[PBBANK] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.0%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,414,474 2,423,826 2,146,220 2,184,839 2,092,549 1,770,919 1,687,285 26.95%
PBT 774,424 732,745 675,268 649,248 606,316 615,028 545,769 26.24%
Tax -211,485 -192,783 -184,226 -187,924 -156,345 -138,406 -138,525 32.55%
NP 562,939 539,962 491,042 461,324 449,971 476,622 407,244 24.06%
-
NP to SH 543,627 524,110 476,218 445,063 436,315 456,902 388,408 25.09%
-
Tax Rate 27.31% 26.31% 27.28% 28.94% 25.79% 22.50% 25.38% -
Total Cost 1,851,535 1,883,864 1,655,178 1,723,515 1,642,578 1,294,297 1,280,041 27.87%
-
Net Worth 8,827,483 9,052,473 8,575,951 9,014,191 8,405,798 8,382,785 8,536,626 2.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 838,844 - 1,332,523 - 661,885 - -
Div Payout % - 160.05% - 299.40% - 144.86% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 8,827,483 9,052,473 8,575,951 9,014,191 8,405,798 8,382,785 8,536,626 2.25%
NOSH 3,353,652 3,355,377 3,356,011 3,331,309 3,316,027 3,309,429 3,301,093 1.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.32% 22.28% 22.88% 21.11% 21.50% 26.91% 24.14% -
ROE 6.16% 5.79% 5.55% 4.94% 5.19% 5.45% 4.55% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 72.00 72.24 63.95 65.58 63.10 53.51 51.11 25.63%
EPS 16.21 15.62 14.19 13.36 13.16 13.81 11.77 23.76%
DPS 0.00 25.00 0.00 40.00 0.00 20.00 0.00 -
NAPS 2.6322 2.6979 2.5554 2.7059 2.5349 2.533 2.586 1.18%
Adjusted Per Share Value based on latest NOSH - 3,331,309
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.44 12.48 11.05 11.25 10.78 9.12 8.69 26.99%
EPS 2.80 2.70 2.45 2.29 2.25 2.35 2.00 25.12%
DPS 0.00 4.32 0.00 6.86 0.00 3.41 0.00 -
NAPS 0.4546 0.4662 0.4417 0.4643 0.4329 0.4317 0.4397 2.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 9.95 9.80 8.85 7.75 6.85 6.35 6.55 -
P/RPS 13.82 13.57 13.84 11.82 10.86 11.87 12.81 5.18%
P/EPS 61.38 62.74 62.37 58.01 52.06 45.99 55.67 6.71%
EY 1.63 1.59 1.60 1.72 1.92 2.17 1.80 -6.39%
DY 0.00 2.55 0.00 5.16 0.00 3.15 0.00 -
P/NAPS 3.78 3.63 3.46 2.86 2.70 2.51 2.53 30.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/10/07 17/07/07 16/04/07 22/01/07 17/10/06 20/07/06 18/04/06 -
Price 10.30 9.80 9.25 8.50 6.65 6.45 6.65 -
P/RPS 14.31 13.57 14.46 12.96 10.54 12.05 13.01 6.54%
P/EPS 63.54 62.74 65.19 63.62 50.54 46.72 56.52 8.10%
EY 1.57 1.59 1.53 1.57 1.98 2.14 1.77 -7.67%
DY 0.00 2.55 0.00 4.71 0.00 3.10 0.00 -
P/NAPS 3.91 3.63 3.62 3.14 2.62 2.55 2.57 32.24%

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