[PBBANK] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.32%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 6,173,860 5,303,420 4,442,869 4,127,636 3,851,955 3,513,237 3,619,420 9.30%
PBT 2,116,693 1,901,857 1,549,869 1,269,394 1,257,830 1,333,645 953,326 14.21%
Tax -556,166 -589,361 -455,792 -482,425 -541,388 -580,656 -293,619 11.22%
NP 1,560,527 1,312,496 1,094,077 786,969 716,442 752,989 659,707 15.42%
-
NP to SH 1,495,093 1,312,496 1,094,077 786,969 716,442 752,989 659,707 14.60%
-
Tax Rate 26.28% 30.99% 29.41% 38.00% 43.04% 43.54% 30.80% -
Total Cost 4,613,333 3,990,924 3,348,792 3,340,667 3,135,513 2,760,248 2,959,713 7.67%
-
Net Worth 8,536,626 6,972,907 6,349,853 4,629,016 3,665,797 4,638,536 3,983,340 13.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,805,792 2,909,546 1,409,745 416,290 328,651 - - -
Div Payout % 120.78% 221.68% 128.85% 52.90% 45.87% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 8,536,626 6,972,907 6,349,853 4,629,016 3,665,797 4,638,536 3,983,340 13.53%
NOSH 3,301,093 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 2,364,561 5.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 25.28% 24.75% 24.63% 19.07% 18.60% 21.43% 18.23% -
ROE 17.51% 18.82% 17.23% 17.00% 19.54% 16.23% 16.56% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 187.02 162.88 69.97 89.17 105.08 146.53 153.07 3.39%
EPS 45.29 40.31 17.23 17.00 19.54 31.41 27.90 8.40%
DPS 55.00 90.00 22.20 8.99 9.00 0.00 0.00 -
NAPS 2.586 2.1416 1.00 1.00 1.00 1.9346 1.6846 7.40%
Adjusted Per Share Value based on latest NOSH - 4,629,016
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 31.81 27.32 22.89 21.26 19.84 18.10 18.65 9.30%
EPS 7.70 6.76 5.64 4.05 3.69 3.88 3.40 14.58%
DPS 9.30 14.99 7.26 2.14 1.69 0.00 0.00 -
NAPS 0.4398 0.3592 0.3271 0.2385 0.1889 0.239 0.2052 13.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.55 7.50 6.20 4.52 6.08 6.24 8.00 -
P/RPS 3.50 4.60 8.86 5.07 5.79 4.26 5.23 -6.47%
P/EPS 14.46 18.61 35.98 26.59 31.11 19.87 28.67 -10.77%
EY 6.91 5.37 2.78 3.76 3.21 5.03 3.49 12.05%
DY 8.40 12.00 3.58 1.99 1.48 0.00 0.00 -
P/NAPS 2.53 3.50 6.20 4.52 6.08 3.23 4.75 -9.96%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/04/06 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 - -
Price 6.65 6.95 5.98 4.40 6.48 4.58 0.00 -
P/RPS 3.56 4.27 8.55 4.93 6.17 3.13 0.00 -
P/EPS 14.68 17.24 34.71 25.88 33.16 14.58 0.00 -
EY 6.81 5.80 2.88 3.86 3.02 6.86 0.00 -
DY 8.27 12.95 3.71 2.04 1.39 0.00 0.00 -
P/NAPS 2.57 3.25 5.98 4.40 6.48 2.37 0.00 -

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