[PBBANK] QoQ Cumulative 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- 36.83%
YoY- 26.65%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,620,310 2,359,754 1,160,493 4,318,113 3,206,424 2,113,752 1,035,737 129.79%
PBT 1,346,967 881,008 431,615 1,414,863 1,045,774 669,710 328,644 155.44%
Tax -414,818 -267,834 -127,909 -440,677 -333,796 -226,830 -121,765 125.90%
NP 932,149 613,174 303,706 974,186 711,978 442,880 206,879 172.05%
-
NP to SH 932,149 613,174 303,706 974,186 711,978 442,880 206,879 172.05%
-
Tax Rate 30.80% 30.40% 29.63% 31.15% 31.92% 33.87% 37.05% -
Total Cost 2,688,161 1,746,580 856,787 3,343,927 2,494,446 1,670,872 828,858 118.63%
-
Net Worth 8,265,075 8,013,436 6,349,853 14,932,165 5,994,934 4,669,791 4,629,016 47.02%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,284,144 - - 1,337,517 - - - -
Div Payout % 137.76% - - 137.30% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 8,265,075 8,013,436 6,349,853 14,932,165 5,994,934 4,669,791 4,629,016 47.02%
NOSH 3,210,361 3,201,660 6,349,853 6,079,624 5,994,934 4,669,791 4,629,016 -21.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 25.75% 25.98% 26.17% 22.56% 22.20% 20.95% 19.97% -
ROE 11.28% 7.65% 4.78% 6.52% 11.88% 9.48% 4.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 112.77 73.70 18.28 71.03 53.49 45.26 22.37 193.13%
EPS 29.03 19.15 9.60 31.99 23.75 15.18 3.58 302.08%
DPS 40.00 0.00 0.00 22.00 0.00 0.00 0.00 -
NAPS 2.5745 2.5029 1.00 2.4561 1.00 1.00 1.00 87.51%
Adjusted Per Share Value based on latest NOSH - 6,407,933
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.65 12.15 5.98 22.24 16.51 10.89 5.33 129.95%
EPS 4.80 3.16 1.56 5.02 3.67 2.28 1.07 171.25%
DPS 6.61 0.00 0.00 6.89 0.00 0.00 0.00 -
NAPS 0.4257 0.4127 0.327 0.769 0.3088 0.2405 0.2384 47.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.35 6.05 6.20 5.66 4.66 5.20 4.52 -
P/RPS 5.63 8.21 33.92 7.97 8.71 11.49 20.20 -57.23%
P/EPS 21.87 31.59 129.63 35.32 39.24 54.83 101.14 -63.87%
EY 4.57 3.17 0.77 2.83 2.55 1.82 0.99 176.46%
DY 6.30 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 2.47 2.42 6.20 2.30 4.66 5.20 4.52 -33.08%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/10/04 22/07/04 21/04/04 11/02/04 27/10/03 11/08/03 05/05/03 -
Price 6.40 6.10 5.98 6.04 5.08 4.44 4.40 -
P/RPS 5.68 8.28 32.72 8.50 9.50 9.81 19.66 -56.19%
P/EPS 22.04 31.85 125.03 37.69 42.77 46.82 98.45 -63.03%
EY 4.54 3.14 0.80 2.65 2.34 2.14 1.02 169.85%
DY 6.25 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 2.49 2.44 5.98 2.46 5.08 4.44 4.40 -31.51%

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