[PBBANK] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.02%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,092,549 1,527,047 1,260,556 1,092,672 1,017,394 977,049 854,432 16.09%
PBT 606,316 500,358 465,959 376,064 307,467 300,901 324,336 10.98%
Tax -156,345 -132,709 -146,984 -106,966 -117,540 -131,756 -175,931 -1.94%
NP 449,971 367,649 318,975 269,098 189,927 169,145 148,405 20.29%
-
NP to SH 436,315 347,864 318,975 269,098 189,927 169,145 148,405 19.68%
-
Tax Rate 25.79% 26.52% 31.54% 28.44% 38.23% 43.79% 54.24% -
Total Cost 1,642,578 1,159,398 941,581 823,574 827,467 807,904 706,027 15.10%
-
Net Worth 8,405,798 7,303,503 8,308,726 6,313,228 4,596,721 5,631,057 4,313,402 11.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 1,290,926 - - - - -
Div Payout % - - 404.71% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 8,405,798 7,303,503 8,308,726 6,313,228 4,596,721 5,631,057 4,313,402 11.75%
NOSH 3,316,027 3,281,735 3,227,316 6,313,228 4,596,721 3,677,065 2,355,634 5.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.50% 24.08% 25.30% 24.63% 18.67% 17.31% 17.37% -
ROE 5.19% 4.76% 3.84% 4.26% 4.13% 3.00% 3.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.10 46.53 39.06 17.31 22.13 26.57 36.27 9.66%
EPS 13.16 10.60 9.88 8.53 3.31 4.60 6.30 13.05%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.5349 2.2255 2.5745 1.00 1.00 1.5314 1.8311 5.56%
Adjusted Per Share Value based on latest NOSH - 6,313,228
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.78 7.86 6.49 5.63 5.24 5.03 4.40 16.09%
EPS 2.25 1.79 1.64 1.39 0.98 0.87 0.76 19.81%
DPS 0.00 0.00 6.65 0.00 0.00 0.00 0.00 -
NAPS 0.4329 0.3761 0.4279 0.3251 0.2367 0.29 0.2222 11.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.85 6.75 6.35 4.66 4.64 4.36 5.64 -
P/RPS 10.86 14.51 16.26 26.92 20.96 16.41 15.55 -5.80%
P/EPS 52.06 63.68 64.25 109.33 112.30 94.78 89.52 -8.63%
EY 1.92 1.57 1.56 0.91 0.89 1.06 1.12 9.39%
DY 0.00 0.00 6.30 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.03 2.47 4.66 4.64 2.85 3.08 -2.16%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/10/06 18/10/05 25/10/04 27/10/03 12/11/02 07/11/01 08/11/00 -
Price 6.65 6.70 6.40 5.08 4.62 4.40 6.60 -
P/RPS 10.54 14.40 16.39 29.35 20.87 16.56 18.20 -8.69%
P/EPS 50.54 63.21 64.75 119.18 111.82 95.65 104.76 -11.43%
EY 1.98 1.58 1.54 0.84 0.89 1.05 0.95 13.01%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.01 2.49 5.08 4.62 2.87 3.60 -5.15%

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