[PBBANK] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.01%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,184,839 1,544,800 1,425,030 1,111,689 1,063,839 956,719 901,459 15.89%
PBT 649,248 549,233 506,907 401,124 325,906 339,726 334,370 11.68%
Tax -187,924 -129,753 -167,983 -115,852 -124,885 -142,535 -112,735 8.88%
NP 461,324 419,480 338,924 285,272 201,021 197,191 221,635 12.98%
-
NP to SH 445,063 392,667 338,924 285,272 201,021 197,191 221,635 12.31%
-
Tax Rate 28.94% 23.62% 33.14% 28.88% 38.32% 41.96% 33.72% -
Total Cost 1,723,515 1,125,320 1,086,106 826,417 862,818 759,528 679,824 16.76%
-
Net Worth 9,014,191 8,472,376 7,715,636 6,407,933 4,625,446 5,829,550 4,292,645 13.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,332,523 1,151,361 1,618,619 1,409,745 416,290 - - -
Div Payout % 299.40% 293.22% 477.58% 494.18% 207.09% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 9,014,191 8,472,376 7,715,636 6,407,933 4,625,446 5,829,550 4,292,645 13.15%
NOSH 3,331,309 3,289,604 3,237,239 6,407,933 4,625,446 3,651,685 2,357,819 5.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 21.11% 27.15% 23.78% 25.66% 18.90% 20.61% 24.59% -
ROE 4.94% 4.63% 4.39% 4.45% 4.35% 3.38% 5.16% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 65.58 46.96 44.02 17.35 23.00 26.20 38.23 9.40%
EPS 13.36 11.93 10.47 8.96 3.50 5.40 9.40 6.03%
DPS 40.00 35.00 50.00 22.00 9.00 0.00 0.00 -
NAPS 2.7059 2.5755 2.3834 1.00 1.00 1.5964 1.8206 6.82%
Adjusted Per Share Value based on latest NOSH - 6,407,933
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.25 7.96 7.34 5.73 5.48 4.93 4.64 15.89%
EPS 2.29 2.02 1.75 1.47 1.04 1.02 1.14 12.32%
DPS 6.86 5.93 8.34 7.26 2.14 0.00 0.00 -
NAPS 0.4643 0.4363 0.3974 0.33 0.2382 0.3002 0.2211 13.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 22/12/00 -
Price 7.75 6.55 7.10 5.66 4.54 5.00 5.88 -
P/RPS 11.82 13.95 16.13 32.63 19.74 19.08 15.38 -4.29%
P/EPS 58.01 54.87 67.82 127.14 104.46 92.59 62.55 -1.24%
EY 1.72 1.82 1.47 0.79 0.96 1.08 1.60 1.21%
DY 5.16 5.34 7.04 3.89 1.98 0.00 0.00 -
P/NAPS 2.86 2.54 2.98 5.66 4.54 3.13 3.23 -2.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/01/07 23/01/06 18/01/05 11/02/04 06/02/03 18/02/02 30/01/01 -
Price 8.50 6.60 7.50 6.04 4.62 5.48 6.76 -
P/RPS 12.96 14.05 17.04 34.82 20.09 20.92 17.68 -5.04%
P/EPS 63.62 55.29 71.64 135.67 106.31 101.48 71.91 -2.01%
EY 1.57 1.81 1.40 0.74 0.94 0.99 1.39 2.04%
DY 4.71 5.30 6.67 3.64 1.95 0.00 0.00 -
P/NAPS 3.14 2.56 3.15 6.04 4.62 3.43 3.71 -2.74%

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