[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 52.02%
YoY- 30.92%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 6,984,520 5,525,385 4,360,348 3,620,310 3,206,424 2,982,318 2,837,530 16.19%
PBT 2,182,437 1,767,113 1,501,289 1,346,967 1,045,774 945,159 928,413 15.30%
Tax -588,494 -433,276 -382,804 -414,818 -333,796 -377,056 -408,380 6.27%
NP 1,593,943 1,333,837 1,118,485 932,149 711,978 568,103 520,033 20.51%
-
NP to SH 1,543,955 1,281,625 1,059,147 932,149 711,978 568,103 520,033 19.87%
-
Tax Rate 26.96% 24.52% 25.50% 30.80% 31.92% 39.89% 43.99% -
Total Cost 5,390,577 4,191,548 3,241,863 2,688,161 2,494,446 2,414,215 2,317,497 15.09%
-
Net Worth 8,830,939 8,386,127 7,288,595 8,265,075 5,994,934 4,594,381 5,344,822 8.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 838,741 661,653 655,007 1,284,144 - - - -
Div Payout % 54.32% 51.63% 61.84% 137.76% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 8,830,939 8,386,127 7,288,595 8,265,075 5,994,934 4,594,381 5,344,822 8.72%
NOSH 3,354,965 3,308,267 3,275,037 3,210,361 5,994,934 4,594,381 3,490,154 -0.65%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.82% 24.14% 25.65% 25.75% 22.20% 19.05% 18.33% -
ROE 17.48% 15.28% 14.53% 11.28% 11.88% 12.37% 9.73% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 208.18 167.02 133.14 112.77 53.49 64.91 81.30 16.95%
EPS 46.02 38.74 32.34 29.03 23.75 9.90 14.90 20.66%
DPS 25.00 20.00 20.00 40.00 0.00 0.00 0.00 -
NAPS 2.6322 2.5349 2.2255 2.5745 1.00 1.00 1.5314 9.44%
Adjusted Per Share Value based on latest NOSH - 3,227,316
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.98 28.47 22.46 18.65 16.52 15.36 14.62 16.18%
EPS 7.95 6.60 5.46 4.80 3.67 2.93 2.68 19.85%
DPS 4.32 3.41 3.37 6.62 0.00 0.00 0.00 -
NAPS 0.455 0.432 0.3755 0.4258 0.3088 0.2367 0.2754 8.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 9.95 6.85 6.75 6.35 4.66 4.64 4.36 -
P/RPS 4.78 4.10 5.07 5.63 8.71 7.15 5.36 -1.88%
P/EPS 21.62 17.68 20.87 21.87 39.24 37.52 29.26 -4.91%
EY 4.63 5.66 4.79 4.57 2.55 2.66 3.42 5.17%
DY 2.51 2.92 2.96 6.30 0.00 0.00 0.00 -
P/NAPS 3.78 2.70 3.03 2.47 4.66 4.64 2.85 4.81%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/10/07 17/10/06 18/10/05 25/10/04 27/10/03 12/11/02 07/11/01 -
Price 10.30 6.65 6.70 6.40 5.08 4.62 4.40 -
P/RPS 4.95 3.98 5.03 5.68 9.50 7.12 5.41 -1.46%
P/EPS 22.38 17.17 20.72 22.04 42.77 37.36 29.53 -4.51%
EY 4.47 5.83 4.83 4.54 2.34 2.68 3.39 4.71%
DY 2.43 3.01 2.99 6.25 0.00 0.00 0.00 -
P/NAPS 3.91 2.62 3.01 2.49 5.08 4.62 2.87 5.28%

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