[PBA] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

24-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 10.41%

YoY- 130.56%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	337,001	317,427	326,559	316,922	259,795	255,454	245,305	5.43%
YoY %	6.17%	-2.80%	3.04%	21.99%	1.70%	4.14%	-	-
Horiz. %	137.38%	129.40%	133.12%	129.20%	105.91%	104.14%	100.00%	-
PBT	32,297	42,465	59,132	53,725	19,063	27,087	22,225	6.42%
YoY %	-23.94%	-28.19%	10.06%	181.83%	-29.62%	21.88%	-	-
Horiz. %	145.32%	191.07%	266.06%	241.73%	85.77%	121.88%	100.00%	-
Tax	-132,592	-656	7,500	-11,768	-865	808	6,510	-
YoY %	-20,112.20%	-108.75%	163.73%	-1,260.46%	-207.05%	-87.59%	-	-
Horiz. %	-2,036.74%	-10.08%	115.21%	-180.77%	-13.29%	12.41%	100.00%	-
NP	-100,295	41,809	66,632	41,957	18,198	27,895	28,735	-
YoY %	-339.89%	-37.25%	58.81%	130.56%	-34.76%	-2.92%	-	-
Horiz. %	-349.03%	145.50%	231.88%	146.01%	63.33%	97.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-100,295	41,809	66,632	41,957	18,198	27,895	28,735	-
YoY %	-339.89%	-37.25%	58.81%	130.56%	-34.76%	-2.92%	-	-
Horiz. %	-349.03%	145.50%	231.88%	146.01%	63.33%	97.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	410.54%	1.54%	-12.68%	21.90%	4.54%	-2.98%	-29.29%	-
YoY %	26,558.44%	112.15%	-157.90%	382.38%	252.35%	89.83%	-	-
Horiz. %	-1,401.64%	-5.26%	43.29%	-74.77%	-15.50%	10.17%	100.00%	-
Total Cost	437,296	275,618	259,927	274,965	241,597	227,559	216,570	12.41%
YoY %	58.66%	6.04%	-5.47%	13.81%	6.17%	5.07%	-	-
Horiz. %	201.92%	127.27%	120.02%	126.96%	111.56%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	678,547	837,432	810,496	760,141	730,260	725,302	708,907	-0.72%
YoY %	-18.97%	3.32%	6.62%	4.09%	0.68%	2.31%	-	-
Horiz. %	95.72%	118.13%	114.33%	107.23%	103.01%	102.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	11,585	13,240	13,243	12,422	12,030	11,860	12,120	-0.74%
YoY %	-12.50%	-0.02%	6.61%	3.26%	1.43%	-2.15%	-	-
Horiz. %	95.59%	109.24%	109.27%	102.49%	99.26%	97.85%	100.00%	-
Div Payout %	0.00%	31.67%	19.88%	29.61%	66.11%	42.52%	42.18%	-
YoY %	0.00%	59.31%	-32.86%	-55.21%	55.48%	0.81%	-	-
Horiz. %	0.00%	75.08%	47.13%	70.20%	156.73%	100.81%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	678,547	837,432	810,496	760,141	730,260	725,302	708,907	-0.72%
YoY %	-18.97%	3.32%	6.62%	4.09%	0.68%	2.31%	-	-
Horiz. %	95.72%	118.13%	114.33%	107.23%	103.01%	102.31%	100.00%	-
NOSH	331,270	331,270	330,815	331,939	330,434	331,188	331,265	0.00%
YoY %	0.00%	0.14%	-0.34%	0.46%	-0.23%	-0.02%	-	-
Horiz. %	100.00%	100.00%	99.86%	100.20%	99.75%	99.98%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-29.76%	13.17%	20.40%	13.24%	7.00%	10.92%	11.71%	-
YoY %	-325.97%	-35.44%	54.08%	89.14%	-35.90%	-6.75%	-	-
Horiz. %	-254.14%	112.47%	174.21%	113.07%	59.78%	93.25%	100.00%	-
ROE	-14.78%	4.99%	8.22%	5.52%	2.49%	3.85%	4.05%	-
YoY %	-396.19%	-39.29%	48.91%	121.69%	-35.32%	-4.94%	-	-
Horiz. %	-364.94%	123.21%	202.96%	136.30%	61.48%	95.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	101.81	95.90	98.71	95.48	78.62	77.13	74.05	5.44%
YoY %	6.16%	-2.85%	3.38%	21.44%	1.93%	4.16%	-	-
Horiz. %	137.49%	129.51%	133.30%	128.94%	106.17%	104.16%	100.00%	-
EPS	-30.30	12.63	20.14	12.64	5.51	8.42	8.67	-
