[PBBANK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
16-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.72%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,877,383 2,438,035 2,791,159 2,414,474 2,092,549 1,527,047 1,260,556 14.73%
PBT 1,051,377 856,508 804,047 774,424 606,316 500,358 465,959 14.51%
Tax -257,068 -209,083 -176,520 -211,485 -156,345 -132,709 -146,984 9.76%
NP 794,309 647,425 627,527 562,939 449,971 367,649 318,975 16.41%
-
NP to SH 782,702 639,045 616,340 543,627 436,315 347,864 318,975 16.12%
-
Tax Rate 24.45% 24.41% 21.95% 27.31% 25.79% 26.52% 31.54% -
Total Cost 2,083,074 1,790,610 2,163,632 1,851,535 1,642,578 1,159,398 941,581 14.14%
-
Net Worth 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 8,308,726 6.59%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 1,290,926 -
Div Payout % - - - - - - 404.71% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 8,308,726 6.59%
NOSH 3,502,022 3,450,566 3,355,144 3,353,652 3,316,027 3,281,735 3,227,316 1.37%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.61% 26.56% 22.48% 23.32% 21.50% 24.08% 25.30% -
ROE 6.42% 6.21% 6.71% 6.16% 5.19% 4.76% 3.84% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.16 70.66 83.19 72.00 63.10 46.53 39.06 13.18%
EPS 22.35 18.52 18.37 16.21 13.16 10.60 9.88 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 -
NAPS 3.481 2.9836 2.7363 2.6322 2.5349 2.2255 2.5745 5.15%
Adjusted Per Share Value based on latest NOSH - 3,353,652
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.82 12.56 14.38 12.44 10.78 7.87 6.49 14.74%
EPS 4.03 3.29 3.18 2.80 2.25 1.79 1.64 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.65 -
NAPS 0.628 0.5304 0.473 0.4548 0.433 0.3763 0.428 6.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 12.56 10.20 10.00 9.95 6.85 6.75 6.35 -
P/RPS 15.29 14.44 12.02 13.82 10.86 14.51 16.26 -1.01%
P/EPS 56.20 55.08 54.44 61.38 52.06 63.68 64.25 -2.20%
EY 1.78 1.82 1.84 1.63 1.92 1.57 1.56 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.30 -
P/NAPS 3.61 3.42 3.65 3.78 2.70 3.03 2.47 6.52%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 25/10/04 -
Price 12.58 10.62 9.05 10.30 6.65 6.70 6.40 -
P/RPS 15.31 15.03 10.88 14.31 10.54 14.40 16.39 -1.12%
P/EPS 56.29 57.34 49.27 63.54 50.54 63.21 64.75 -2.30%
EY 1.78 1.74 2.03 1.57 1.98 1.58 1.54 2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 3.61 3.56 3.31 3.91 2.62 3.01 2.49 6.38%

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