[PBBANK] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.88%
YoY- 15.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,092,549 1,770,919 1,687,285 1,544,800 1,527,047 1,414,728 1,418,573 29.55%
PBT 606,316 615,028 545,769 549,233 500,358 521,333 479,598 16.90%
Tax -156,345 -138,406 -138,525 -129,753 -132,709 -155,179 -134,469 10.56%
NP 449,971 476,622 407,244 419,480 367,649 366,154 345,129 19.32%
-
NP to SH 436,315 456,902 388,408 392,667 347,864 366,154 345,129 16.90%
-
Tax Rate 25.79% 22.50% 25.38% 23.62% 26.52% 29.77% 28.04% -
Total Cost 1,642,578 1,294,297 1,280,041 1,125,320 1,159,398 1,048,574 1,073,444 32.75%
-
Net Worth 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 7,363,655 6,972,907 13.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 661,885 - 1,151,361 - 654,430 - -
Div Payout % - 144.86% - 293.22% - 178.73% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 7,363,655 6,972,907 13.25%
NOSH 3,316,027 3,309,429 3,301,093 3,289,604 3,281,735 3,272,153 3,255,933 1.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.50% 26.91% 24.14% 27.15% 24.08% 25.88% 24.33% -
ROE 5.19% 5.45% 4.55% 4.63% 4.76% 4.97% 4.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.10 53.51 51.11 46.96 46.53 43.24 43.57 27.97%
EPS 13.16 13.81 11.77 11.93 10.60 11.19 10.60 15.49%
DPS 0.00 20.00 0.00 35.00 0.00 20.00 0.00 -
NAPS 2.5349 2.533 2.586 2.5755 2.2255 2.2504 2.1416 11.88%
Adjusted Per Share Value based on latest NOSH - 3,289,604
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.78 9.12 8.69 7.96 7.87 7.29 7.31 29.52%
EPS 2.25 2.35 2.00 2.02 1.79 1.89 1.78 16.89%
DPS 0.00 3.41 0.00 5.93 0.00 3.37 0.00 -
NAPS 0.433 0.4319 0.4398 0.4365 0.3763 0.3794 0.3592 13.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.85 6.35 6.55 6.55 6.75 6.70 7.50 -
P/RPS 10.86 11.87 12.81 13.95 14.51 15.50 17.21 -26.40%
P/EPS 52.06 45.99 55.67 54.87 63.68 59.87 70.75 -18.47%
EY 1.92 2.17 1.80 1.82 1.57 1.67 1.41 22.83%
DY 0.00 3.15 0.00 5.34 0.00 2.99 0.00 -
P/NAPS 2.70 2.51 2.53 2.54 3.03 2.98 3.50 -15.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/10/06 20/07/06 18/04/06 23/01/06 18/10/05 21/07/05 13/04/05 -
Price 6.65 6.45 6.65 6.60 6.70 7.00 6.95 -
P/RPS 10.54 12.05 13.01 14.05 14.40 16.19 15.95 -24.11%
P/EPS 50.54 46.72 56.52 55.29 63.21 62.56 65.57 -15.92%
EY 1.98 2.14 1.77 1.81 1.58 1.60 1.53 18.73%
DY 0.00 3.10 0.00 5.30 0.00 2.86 0.00 -
P/NAPS 2.62 2.55 2.57 2.56 3.01 3.11 3.25 -13.36%

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