[PBBANK] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.63%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,146,220 2,184,839 2,092,549 1,770,919 1,687,285 1,544,800 1,527,047 25.49%
PBT 675,268 649,248 606,316 615,028 545,769 549,233 500,358 22.14%
Tax -184,226 -187,924 -156,345 -138,406 -138,525 -129,753 -132,709 24.46%
NP 491,042 461,324 449,971 476,622 407,244 419,480 367,649 21.30%
-
NP to SH 476,218 445,063 436,315 456,902 388,408 392,667 347,864 23.31%
-
Tax Rate 27.28% 28.94% 25.79% 22.50% 25.38% 23.62% 26.52% -
Total Cost 1,655,178 1,723,515 1,642,578 1,294,297 1,280,041 1,125,320 1,159,398 26.81%
-
Net Worth 8,575,951 9,014,191 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 11.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,332,523 - 661,885 - 1,151,361 - -
Div Payout % - 299.40% - 144.86% - 293.22% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 8,575,951 9,014,191 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 11.31%
NOSH 3,356,011 3,331,309 3,316,027 3,309,429 3,301,093 3,289,604 3,281,735 1.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.88% 21.11% 21.50% 26.91% 24.14% 27.15% 24.08% -
ROE 5.55% 4.94% 5.19% 5.45% 4.55% 4.63% 4.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 63.95 65.58 63.10 53.51 51.11 46.96 46.53 23.63%
EPS 14.19 13.36 13.16 13.81 11.77 11.93 10.60 21.48%
DPS 0.00 40.00 0.00 20.00 0.00 35.00 0.00 -
NAPS 2.5554 2.7059 2.5349 2.533 2.586 2.5755 2.2255 9.66%
Adjusted Per Share Value based on latest NOSH - 3,309,429
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.06 11.26 10.78 9.12 8.69 7.96 7.87 25.49%
EPS 2.45 2.29 2.25 2.35 2.00 2.02 1.79 23.29%
DPS 0.00 6.86 0.00 3.41 0.00 5.93 0.00 -
NAPS 0.4418 0.4644 0.433 0.4319 0.4398 0.4365 0.3763 11.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 8.85 7.75 6.85 6.35 6.55 6.55 6.75 -
P/RPS 13.84 11.82 10.86 11.87 12.81 13.95 14.51 -3.10%
P/EPS 62.37 58.01 52.06 45.99 55.67 54.87 63.68 -1.37%
EY 1.60 1.72 1.92 2.17 1.80 1.82 1.57 1.27%
DY 0.00 5.16 0.00 3.15 0.00 5.34 0.00 -
P/NAPS 3.46 2.86 2.70 2.51 2.53 2.54 3.03 9.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/04/07 22/01/07 17/10/06 20/07/06 18/04/06 23/01/06 18/10/05 -
Price 9.25 8.50 6.65 6.45 6.65 6.60 6.70 -
P/RPS 14.46 12.96 10.54 12.05 13.01 14.05 14.40 0.27%
P/EPS 65.19 63.62 50.54 46.72 56.52 55.29 63.21 2.07%
EY 1.53 1.57 1.98 2.14 1.77 1.81 1.58 -2.12%
DY 0.00 4.71 0.00 3.10 0.00 5.30 0.00 -
P/NAPS 3.62 3.14 2.62 2.55 2.57 2.56 3.01 13.10%

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