YoY %	-339.90%	-37.29%	59.34%	129.40%	-34.56%	-2.88%	-	-
Horiz. %	-349.48%	145.67%	232.30%	145.79%	63.55%	97.12%	100.00%	-
DPS	3.50	4.00	4.00	3.75	3.64	3.58	3.66	-0.74%
YoY %	-12.50%	0.00%	6.67%	3.02%	1.68%	-2.19%	-	-
Horiz. %	95.63%	109.29%	109.29%	102.46%	99.45%	97.81%	100.00%	-
NAPS	2.05	2.53	2.45	2.29	2.21	2.19	2.14	-0.71%
YoY %	-18.97%	3.27%	6.99%	3.62%	0.91%	2.34%	-	-
Horiz. %	95.79%	118.22%	114.49%	107.01%	103.27%	102.34%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 331,939
RPS	101.73	95.82	98.58	95.67	78.42	77.11	74.05	5.43%
YoY %	6.17%	-2.80%	3.04%	22.00%	1.70%	4.13%	-	-
Horiz. %	137.38%	129.40%	133.13%	129.20%	105.90%	104.13%	100.00%	-
EPS	-30.28	12.62	20.11	12.67	5.49	8.42	8.67	-
YoY %	-339.94%	-37.25%	58.72%	130.78%	-34.80%	-2.88%	-	-
Horiz. %	-349.25%	145.56%	231.95%	146.14%	63.32%	97.12%	100.00%	-
DPS	3.50	4.00	4.00	3.75	3.63	3.58	3.66	-0.74%
YoY %	-12.50%	0.00%	6.67%	3.31%	1.40%	-2.19%	-	-
Horiz. %	95.63%	109.29%	109.29%	102.46%	99.18%	97.81%	100.00%	-
NAPS	2.0483	2.5279	2.4466	2.2946	2.2044	2.1895	2.14	-0.72%
YoY %	-18.97%	3.32%	6.62%	4.09%	0.68%	2.31%	-	-
Horiz. %	95.71%	118.13%	114.33%	107.22%	103.01%	102.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.18	1.13	1.25	1.11	1.19	1.16	0.85	-
P/RPS	1.16	1.18	1.27	1.16	1.51	1.50	1.15	0.14%
YoY %	-1.69%	-7.09%	9.48%	-23.18%	0.67%	30.43%	-	-
Horiz. %	100.87%	102.61%	110.43%	100.87%	131.30%	130.43%	100.00%	-
P/EPS	-3.89	8.95	6.21	8.78	21.61	13.77	9.80	-
YoY %	-143.46%	44.12%	-29.27%	-59.37%	56.94%	40.51%	-	-
Horiz. %	-39.69%	91.33%	63.37%	89.59%	220.51%	140.51%	100.00%	-
EY	-25.68	11.18	16.11	11.39	4.63	7.26	10.21	-
YoY %	-329.70%	-30.60%	41.44%	146.00%	-36.23%	-28.89%	-	-
Horiz. %	-251.52%	109.50%	157.79%	111.56%	45.35%	71.11%	100.00%	-
DY	2.97	3.54	3.20	3.38	3.06	3.09	4.30	-5.97%
YoY %	-16.10%	10.62%	-5.33%	10.46%	-0.97%	-28.14%	-	-
Horiz. %	69.07%	82.33%	74.42%	78.60%	71.16%	71.86%	100.00%	-
P/NAPS	0.58	0.45	0.51	0.48	0.54	0.53	0.40	6.38%
YoY %	28.89%	-11.76%	6.25%	-11.11%	1.89%	32.50%	-	-
Horiz. %	145.00%	112.50%	127.50%	120.00%	135.00%	132.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	25/05/18	24/05/17	24/05/16	28/05/15	15/05/14	22/05/13	-
Price	1.14	1.20	1.28	1.11	1.08	1.48	0.875	-
P/RPS	1.12	1.25	1.30	1.16	1.37	1.92	1.18	-0.86%
YoY %	-10.40%	-3.85%	12.07%	-15.33%	-28.65%	62.71%	-	-
Horiz. %	94.92%	105.93%	110.17%	98.31%	116.10%	162.71%	100.00%	-
P/EPS	-3.76	9.50	6.35	8.78	19.61	17.57	10.09	-
YoY %	-139.58%	49.61%	-27.68%	-55.23%	11.61%	74.13%	-	-
Horiz. %	-37.26%	94.15%	62.93%	87.02%	194.35%	174.13%	100.00%	-
EY	-26.58	10.53	15.74	11.39	5.10	5.69	9.91	-
YoY %	-352.42%	-33.10%	38.19%	123.33%	-10.37%	-42.58%	-	-
Horiz. %	-268.21%	106.26%	158.83%	114.93%	51.46%	57.42%	100.00%	-
DY	3.07	3.33	3.13	3.38	3.37	2.42	4.18	-5.01%
YoY %	-7.81%	6.39%	-7.40%	0.30%	39.26%	-42.11%	-	-
Horiz. %	73.44%	79.67%	74.88%	80.86%	80.62%	57.89%	100.00%	-
P/NAPS	0.56	0.47	0.52	0.48	0.49	0.68	0.41	5.33%
YoY %	19.15%	-9.62%	8.33%	-2.04%	-27.94%	65.85%	-	-
Horiz. %	136.59%	114.63%	126.83%	117.07%	119.51%	165.85%	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 - 10 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 15:30:00

