[PBBANK] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 9,557,599 7,710,224 5,863,392 5,045,340 4,318,113 4,046,157 3,794,249 16.63%
PBT 3,003,638 2,416,361 2,059,436 1,853,874 1,414,863 1,241,440 1,268,138 15.44%
Tax -801,852 -621,200 -514,146 -582,801 -440,677 -472,258 -550,915 6.45%
NP 2,201,786 1,795,161 1,545,290 1,271,073 974,186 769,182 717,223 20.54%
-
NP to SH 2,123,915 1,726,688 1,459,139 1,271,073 974,186 769,182 717,223 19.82%
-
Tax Rate 26.70% 25.71% 24.97% 31.44% 31.15% 38.04% 43.44% -
Total Cost 7,355,813 5,915,063 4,318,102 3,774,267 3,343,927 3,276,975 3,077,026 15.62%
-
Net Worth 9,345,226 8,967,840 8,526,918 8,533,346 14,932,165 6,488,900 5,640,270 8.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,514,500 1,988,508 1,803,424 2,895,604 1,337,517 415,097 - -
Div Payout % 118.39% 115.16% 123.60% 227.81% 137.30% 53.97% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 9,345,226 8,967,840 8,526,918 8,533,346 14,932,165 6,488,900 5,640,270 8.77%
NOSH 3,352,667 3,314,180 3,278,953 3,217,338 6,079,624 4,612,197 3,533,118 -0.86%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.04% 23.28% 26.35% 25.19% 22.56% 19.01% 18.90% -
ROE 22.73% 19.25% 17.11% 14.90% 6.52% 11.85% 12.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 285.07 232.64 178.82 156.82 71.03 87.73 107.39 17.66%
EPS 63.35 52.10 44.50 39.50 31.99 13.30 20.30 20.87%
DPS 75.00 60.00 55.00 90.00 22.00 9.00 0.00 -
NAPS 2.7874 2.7059 2.6005 2.6523 2.4561 1.4069 1.5964 9.72%
Adjusted Per Share Value based on latest NOSH - 3,237,239
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.24 39.72 30.21 25.99 22.25 20.84 19.55 16.63%
EPS 10.94 8.90 7.52 6.55 5.02 3.96 3.69 19.84%
DPS 12.95 10.24 9.29 14.92 6.89 2.14 0.00 -
NAPS 0.4814 0.462 0.4393 0.4396 0.7693 0.3343 0.2906 8.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.00 7.75 6.55 7.10 5.66 4.54 5.00 -
P/RPS 3.86 3.33 3.66 4.53 7.97 5.18 4.66 -3.08%
P/EPS 17.36 14.88 14.72 17.97 35.32 27.22 24.63 -5.66%
EY 5.76 6.72 6.79 5.56 2.83 3.67 4.06 5.99%
DY 6.82 7.74 8.40 12.68 3.89 1.98 0.00 -
P/NAPS 3.95 2.86 2.52 2.68 2.30 3.23 3.13 3.95%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/01/08 22/01/07 23/01/06 18/01/05 11/02/04 06/02/03 18/02/02 -
Price 11.00 8.50 6.60 7.50 6.04 4.62 5.48 -
P/RPS 3.86 3.65 3.69 4.78 8.50 5.27 5.10 -4.53%
P/EPS 17.36 16.31 14.83 18.98 37.69 27.70 27.00 -7.09%
EY 5.76 6.13 6.74 5.27 2.65 3.61 3.70 7.65%
DY 6.82 7.06 8.33 12.00 3.64 1.95 0.00 -
P/NAPS 3.95 3.14 2.54 2.83 2.46 3.28 3.43 2.37%

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