[PBBANK] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
16-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.72%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,515,579 2,636,012 2,573,079 2,414,474 2,423,826 2,146,220 2,184,839 9.86%
PBT 791,566 970,632 821,201 774,424 732,745 675,268 649,248 14.13%
Tax -184,542 -239,130 -213,358 -211,485 -192,783 -184,226 -187,924 -1.20%
NP 607,024 731,502 607,843 562,939 539,962 491,042 461,324 20.09%
-
NP to SH 593,535 717,387 579,960 543,627 524,110 476,218 445,063 21.17%
-
Tax Rate 23.31% 24.64% 25.98% 27.31% 26.31% 27.28% 28.94% -
Total Cost 1,908,555 1,904,510 1,965,236 1,851,535 1,883,864 1,655,178 1,723,515 7.04%
-
Net Worth 9,368,055 8,752,859 9,328,219 8,827,483 9,052,473 8,575,951 9,014,191 2.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,006,560 - 1,673,283 - 838,844 - 1,332,523 -17.07%
Div Payout % 169.59% - 288.52% - 160.05% - 299.40% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,368,055 8,752,859 9,328,219 8,827,483 9,052,473 8,575,951 9,014,191 2.60%
NOSH 3,355,200 3,353,843 3,346,566 3,353,652 3,355,377 3,356,011 3,331,309 0.47%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.13% 27.75% 23.62% 23.32% 22.28% 22.88% 21.11% -
ROE 6.34% 8.20% 6.22% 6.16% 5.79% 5.55% 4.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 74.98 78.60 76.89 72.00 72.24 63.95 65.58 9.34%
EPS 17.69 21.39 17.33 16.21 15.62 14.19 13.36 20.60%
DPS 30.00 0.00 50.00 0.00 25.00 0.00 40.00 -17.46%
NAPS 2.7921 2.6098 2.7874 2.6322 2.6979 2.5554 2.7059 2.11%
Adjusted Per Share Value based on latest NOSH - 3,353,652
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.96 13.58 13.26 12.44 12.49 11.06 11.26 9.83%
EPS 3.06 3.70 2.99 2.80 2.70 2.45 2.29 21.33%
DPS 5.19 0.00 8.62 0.00 4.32 0.00 6.86 -16.98%
NAPS 0.4826 0.4509 0.4806 0.4548 0.4664 0.4418 0.4644 2.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 10.40 10.50 11.00 9.95 9.80 8.85 7.75 -
P/RPS 13.87 13.36 14.31 13.82 13.57 13.84 11.82 11.26%
P/EPS 58.79 49.09 63.47 61.38 62.74 62.37 58.01 0.89%
EY 1.70 2.04 1.58 1.63 1.59 1.60 1.72 -0.77%
DY 2.88 0.00 4.55 0.00 2.55 0.00 5.16 -32.23%
P/NAPS 3.72 4.02 3.95 3.78 3.63 3.46 2.86 19.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 17/07/08 14/04/08 21/01/08 16/10/07 17/07/07 16/04/07 22/01/07 -
Price 10.30 10.90 11.00 10.30 9.80 9.25 8.50 -
P/RPS 13.74 13.87 14.31 14.31 13.57 14.46 12.96 3.97%
P/EPS 58.22 50.96 63.47 63.54 62.74 65.19 63.62 -5.74%
EY 1.72 1.96 1.58 1.57 1.59 1.53 1.57 6.27%
DY 2.91 0.00 4.55 0.00 2.55 0.00 4.71 -27.48%
P/NAPS 3.69 4.18 3.95 3.91 3.63 3.62 3.14 11.37%

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