[PBBANK] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.63%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,350,620 2,515,579 2,423,826 1,770,919 1,414,728 1,199,261 1,078,015 13.86%
PBT 819,782 791,566 732,745 615,028 521,333 449,393 341,066 15.72%
Tax -199,843 -184,542 -192,783 -138,406 -155,179 -139,925 -105,065 11.30%
NP 619,939 607,024 539,962 476,622 366,154 309,468 236,001 17.44%
-
NP to SH 610,741 593,535 524,110 456,902 366,154 309,468 236,001 17.15%
-
Tax Rate 24.38% 23.31% 26.31% 22.50% 29.77% 31.14% 30.80% -
Total Cost 1,730,681 1,908,555 1,883,864 1,294,297 1,048,574 889,793 842,014 12.74%
-
Net Worth 10,321,177 9,368,055 9,052,473 8,382,785 7,363,655 8,078,242 4,707,148 13.96%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,035,154 1,006,560 838,844 661,885 654,430 - - -
Div Payout % 169.49% 169.59% 160.05% 144.86% 178.73% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 10,321,177 9,368,055 9,052,473 8,382,785 7,363,655 8,078,242 4,707,148 13.96%
NOSH 3,450,513 3,355,200 3,355,377 3,309,429 3,272,153 3,227,553 4,707,148 -5.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 26.37% 24.13% 22.28% 26.91% 25.88% 25.80% 21.89% -
ROE 5.92% 6.34% 5.79% 5.45% 4.97% 3.83% 5.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 68.12 74.98 72.24 53.51 43.24 37.16 22.90 19.90%
EPS 17.70 17.69 15.62 13.81 11.19 9.59 8.02 14.08%
DPS 30.00 30.00 25.00 20.00 20.00 0.00 0.00 -
NAPS 2.9912 2.7921 2.6979 2.533 2.2504 2.5029 1.00 20.01%
Adjusted Per Share Value based on latest NOSH - 3,309,429
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.11 12.96 12.49 9.12 7.29 6.18 5.55 13.87%
EPS 3.15 3.06 2.70 2.35 1.89 1.59 1.22 17.11%
DPS 5.33 5.19 4.32 3.41 3.37 0.00 0.00 -
NAPS 0.5317 0.4826 0.4664 0.4319 0.3794 0.4162 0.2425 13.96%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 9.05 10.40 9.80 6.35 6.70 6.05 5.20 -
P/RPS 13.28 13.87 13.57 11.87 15.50 16.28 22.71 -8.54%
P/EPS 51.13 58.79 62.74 45.99 59.87 63.10 103.72 -11.11%
EY 1.96 1.70 1.59 2.17 1.67 1.58 0.96 12.62%
DY 3.31 2.88 2.55 3.15 2.99 0.00 0.00 -
P/NAPS 3.03 3.72 3.63 2.51 2.98 2.42 5.20 -8.60%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/07/09 17/07/08 17/07/07 20/07/06 21/07/05 22/07/04 11/08/03 -
Price 10.30 10.30 9.80 6.45 7.00 6.10 4.44 -
P/RPS 15.12 13.74 13.57 12.05 16.19 16.42 19.39 -4.05%
P/EPS 58.19 58.22 62.74 46.72 62.56 63.62 88.56 -6.75%
EY 1.72 1.72 1.59 2.14 1.60 1.57 1.13 7.24%
DY 2.91 2.91 2.55 3.10 2.86 0.00 0.00 -
P/NAPS 3.44 3.69 3.63 2.55 3.11 2.44 4.44 -4.16%

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