[PBBANK] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.46%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,425,030 1,260,556 1,199,261 1,160,493 1,111,689 1,092,672 1,078,015 20.34%
PBT 506,907 465,959 449,393 431,615 401,124 376,064 341,066 30.07%
Tax -167,983 -146,984 -139,925 -127,909 -115,852 -106,966 -105,065 36.53%
NP 338,924 318,975 309,468 303,706 285,272 269,098 236,001 27.14%
-
NP to SH 338,924 318,975 309,468 303,706 285,272 269,098 236,001 27.14%
-
Tax Rate 33.14% 31.54% 31.14% 29.63% 28.88% 28.44% 30.80% -
Total Cost 1,086,106 941,581 889,793 856,787 826,417 823,574 842,014 18.40%
-
Net Worth 7,715,636 8,308,726 8,078,242 6,349,853 6,407,933 6,313,228 4,707,148 38.81%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,618,619 1,290,926 - - 1,409,745 - - -
Div Payout % 477.58% 404.71% - - 494.18% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,715,636 8,308,726 8,078,242 6,349,853 6,407,933 6,313,228 4,707,148 38.81%
NOSH 3,237,239 3,227,316 3,227,553 6,349,853 6,407,933 6,313,228 4,707,148 -21.99%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.78% 25.30% 25.80% 26.17% 25.66% 24.63% 21.89% -
ROE 4.39% 3.84% 3.83% 4.78% 4.45% 4.26% 5.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.02 39.06 37.16 18.28 17.35 17.31 22.90 54.29%
EPS 10.47 9.88 9.59 9.60 8.96 8.53 8.02 19.35%
DPS 50.00 40.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 2.3834 2.5745 2.5029 1.00 1.00 1.00 1.00 77.95%
Adjusted Per Share Value based on latest NOSH - 6,349,853
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.34 6.49 6.18 5.98 5.73 5.63 5.55 20.38%
EPS 1.75 1.64 1.59 1.56 1.47 1.39 1.22 27.05%
DPS 8.34 6.65 0.00 0.00 7.26 0.00 0.00 -
NAPS 0.3974 0.4279 0.416 0.327 0.33 0.3251 0.2424 38.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 7.10 6.35 6.05 6.20 5.66 4.66 5.20 -
P/RPS 16.13 16.26 16.28 33.92 32.63 26.92 22.71 -20.31%
P/EPS 67.82 64.25 63.10 129.63 127.14 109.33 103.72 -24.56%
EY 1.47 1.56 1.58 0.77 0.79 0.91 0.96 32.67%
DY 7.04 6.30 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 2.98 2.47 2.42 6.20 5.66 4.66 5.20 -30.88%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/01/05 25/10/04 22/07/04 21/04/04 11/02/04 27/10/03 11/08/03 -
Price 7.50 6.40 6.10 5.98 6.04 5.08 4.44 -
P/RPS 17.04 16.39 16.42 32.72 34.82 29.35 19.39 -8.21%
P/EPS 71.64 64.75 63.62 125.03 135.67 119.18 88.56 -13.12%
EY 1.40 1.54 1.57 0.80 0.74 0.84 1.13 15.27%
DY 6.67 6.25 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 3.15 2.49 2.44 5.98 6.04 5.08 4.44 -20.37%

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