[PBBANK] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.38%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,431,461 2,636,012 2,146,220 1,687,285 1,418,573 1,160,493 1,035,737 15.26%
PBT 744,928 970,632 675,268 545,769 479,598 431,615 328,644 14.59%
Tax -149,115 -239,130 -184,226 -138,525 -134,469 -127,909 -121,765 3.43%
NP 595,813 731,502 491,042 407,244 345,129 303,706 206,879 19.26%
-
NP to SH 589,285 717,387 476,218 388,408 345,129 303,706 206,879 19.04%
-
Tax Rate 20.02% 24.64% 27.28% 25.38% 28.04% 29.63% 37.05% -
Total Cost 1,835,648 1,904,510 1,655,178 1,280,041 1,073,444 856,787 828,858 14.15%
-
Net Worth 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 12.53%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 12.53%
NOSH 3,378,927 3,353,843 3,356,011 3,301,093 3,255,933 6,349,853 4,629,016 -5.10%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 24.50% 27.75% 22.88% 24.14% 24.33% 26.17% 19.97% -
ROE 6.26% 8.20% 5.55% 4.55% 4.95% 4.78% 4.47% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 71.96 78.60 63.95 51.11 43.57 18.28 22.37 21.47%
EPS 17.44 21.39 14.19 11.77 10.60 9.60 3.58 30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7839 2.6098 2.5554 2.586 2.1416 1.00 1.00 18.58%
Adjusted Per Share Value based on latest NOSH - 3,301,093
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.52 13.58 11.05 8.69 7.31 5.98 5.33 15.28%
EPS 3.03 3.69 2.45 2.00 1.78 1.56 1.07 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.4508 0.4417 0.4397 0.3591 0.327 0.2384 12.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 7.55 10.50 8.85 6.55 7.50 6.20 4.52 -
P/RPS 10.49 13.36 13.84 12.81 17.21 33.92 20.20 -10.33%
P/EPS 43.29 49.09 62.37 55.67 70.75 129.63 101.14 -13.17%
EY 2.31 2.04 1.60 1.80 1.41 0.77 0.99 15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 4.02 3.46 2.53 3.50 6.20 4.52 -8.16%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/04/09 14/04/08 16/04/07 18/04/06 13/04/05 21/04/04 05/05/03 -
Price 8.45 10.90 9.25 6.65 6.95 5.98 4.40 -
P/RPS 11.74 13.87 14.46 13.01 15.95 32.72 19.66 -8.22%
P/EPS 48.45 50.96 65.19 56.52 65.57 125.03 98.45 -11.13%
EY 2.06 1.96 1.53 1.77 1.53 0.80 1.02 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 4.18 3.62 2.57 3.25 5.98 4.40 -5.97%

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