[PBBANK] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
14-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 35.11%
YoY- 50.64%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 11,966,428 10,031,036 9,725,844 10,544,048 8,584,880 6,749,140 5,674,292 13.23%
PBT 4,692,272 3,690,300 2,979,712 3,882,528 2,701,072 2,183,076 1,918,392 16.06%
Tax -1,112,208 -899,684 -596,460 -956,520 -736,904 -554,100 -537,876 12.86%
NP 3,580,064 2,790,616 2,383,252 2,926,008 1,964,168 1,628,976 1,380,516 17.20%
-
NP to SH 3,536,244 2,741,020 2,357,140 2,869,548 1,904,872 1,553,632 1,380,516 16.96%
-
Tax Rate 23.70% 24.38% 20.02% 24.64% 27.28% 25.38% 28.04% -
Total Cost 8,386,364 7,240,420 7,342,592 7,618,040 6,620,712 5,120,164 4,293,776 11.79%
-
Net Worth 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 7.07%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 7.07%
NOSH 3,502,640 3,478,451 3,378,927 3,353,843 3,356,011 3,301,093 3,255,933 1.22%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 29.92% 27.82% 24.50% 27.75% 22.88% 24.14% 24.33% -
ROE 33.65% 24.36% 25.06% 32.78% 22.21% 18.20% 19.80% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 341.64 288.38 287.84 314.39 255.81 204.45 174.28 11.86%
EPS 100.96 78.80 69.76 85.56 56.76 47.08 42.40 15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.2349 2.7839 2.6098 2.5554 2.586 2.1416 5.77%
Adjusted Per Share Value based on latest NOSH - 3,353,843
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 61.65 51.68 50.11 54.32 44.23 34.77 29.23 13.23%
EPS 18.22 14.12 12.14 14.78 9.81 8.00 7.11 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5413 0.5797 0.4846 0.4509 0.4418 0.4398 0.3592 7.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 13.12 11.64 7.55 10.50 8.85 6.55 7.50 -
P/RPS 3.84 4.04 2.62 3.34 3.46 3.20 4.30 -1.86%
P/EPS 13.00 14.77 10.82 12.27 15.59 13.92 17.69 -5.00%
EY 7.70 6.77 9.24 8.15 6.41 7.19 5.65 5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 3.60 2.71 4.02 3.46 2.53 3.50 3.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/04/11 15/04/10 14/04/09 14/04/08 16/04/07 18/04/06 13/04/05 -
Price 13.06 12.04 8.45 10.90 9.25 6.65 6.95 -
P/RPS 3.82 4.18 2.94 3.47 3.62 3.25 3.99 -0.72%
P/EPS 12.94 15.28 12.11 12.74 16.30 14.13 16.39 -3.86%
EY 7.73 6.54 8.26 7.85 6.14 7.08 6.10 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 3.72 3.04 4.18 3.62 2.57 3.25 4.97%

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