Pba Holdings Bhd
KLSE:PBA
Balance Sheet
Balance Sheet Decomposition
Pba Holdings Bhd
Pba Holdings Bhd
Balance Sheet
Pba Holdings Bhd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
6
|
2
|
5
|
33
|
8
|
5
|
12
|
9
|
6
|
6
|
3
|
9
|
11
|
17
|
27
|
141
|
27
|
35
|
108
|
141
|
189
|
238
|
280
|
547
|
|
| Cash |
6
|
2
|
5
|
33
|
8
|
5
|
12
|
9
|
6
|
6
|
3
|
9
|
11
|
17
|
27
|
0
|
27
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
0
|
0
|
108
|
141
|
189
|
238
|
280
|
547
|
|
| Short-Term Investments |
243
|
221
|
171
|
113
|
76
|
104
|
68
|
53
|
61
|
73
|
73
|
43
|
42
|
35
|
68
|
0
|
155
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
40
|
32
|
35
|
40
|
41
|
42
|
41
|
38
|
40
|
36
|
37
|
33
|
0
|
0
|
38
|
52
|
41
|
37
|
69
|
68
|
44
|
70
|
105
|
95
|
|
| Accounts Receivables |
18
|
20
|
19
|
18
|
17
|
15
|
12
|
9
|
12
|
17
|
19
|
21
|
0
|
0
|
29
|
47
|
28
|
30
|
68
|
67
|
43
|
69
|
103
|
90
|
|
| Other Receivables |
21
|
12
|
16
|
23
|
25
|
27
|
29
|
30
|
28
|
20
|
19
|
12
|
0
|
0
|
9
|
5
|
13
|
6
|
1
|
1
|
1
|
1
|
2
|
5
|
|
| Inventory |
12
|
11
|
12
|
20
|
14
|
15
|
17
|
15
|
14
|
12
|
12
|
9
|
0
|
0
|
9
|
7
|
11
|
9
|
9
|
9
|
10
|
9
|
9
|
16
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
5
|
5
|
6
|
10
|
13
|
18
|
13
|
0
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
300
|
266
|
223
|
206
|
139
|
167
|
145
|
121
|
125
|
131
|
130
|
108
|
13
|
18
|
154
|
201
|
241
|
210
|
186
|
219
|
242
|
317
|
394
|
658
|
|
| PP&E Net |
405
|
470
|
524
|
586
|
660
|
620
|
661
|
681
|
721
|
740
|
768
|
872
|
0
|
0
|
971
|
1 015
|
1 023
|
1 274
|
1 313
|
1 226
|
1 268
|
1 269
|
1 290
|
1 450
|
|
| PP&E Gross |
405
|
470
|
524
|
586
|
660
|
620
|
661
|
681
|
721
|
740
|
768
|
872
|
0
|
0
|
971
|
0
|
1 023
|
1 274
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
46
|
65
|
85
|
106
|
130
|
169
|
193
|
222
|
260
|
309
|
358
|
405
|
454
|
514
|
565
|
0
|
661
|
723
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
19
|
19
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
123
|
127
|
|
| Long-Term Investments |
25
|
29
|
31
|
27
|
31
|
23
|
12
|
21
|
25
|
27
|
19
|
12
|
12
|
6
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
730
N/A
|
765
+5%
|
778
+2%
|
818
+5%
|
848
+4%
|
828
-2%
|
835
+1%
|
840
+1%
|
872
+4%
|
898
+3%
|
919
+2%
|
993
+8%
|
0
N/A
|
0
N/A
|
1 129
N/A
|
1 219
+8%
|
1 264
+4%
|
1 483
+17%
|
1 499
+1%
|
1 445
-4%
|
1 510
+5%
|
1 655
+10%
|
1 807
+9%
|
2 235
+24%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
