[PBBANK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -68.82%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,146,220 1,687,285 1,418,573 1,160,493 1,035,737 954,258 909,122 15.38%
PBT 675,268 545,769 479,598 431,615 328,644 336,668 335,189 12.37%
Tax -184,226 -138,525 -134,469 -127,909 -121,765 -141,281 -150,808 3.39%
NP 491,042 407,244 345,129 303,706 206,879 195,387 184,381 17.72%
-
NP to SH 476,218 388,408 345,129 303,706 206,879 195,387 184,381 17.12%
-
Tax Rate 27.28% 25.38% 28.04% 29.63% 37.05% 41.96% 44.99% -
Total Cost 1,655,178 1,280,041 1,073,444 856,787 828,858 758,871 724,741 14.74%
-
Net Worth 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 10.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 10.78%
NOSH 3,356,011 3,301,093 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 5.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 22.88% 24.14% 24.33% 26.17% 19.97% 20.48% 20.28% -
ROE 5.55% 4.55% 4.95% 4.78% 4.47% 3.26% 3.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 63.95 51.11 43.57 18.28 22.37 26.03 37.92 9.09%
EPS 14.19 11.77 10.60 9.60 3.58 5.33 7.69 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5554 2.586 2.1416 1.00 1.00 1.6326 1.9346 4.74%
Adjusted Per Share Value based on latest NOSH - 6,349,853
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.05 8.69 7.31 5.98 5.33 4.91 4.68 15.38%
EPS 2.45 2.00 1.78 1.56 1.07 1.01 0.95 17.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4417 0.4397 0.3591 0.327 0.2384 0.3082 0.2389 10.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.85 6.55 7.50 6.20 4.52 6.08 6.24 -
P/RPS 13.84 12.81 17.21 33.92 20.20 23.36 16.46 -2.84%
P/EPS 62.37 55.67 70.75 129.63 101.14 114.07 81.14 -4.28%
EY 1.60 1.80 1.41 0.77 0.99 0.88 1.23 4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.53 3.50 6.20 4.52 3.72 3.23 1.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/04/07 18/04/06 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 -
Price 9.25 6.65 6.95 5.98 4.40 6.48 4.58 -
P/RPS 14.46 13.01 15.95 32.72 19.66 24.89 12.08 3.04%
P/EPS 65.19 56.52 65.57 125.03 98.45 121.58 59.56 1.51%
EY 1.53 1.77 1.53 0.80 1.02 0.82 1.68 -1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 2.57 3.25 5.98 4.40 3.97 2.37 7.31%

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