[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 101.9%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,418,573 5,045,340 3,620,310 2,359,754 1,160,493 4,318,113 3,206,424 -41.90%
PBT 479,598 1,853,874 1,346,967 881,008 431,615 1,414,863 1,045,774 -40.50%
Tax -134,469 -582,801 -414,818 -267,834 -127,909 -440,677 -333,796 -45.42%
NP 345,129 1,271,073 932,149 613,174 303,706 974,186 711,978 -38.26%
-
NP to SH 345,129 1,271,073 932,149 613,174 303,706 974,186 711,978 -38.26%
-
Tax Rate 28.04% 31.44% 30.80% 30.40% 29.63% 31.15% 31.92% -
Total Cost 1,073,444 3,774,267 2,688,161 1,746,580 856,787 3,343,927 2,494,446 -42.97%
-
Net Worth 6,972,907 8,533,346 8,265,075 8,013,436 6,349,853 14,932,165 5,994,934 10.58%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,895,604 1,284,144 - - 1,337,517 - -
Div Payout % - 227.81% 137.76% - - 137.30% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 6,972,907 8,533,346 8,265,075 8,013,436 6,349,853 14,932,165 5,994,934 10.58%
NOSH 3,255,933 3,217,338 3,210,361 3,201,660 6,349,853 6,079,624 5,994,934 -33.40%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 24.33% 25.19% 25.75% 25.98% 26.17% 22.56% 22.20% -
ROE 4.95% 14.90% 11.28% 7.65% 4.78% 6.52% 11.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 43.57 156.82 112.77 73.70 18.28 71.03 53.49 -12.77%
EPS 10.60 39.50 29.03 19.15 9.60 31.99 23.75 -41.56%
DPS 0.00 90.00 40.00 0.00 0.00 22.00 0.00 -
NAPS 2.1416 2.6523 2.5745 2.5029 1.00 2.4561 1.00 66.06%
Adjusted Per Share Value based on latest NOSH - 3,227,553
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.31 25.99 18.65 12.16 5.98 22.25 16.52 -41.90%
EPS 1.78 6.55 4.80 3.16 1.56 5.02 3.67 -38.24%
DPS 0.00 14.92 6.62 0.00 0.00 6.89 0.00 -
NAPS 0.3592 0.4396 0.4258 0.4128 0.3271 0.7693 0.3088 10.59%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 7.50 7.10 6.35 6.05 6.20 5.66 4.66 -
P/RPS 17.21 4.53 5.63 8.21 33.92 7.97 8.71 57.39%
P/EPS 70.75 17.97 21.87 31.59 129.63 35.32 39.24 48.08%
EY 1.41 5.56 4.57 3.17 0.77 2.83 2.55 -32.60%
DY 0.00 12.68 6.30 0.00 0.00 3.89 0.00 -
P/NAPS 3.50 2.68 2.47 2.42 6.20 2.30 4.66 -17.35%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 13/04/05 18/01/05 25/10/04 22/07/04 21/04/04 11/02/04 27/10/03 -
Price 6.95 7.50 6.40 6.10 5.98 6.04 5.08 -
P/RPS 15.95 4.78 5.68 8.28 32.72 8.50 9.50 41.21%
P/EPS 65.57 18.98 22.04 31.85 125.03 37.69 42.77 32.92%
EY 1.53 5.27 4.54 3.14 0.80 2.65 2.34 -24.64%
DY 0.00 12.00 6.25 0.00 0.00 3.64 0.00 -
P/NAPS 3.25 2.83 2.49 2.44 5.98 2.46 5.08 -25.73%

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