[PBBANK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.32%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 10,031,036 9,725,844 10,544,048 8,584,880 6,749,140 5,674,292 4,641,972 13.69%
PBT 3,690,300 2,979,712 3,882,528 2,701,072 2,183,076 1,918,392 1,726,460 13.49%
Tax -899,684 -596,460 -956,520 -736,904 -554,100 -537,876 -511,636 9.85%
NP 2,790,616 2,383,252 2,926,008 1,964,168 1,628,976 1,380,516 1,214,824 14.86%
-
NP to SH 2,741,020 2,357,140 2,869,548 1,904,872 1,553,632 1,380,516 1,214,824 14.51%
-
Tax Rate 24.38% 20.02% 24.64% 27.28% 25.38% 28.04% 29.63% -
Total Cost 7,240,420 7,342,592 7,618,040 6,620,712 5,120,164 4,293,776 3,427,148 13.26%
-
Net Worth 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 10.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 10.00%
NOSH 3,478,451 3,378,927 3,353,843 3,356,011 3,301,093 3,255,933 6,349,853 -9.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.82% 24.50% 27.75% 22.88% 24.14% 24.33% 26.17% -
ROE 24.36% 25.06% 32.78% 22.21% 18.20% 19.80% 19.13% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 288.38 287.84 314.39 255.81 204.45 174.28 73.10 25.68%
EPS 78.80 69.76 85.56 56.76 47.08 42.40 38.40 12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2349 2.7839 2.6098 2.5554 2.586 2.1416 1.00 21.60%
Adjusted Per Share Value based on latest NOSH - 3,356,011
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.68 50.11 54.32 44.23 34.77 29.23 23.91 13.70%
EPS 14.12 12.14 14.78 9.81 8.00 7.11 6.26 14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.4846 0.4509 0.4418 0.4398 0.3592 0.3271 10.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 11.64 7.55 10.50 8.85 6.55 7.50 6.20 -
P/RPS 4.04 2.62 3.34 3.46 3.20 4.30 8.48 -11.61%
P/EPS 14.77 10.82 12.27 15.59 13.92 17.69 32.41 -12.27%
EY 6.77 9.24 8.15 6.41 7.19 5.65 3.09 13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.71 4.02 3.46 2.53 3.50 6.20 -8.65%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 15/04/10 14/04/09 14/04/08 16/04/07 18/04/06 13/04/05 21/04/04 -
Price 12.04 8.45 10.90 9.25 6.65 6.95 5.98 -
P/RPS 4.18 2.94 3.47 3.62 3.25 3.99 8.18 -10.58%
P/EPS 15.28 12.11 12.74 16.30 14.13 16.39 31.26 -11.24%
EY 6.54 8.26 7.85 6.14 7.08 6.10 3.20 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.04 4.18 3.62 2.57 3.25 5.98 -7.60%

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