[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 114.08%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,432,836 2,833,301 2,359,754 2,113,752 1,964,924 1,860,481 1,712,377 12.28%
PBT 1,160,797 1,000,931 881,008 669,710 650,398 627,512 601,011 11.58%
Tax -276,931 -289,648 -267,834 -226,830 -259,516 -276,624 -254,185 1.43%
NP 883,866 711,283 613,174 442,880 390,882 350,888 346,826 16.86%
-
NP to SH 845,310 711,283 613,174 442,880 390,882 350,888 346,826 15.99%
-
Tax Rate 23.86% 28.94% 30.40% 33.87% 39.90% 44.08% 42.29% -
Total Cost 2,548,970 2,122,018 1,746,580 1,670,872 1,574,042 1,509,593 1,365,551 10.95%
-
Net Worth 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 5,061,985 4,175,124 12.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 660,856 654,354 - - - - - -
Div Payout % 78.18% 92.00% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 5,061,985 4,175,124 12.28%
NOSH 3,304,283 3,271,770 3,201,660 4,669,791 3,670,253 3,406,679 2,359,360 5.77%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 25.75% 25.10% 25.98% 20.95% 19.89% 18.86% 20.25% -
ROE 10.10% 9.66% 7.65% 9.48% 6.61% 6.93% 8.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.89 86.60 73.70 45.26 53.54 54.61 72.58 6.15%
EPS 25.58 21.74 19.15 15.18 10.65 10.30 14.70 9.66%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.533 2.2504 2.5029 1.00 1.611 1.4859 1.7696 6.15%
Adjusted Per Share Value based on latest NOSH - 4,707,148
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.69 14.60 12.16 10.89 10.12 9.58 8.82 12.29%
EPS 4.35 3.66 3.16 2.28 2.01 1.81 1.79 15.94%
DPS 3.40 3.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4312 0.3793 0.4128 0.2406 0.3046 0.2608 0.2151 12.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 6.35 6.70 6.05 5.20 6.52 4.48 7.00 -
P/RPS 6.11 7.74 8.21 11.49 12.18 8.20 9.64 -7.31%
P/EPS 24.82 30.82 31.59 54.83 61.22 43.50 47.62 -10.28%
EY 4.03 3.24 3.17 1.82 1.63 2.30 2.10 11.47%
DY 3.15 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.98 2.42 5.20 4.05 3.02 3.96 -7.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/07/06 21/07/05 22/07/04 11/08/03 01/08/02 08/08/01 02/08/00 -
Price 6.45 7.00 6.10 4.44 5.36 4.70 6.00 -
P/RPS 6.21 8.08 8.28 9.81 10.01 8.61 8.27 -4.66%
P/EPS 25.21 32.20 31.85 46.82 50.33 45.63 40.82 -7.71%
EY 3.97 3.11 3.14 2.14 1.99 2.19 2.45 8.37%
DY 3.10 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.11 2.44 4.44 3.33 3.16 3.39 -4.63%

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