[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -68.82%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 5,045,340 3,620,310 2,359,754 1,160,493 4,318,113 3,206,424 2,113,752 78.13%
PBT 1,853,874 1,346,967 881,008 431,615 1,414,863 1,045,774 669,710 96.54%
Tax -582,801 -414,818 -267,834 -127,909 -440,677 -333,796 -226,830 87.05%
NP 1,271,073 932,149 613,174 303,706 974,186 711,978 442,880 101.31%
-
NP to SH 1,271,073 932,149 613,174 303,706 974,186 711,978 442,880 101.31%
-
Tax Rate 31.44% 30.80% 30.40% 29.63% 31.15% 31.92% 33.87% -
Total Cost 3,774,267 2,688,161 1,746,580 856,787 3,343,927 2,494,446 1,670,872 71.73%
-
Net Worth 8,533,346 8,265,075 8,013,436 6,349,853 14,932,165 5,994,934 4,669,791 49.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,895,604 1,284,144 - - 1,337,517 - - -
Div Payout % 227.81% 137.76% - - 137.30% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 8,533,346 8,265,075 8,013,436 6,349,853 14,932,165 5,994,934 4,669,791 49.19%
NOSH 3,217,338 3,210,361 3,201,660 6,349,853 6,079,624 5,994,934 4,669,791 -21.90%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 25.19% 25.75% 25.98% 26.17% 22.56% 22.20% 20.95% -
ROE 14.90% 11.28% 7.65% 4.78% 6.52% 11.88% 9.48% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.82 112.77 73.70 18.28 71.03 53.49 45.26 128.11%
EPS 39.50 29.03 19.15 9.60 31.99 23.75 15.18 88.63%
DPS 90.00 40.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 2.6523 2.5745 2.5029 1.00 2.4561 1.00 1.00 91.04%
Adjusted Per Share Value based on latest NOSH - 6,349,853
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.99 18.65 12.16 5.98 22.25 16.52 10.89 78.11%
EPS 6.55 4.80 3.16 1.56 5.02 3.67 2.28 101.44%
DPS 14.92 6.62 0.00 0.00 6.89 0.00 0.00 -
NAPS 0.4396 0.4258 0.4128 0.3271 0.7693 0.3088 0.2406 49.18%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 7.10 6.35 6.05 6.20 5.66 4.66 5.20 -
P/RPS 4.53 5.63 8.21 33.92 7.97 8.71 11.49 -46.08%
P/EPS 17.97 21.87 31.59 129.63 35.32 39.24 54.83 -52.30%
EY 5.56 4.57 3.17 0.77 2.83 2.55 1.82 109.82%
DY 12.68 6.30 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 2.68 2.47 2.42 6.20 2.30 4.66 5.20 -35.58%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/01/05 25/10/04 22/07/04 21/04/04 11/02/04 27/10/03 11/08/03 -
Price 7.50 6.40 6.10 5.98 6.04 5.08 4.44 -
P/RPS 4.78 5.68 8.28 32.72 8.50 9.50 9.81 -37.94%
P/EPS 18.98 22.04 31.85 125.03 37.69 42.77 46.82 -45.07%
EY 5.27 4.54 3.14 0.80 2.65 2.34 2.14 81.86%
DY 12.00 6.25 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 2.83 2.49 2.44 5.98 2.46 5.08 4.44 -25.83%

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