[PBBANK] YoY Annualized 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- 24.7%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,584,880 6,749,140 5,674,292 4,641,972 4,142,948 3,817,032 3,636,488 15.38%
PBT 2,701,072 2,183,076 1,918,392 1,726,460 1,314,576 1,346,672 1,340,756 12.37%
Tax -736,904 -554,100 -537,876 -511,636 -487,060 -565,124 -603,232 3.39%
NP 1,964,168 1,628,976 1,380,516 1,214,824 827,516 781,548 737,524 17.72%
-
NP to SH 1,904,872 1,553,632 1,380,516 1,214,824 827,516 781,548 737,524 17.12%
-
Tax Rate 27.28% 25.38% 28.04% 29.63% 37.05% 41.96% 44.99% -
Total Cost 6,620,712 5,120,164 4,293,776 3,427,148 3,315,432 3,035,484 2,898,964 14.74%
-
Net Worth 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 10.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 10.78%
NOSH 3,356,011 3,301,093 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 5.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 22.88% 24.14% 24.33% 26.17% 19.97% 20.48% 20.28% -
ROE 22.21% 18.20% 19.80% 19.13% 17.88% 13.06% 15.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 255.81 204.45 174.28 73.10 89.50 104.13 151.67 9.09%
EPS 56.76 47.08 42.40 38.40 14.32 21.32 30.76 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5554 2.586 2.1416 1.00 1.00 1.6326 1.9346 4.74%
Adjusted Per Share Value based on latest NOSH - 6,349,853
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 44.21 34.76 29.22 23.91 21.34 19.66 18.73 15.38%
EPS 9.81 8.00 7.11 6.26 4.26 4.03 3.80 17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4417 0.4397 0.3591 0.327 0.2384 0.3082 0.2389 10.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.85 6.55 7.50 6.20 4.52 6.08 6.24 -
P/RPS 3.46 3.20 4.30 8.48 5.05 5.84 4.11 -2.82%
P/EPS 15.59 13.92 17.69 32.41 25.28 28.52 20.29 -4.29%
EY 6.41 7.19 5.65 3.09 3.96 3.51 4.93 4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.53 3.50 6.20 4.52 3.72 3.23 1.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/04/07 18/04/06 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 -
Price 9.25 6.65 6.95 5.98 4.40 6.48 4.58 -
P/RPS 3.62 3.25 3.99 8.18 4.92 6.22 3.02 3.06%
P/EPS 16.30 14.13 16.39 31.26 24.61 30.39 14.89 1.51%
EY 6.14 7.08 6.10 3.20 4.06 3.29 6.72 -1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 2.57 3.25 5.98 4.40 3.97 2.37 7.31%

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