[PBBANK] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.08%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,184,839 2,092,549 1,770,919 1,687,285 1,544,800 1,527,047 1,414,728 33.50%
PBT 649,248 606,316 615,028 545,769 549,233 500,358 521,333 15.70%
Tax -187,924 -156,345 -138,406 -138,525 -129,753 -132,709 -155,179 13.57%
NP 461,324 449,971 476,622 407,244 419,480 367,649 366,154 16.60%
-
NP to SH 445,063 436,315 456,902 388,408 392,667 347,864 366,154 13.85%
-
Tax Rate 28.94% 25.79% 22.50% 25.38% 23.62% 26.52% 29.77% -
Total Cost 1,723,515 1,642,578 1,294,297 1,280,041 1,125,320 1,159,398 1,048,574 39.15%
-
Net Worth 9,014,191 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 7,363,655 14.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,332,523 - 661,885 - 1,151,361 - 654,430 60.43%
Div Payout % 299.40% - 144.86% - 293.22% - 178.73% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 9,014,191 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 7,363,655 14.39%
NOSH 3,331,309 3,316,027 3,309,429 3,301,093 3,289,604 3,281,735 3,272,153 1.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.11% 21.50% 26.91% 24.14% 27.15% 24.08% 25.88% -
ROE 4.94% 5.19% 5.45% 4.55% 4.63% 4.76% 4.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.58 63.10 53.51 51.11 46.96 46.53 43.24 31.90%
EPS 13.36 13.16 13.81 11.77 11.93 10.60 11.19 12.50%
DPS 40.00 0.00 20.00 0.00 35.00 0.00 20.00 58.53%
NAPS 2.7059 2.5349 2.533 2.586 2.5755 2.2255 2.2504 13.03%
Adjusted Per Share Value based on latest NOSH - 3,301,093
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.25 10.78 9.12 8.69 7.96 7.86 7.29 33.43%
EPS 2.29 2.25 2.35 2.00 2.02 1.79 1.89 13.61%
DPS 6.86 0.00 3.41 0.00 5.93 0.00 3.37 60.41%
NAPS 0.4643 0.4329 0.4317 0.4397 0.4363 0.3761 0.3792 14.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.75 6.85 6.35 6.55 6.55 6.75 6.70 -
P/RPS 11.82 10.86 11.87 12.81 13.95 14.51 15.50 -16.49%
P/EPS 58.01 52.06 45.99 55.67 54.87 63.68 59.87 -2.07%
EY 1.72 1.92 2.17 1.80 1.82 1.57 1.67 1.98%
DY 5.16 0.00 3.15 0.00 5.34 0.00 2.99 43.73%
P/NAPS 2.86 2.70 2.51 2.53 2.54 3.03 2.98 -2.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/01/07 17/10/06 20/07/06 18/04/06 23/01/06 18/10/05 21/07/05 -
Price 8.50 6.65 6.45 6.65 6.60 6.70 7.00 -
P/RPS 12.96 10.54 12.05 13.01 14.05 14.40 16.19 -13.75%
P/EPS 63.62 50.54 46.72 56.52 55.29 63.21 62.56 1.12%
EY 1.57 1.98 2.14 1.77 1.81 1.58 1.60 -1.25%
DY 4.71 0.00 3.10 0.00 5.30 0.00 2.86 39.32%
P/NAPS 3.14 2.62 2.55 2.57 2.56 3.01 3.11 0.64%

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