MACD/RSI

10 Mins

SELL

2024-06-10 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-06-10 14:50:00

EMA 5

10 Mins

SELL

2024-06-10 12:20:00

EMA 5

5 Mins

SELL

2024-06-10 12:05:00

EMA 5

5 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

456

PTRANS

PERAK TRANSIT BERHAD

423

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

HLIND

HONG LEONG INDUSTRIES BHD

388

LBS

LBS BINA GROUP BHD

380

GENTING

GENTING BHD

364

PBBANK

PUBLIC BANK BHD

318

MAYBANK

MALAYAN BANKING BHD

293

YTLPOWR

YTL POWER INTERNATIONAL BHD

283

Daily Stocks

HUBLINE

0.07

+0.03

241,117,300

JAKS

0.175

+0.02

214,601,500

TALAMT

0.015

0.00

183,579,800

SINKUNG

0.18

+0.035

154,599,000

INIX-OR

0.02

0.00

141,839,900

MTRONIC

0.02

0.00

120,455,900

AHB-WC

0.05

-0.005

113,353,500

ITRONIC

0.045

0.00

86,763,300

SCIB

0.315

+0.045

80,356,100

WCT

0.91

+0.08

79,288,300

More active Stocks

NESTLE

126.30

+0.80

64,800

MPI

38.50

+0.30

235,500

QUALITY

1.32

+0.30

138,400

VITROX

4.25

+0.28

1,611,300

VSTECS

4.07

+0.24

3,216,200

KESM

6.30

+0.20

210,500

KSENG

6.12

+0.18

150,300

HENGYUAN

2.96

+0.16

1,743,700

HLCAP

4.55

+0.15

261,900

PETRONM

5.14

+0.14

518,800

More gainer Stocks

DLADY

37.78

-0.64

49,600

PETDAG

18.10

-0.48

914,900

KLK

20.86

-0.30

1,051,400

ORIENT

6.97

-0.18

1,220,900

PANAMY

20.42

-0.18

20,800

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

11,486,500

TOYOVEN

1.39

-0.14

3,247,400

PPB

14.68

-0.14

382,000

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