,903 28,661 6.87%
-
NP to SH 42,720 38,679 30,435 44,588 33,471 48,903 28,661 6.87%
-
Tax Rate 11.42% 23.79% 23.38% 16.96% 27.04% 12.07% 22.29% -
Total Cost 143,040 136,564 132,211 114,576 114,455 99,181 42,288 22.49%
-
Net Worth 621,949 331,540 543,141 526,733 495,462 463,370 375,253 8.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 8,579 16,636 16,570 16,547 16,541 4,765 573 56.92%
Div Payout % 20.08% 43.01% 54.45% 37.11% 49.42% 9.74% 2.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 621,949 331,540 543,141 526,733 495,462 463,370 375,253 8.77%
NOSH 330,823 331,540 331,183 331,278 330,308 330,978 280,039 2.81%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 23.00% 22.07% 18.71% 28.01% 22.63% 33.02% 40.40% -
ROE 6.87% 11.67% 5.60% 8.47% 6.76% 10.55% 7.64% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.15 52.86 49.11 48.05 44.78 44.74 25.34 14.16%
EPS 12.91 11.67 9.19 13.46 10.13 14.78 10.23 3.95%
DPS 2.59 5.02 5.00 5.00 5.00 1.44 0.20 53.18%
NAPS 1.88 1.00 1.64 1.59 1.50 1.40 1.34 5.80%
Adjusted Per Share Value based on latest NOSH - 331,278
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.08 52.90 49.10 48.05 44.65 44.70 21.42 17.38%
EPS 12.90 11.68 9.19 13.46 10.10 14.76 8.65 6.88%
DPS 2.59 5.02 5.00 5.00 4.99 1.44 0.17 57.38%
NAPS 1.8775 1.0008 1.6396 1.59 1.4956 1.3988 1.1328 8.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.02 1.20 1.35 1.57 1.71 1.12 0.00 -
P/RPS 1.82 2.27 2.75 3.27 3.82 2.50 0.00 -
P/EPS 7.90 10.29 14.69 11.66 16.88 7.58 0.00 -
EY 12.66 9.72 6.81 8.57 5.93 13.19 0.00 -
DY 2.54 4.18 3.70 3.18 2.92 1.29 0.00 -
P/NAPS 0.54 1.20 0.82 0.99 1.14 0.80 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 26/05/05 11/05/04 12/05/03 - -
Price 0.99 1.20 1.39 1.40 1.65 1.25 0.00 -
P/RPS 1.76 2.27 2.83 2.91 3.68 2.79 0.00 -
P/EPS 7.67 10.29 15.13 10.40 16.28 8.46 0.00 -
EY 13.04 9.72 6.61 9.61 6.14 11.82 0.00 -
DY 2.62 4.18 3.60 3.57 3.03 1.15 0.00 -
P/NAPS 0.53 1.20 0.85 0.88 1.10 0.89 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