[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 106.09%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 5,151,591 4,570,046 3,432,836 2,833,301 2,359,754 2,113,752 1,964,924 17.40%
PBT 1,762,198 1,408,013 1,160,797 1,000,931 881,008 669,710 650,398 18.05%
Tax -423,672 -377,009 -276,931 -289,648 -267,834 -226,830 -259,516 8.50%
NP 1,338,526 1,031,004 883,866 711,283 613,174 442,880 390,882 22.74%
-
NP to SH 1,310,922 1,000,328 845,310 711,283 613,174 442,880 390,882 22.32%
-
Tax Rate 24.04% 26.78% 23.86% 28.94% 30.40% 33.87% 39.90% -
Total Cost 3,813,065 3,539,042 2,548,970 2,122,018 1,746,580 1,670,872 1,574,042 15.87%
-
Net Worth 9,365,980 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 7.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,006,337 838,919 660,856 654,354 - - - -
Div Payout % 76.77% 83.86% 78.18% 92.00% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 9,365,980 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 7.96%
NOSH 3,354,457 3,355,679 3,304,283 3,271,770 3,201,660 4,669,791 3,670,253 -1.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.98% 22.56% 25.75% 25.10% 25.98% 20.95% 19.89% -
ROE 14.00% 11.05% 10.10% 9.66% 7.65% 9.48% 6.61% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 153.57 136.19 103.89 86.60 73.70 45.26 53.54 19.17%
EPS 39.08 29.81 25.58 21.74 19.15 15.18 10.65 24.16%
DPS 30.00 25.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 2.7921 2.6979 2.533 2.2504 2.5029 1.00 1.611 9.58%
Adjusted Per Share Value based on latest NOSH - 3,272,153
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 26.54 23.54 17.69 14.60 12.16 10.89 10.12 17.41%
EPS 6.75 5.15 4.35 3.66 3.16 2.28 2.01 22.35%
DPS 5.18 4.32 3.40 3.37 0.00 0.00 0.00 -
NAPS 0.4825 0.4664 0.4312 0.3793 0.4128 0.2406 0.3046 7.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 10.40 9.80 6.35 6.70 6.05 5.20 6.52 -
P/RPS 6.77 7.20 6.11 7.74 8.21 11.49 12.18 -9.31%
P/EPS 26.61 32.87 24.82 30.82 31.59 54.83 61.22 -12.95%
EY 3.76 3.04 4.03 3.24 3.17 1.82 1.63 14.93%
DY 2.88 2.55 3.15 2.99 0.00 0.00 0.00 -
P/NAPS 3.72 3.63 2.51 2.98 2.42 5.20 4.05 -1.40%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 17/07/08 17/07/07 20/07/06 21/07/05 22/07/04 11/08/03 01/08/02 -
Price 10.30 9.80 6.45 7.00 6.10 4.44 5.36 -
P/RPS 6.71 7.20 6.21 8.08 8.28 9.81 10.01 -6.44%
P/EPS 26.36 32.87 25.21 32.20 31.85 46.82 50.33 -10.20%
EY 3.79 3.04 3.97 3.11 3.14 2.14 1.99 11.32%
DY 2.91 2.55 3.10 2.86 0.00 0.00 0.00 -
P/NAPS 3.69 3.63 2.55 3.11 2.44 4.44 3.33 1.72%

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