[PBBANK] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.06%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,636,012 2,573,079 2,414,474 2,423,826 2,146,220 2,184,839 2,092,549 16.62%
PBT 970,632 821,201 774,424 732,745 675,268 649,248 606,316 36.80%
Tax -239,130 -213,358 -211,485 -192,783 -184,226 -187,924 -156,345 32.71%
NP 731,502 607,843 562,939 539,962 491,042 461,324 449,971 38.21%
-
NP to SH 717,387 579,960 543,627 524,110 476,218 445,063 436,315 39.26%
-
Tax Rate 24.64% 25.98% 27.31% 26.31% 27.28% 28.94% 25.79% -
Total Cost 1,904,510 1,965,236 1,851,535 1,883,864 1,655,178 1,723,515 1,642,578 10.35%
-
Net Worth 8,752,859 9,328,219 8,827,483 9,052,473 8,575,951 9,014,191 8,405,798 2.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,673,283 - 838,844 - 1,332,523 - -
Div Payout % - 288.52% - 160.05% - 299.40% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 8,752,859 9,328,219 8,827,483 9,052,473 8,575,951 9,014,191 8,405,798 2.73%
NOSH 3,353,843 3,346,566 3,353,652 3,355,377 3,356,011 3,331,309 3,316,027 0.75%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 27.75% 23.62% 23.32% 22.28% 22.88% 21.11% 21.50% -
ROE 8.20% 6.22% 6.16% 5.79% 5.55% 4.94% 5.19% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 78.60 76.89 72.00 72.24 63.95 65.58 63.10 15.75%
EPS 21.39 17.33 16.21 15.62 14.19 13.36 13.16 38.20%
DPS 0.00 50.00 0.00 25.00 0.00 40.00 0.00 -
NAPS 2.6098 2.7874 2.6322 2.6979 2.5554 2.7059 2.5349 1.95%
Adjusted Per Share Value based on latest NOSH - 3,355,377
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.58 13.26 12.44 12.49 11.06 11.26 10.78 16.62%
EPS 3.70 2.99 2.80 2.70 2.45 2.29 2.25 39.27%
DPS 0.00 8.62 0.00 4.32 0.00 6.86 0.00 -
NAPS 0.4509 0.4806 0.4548 0.4664 0.4418 0.4644 0.433 2.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.50 11.00 9.95 9.80 8.85 7.75 6.85 -
P/RPS 13.36 14.31 13.82 13.57 13.84 11.82 10.86 14.79%
P/EPS 49.09 63.47 61.38 62.74 62.37 58.01 52.06 -3.83%
EY 2.04 1.58 1.63 1.59 1.60 1.72 1.92 4.12%
DY 0.00 4.55 0.00 2.55 0.00 5.16 0.00 -
P/NAPS 4.02 3.95 3.78 3.63 3.46 2.86 2.70 30.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/04/08 21/01/08 16/10/07 17/07/07 16/04/07 22/01/07 17/10/06 -
Price 10.90 11.00 10.30 9.80 9.25 8.50 6.65 -
P/RPS 13.87 14.31 14.31 13.57 14.46 12.96 10.54 20.06%
P/EPS 50.96 63.47 63.54 62.74 65.19 63.62 50.54 0.55%
EY 1.96 1.58 1.57 1.59 1.53 1.57 1.98 -0.67%
DY 0.00 4.55 0.00 2.55 0.00 4.71 0.00 -
P/NAPS 4.18 3.95 3.91 3.63 3.62 3.14 2.62 36.49%

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