2
|
1
|
2
|
2
|
2
|
1
|
3
|
3
|
3
|
3
|
4
|
0
|
0
|
5
|
168
|
4
|
4
|
188
|
178
|
167
|
232
|
277
|
280
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
15
|
15
|
40
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
9
|
4
|
5
|
6
|
5
|
6
|
6
|
|
| Other Current Liabilities |
68
|
87
|
82
|
90
|
95
|
96
|
95
|
95
|
108
|
115
|
122
|
132
|
0
|
0
|
145
|
13
|
176
|
207
|
32
|
19
|
7
|
41
|
32
|
33
|
|
| Total Current Liabilities |
86
|
104
|
123
|
99
|
103
|
104
|
103
|
105
|
118
|
119
|
125
|
137
|
0
|
0
|
151
|
182
|
182
|
220
|
225
|
201
|
179
|
278
|
314
|
319
|
|
| Long-Term Debt |
159
|
144
|
105
|
144
|
137
|
85
|
78
|
72
|
65
|
0
|
7
|
16
|
0
|
0
|
41
|
60
|
75
|
284
|
248
|
244
|
238
|
235
|
230
|
523
|
|
| Deferred Income Tax |
5
|
7
|
12
|
15
|
50
|
71
|
6
|
6
|
11
|
7
|
0
|
0
|
0
|
0
|
0
|
3
|
141
|
142
|
154
|
145
|
71
|
129
|
123
|
156
|
|
| Other Liabilities |
12
|
18
|
24
|
26
|
18
|
21
|
24
|
26
|
29
|
92
|
89
|
113
|
0
|
0
|
137
|
159
|
169
|
159
|
162
|
11
|
319
|
77
|
74
|
71
|
|
| Total Liabilities |
263
N/A
|
273
+4%
|
263
-4%
|
283
+7%
|
308
+9%
|
281
-9%
|
211
-25%
|
209
-1%
|
223
+7%
|
217
-3%
|
220
+2%
|
266
+21%
|
0
N/A
|
0
N/A
|
329
N/A
|
404
+23%
|
568
+40%
|
805
+42%
|
788
-2%
|
601
-24%
|
808
+34%
|
719
-11%
|
740
+3%
|
1 069
+44%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
166
|
166
|
166
|
166
|
166
|
166
|
166
|
166
|
166
|
166
|
166
|
166
|
0
|
0
|
166
|
328
|
328
|
328
|
328
|
328
|
328
|
328
|
328
|
328
|
|
| Retained Earnings |
140
|
164
|
187
|
208
|
212
|
220
|
295
|
302
|
329
|
359
|
370
|
398
|
0
|
0
|
473
|
487
|
368
|
351
|
383
|
516
|
375
|
608
|
739
|
839
|
|
| Additional Paid In Capital |
162
|
162
|
162
|
162
|
162
|
163
|
163
|
163
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
6
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
467
N/A
|
491
+5%
|
515
+5%
|
536
+4%
|
540
+1%
|
548
+1%
|
624
+14%
|
631
+1%
|
648
+3%
|
681
+5%
|
699
+3%
|
728
+4%
|
0
N/A
|
0
N/A
|
800
N/A
|
814
+2%
|
696
-15%
|
678
-3%
|
711
+5%
|
843
+19%
|
703
-17%
|
936
+33%
|
1 067
+14%
|
1 166
+9%
|
|
| Total Liabilities & Equity |
730
N/A
|
765
+5%
|
778
+2%
|
818
+5%
|
848
+4%
|
828
-2%
|
835
+1%
|
840
+1%
|
872
+4%
|
898
+3%
|
919
+2%
|
993
+8%
|
0
N/A
|
0
N/A
|
1 129
N/A
|
1 219
+8%
|
1 264
+4%
|
1 483
+17%
|
1 499
+1%
|
1 445
-4%
|
1 510
+5%
|
1 655
+10%
|
1 807
+9%
|
2 235
+24%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
0
|
0
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
331
|
|