[PBBANK] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
21-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.68%
YoY- 30.31%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,971,194 2,495,452 2,557,557 2,573,079 2,184,839 1,544,800 1,425,030 13.02%
PBT 1,130,264 900,215 812,943 821,201 649,248 549,233 506,907 14.29%
Tax -270,169 -211,852 -156,336 -213,358 -187,924 -129,753 -167,983 8.23%
NP 860,095 688,363 656,607 607,843 461,324 419,480 338,924 16.78%
-
NP to SH 846,188 678,231 653,975 579,960 445,063 392,667 338,924 16.46%
-
Tax Rate 23.90% 23.53% 19.23% 25.98% 28.94% 23.62% 33.14% -
Total Cost 2,111,099 1,807,089 1,900,950 1,965,236 1,723,515 1,125,320 1,086,106 11.70%
-
Net Worth 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 8,472,376 7,715,636 9.12%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,155,803 862,889 838,859 1,673,283 1,332,523 1,151,361 1,618,619 -5.45%
Div Payout % 136.59% 127.23% 128.27% 288.52% 299.40% 293.22% 477.58% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 8,472,376 7,715,636 9.12%
NOSH 3,502,433 3,451,557 3,355,438 3,346,566 3,331,309 3,289,604 3,237,239 1.32%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 28.95% 27.58% 25.67% 23.62% 21.11% 27.15% 23.78% -
ROE 6.49% 6.15% 6.86% 6.22% 4.94% 4.63% 4.39% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 84.83 72.30 76.22 76.89 65.58 46.96 44.02 11.54%
EPS 24.16 19.65 19.49 17.33 13.36 11.93 10.47 14.94%
DPS 33.00 25.00 25.00 50.00 40.00 35.00 50.00 -6.68%
NAPS 3.7214 3.1938 2.842 2.7874 2.7059 2.5755 2.3834 7.70%
Adjusted Per Share Value based on latest NOSH - 3,346,566
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.31 12.86 13.18 13.26 11.26 7.96 7.34 13.02%
EPS 4.36 3.49 3.37 2.99 2.29 2.02 1.75 16.42%
DPS 5.95 4.45 4.32 8.62 6.86 5.93 8.34 -5.47%
NAPS 0.6715 0.5679 0.4913 0.4806 0.4644 0.4365 0.3975 9.12%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 13.02 11.30 8.85 11.00 7.75 6.55 7.10 -
P/RPS 15.35 15.63 11.61 14.31 11.82 13.95 16.13 -0.82%
P/EPS 53.89 57.51 45.41 63.47 58.01 54.87 67.82 -3.75%
EY 1.86 1.74 2.20 1.58 1.72 1.82 1.47 3.99%
DY 2.53 2.21 2.82 4.55 5.16 5.34 7.04 -15.67%
P/NAPS 3.50 3.54 3.11 3.95 2.86 2.54 2.98 2.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 23/01/06 18/01/05 -
Price 13.34 12.08 8.70 11.00 8.50 6.60 7.50 -
P/RPS 15.73 16.71 11.41 14.31 12.96 14.05 17.04 -1.32%
P/EPS 55.22 61.48 44.64 63.47 63.62 55.29 71.64 -4.24%
EY 1.81 1.63 2.24 1.58 1.57 1.81 1.40 4.37%
DY 2.47 2.07 2.87 4.55 4.71 5.30 6.67 -15.25%
P/NAPS 3.58 3.78 3.06 3.95 3.14 2.56 3.15 2.15%

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