[PBBANK] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.0%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,573,079 2,414,474 2,423,826 2,146,220 2,184,839 2,092,549 1,770,919 28.19%
PBT 821,201 774,424 732,745 675,268 649,248 606,316 615,028 21.19%
Tax -213,358 -211,485 -192,783 -184,226 -187,924 -156,345 -138,406 33.33%
NP 607,843 562,939 539,962 491,042 461,324 449,971 476,622 17.54%
-
NP to SH 579,960 543,627 524,110 476,218 445,063 436,315 456,902 17.18%
-
Tax Rate 25.98% 27.31% 26.31% 27.28% 28.94% 25.79% 22.50% -
Total Cost 1,965,236 1,851,535 1,883,864 1,655,178 1,723,515 1,642,578 1,294,297 32.00%
-
Net Worth 9,328,219 8,827,483 9,052,473 8,575,951 9,014,191 8,405,798 8,382,785 7.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,673,283 - 838,844 - 1,332,523 - 661,885 85.26%
Div Payout % 288.52% - 160.05% - 299.40% - 144.86% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 9,328,219 8,827,483 9,052,473 8,575,951 9,014,191 8,405,798 8,382,785 7.36%
NOSH 3,346,566 3,353,652 3,355,377 3,356,011 3,331,309 3,316,027 3,309,429 0.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.62% 23.32% 22.28% 22.88% 21.11% 21.50% 26.91% -
ROE 6.22% 6.16% 5.79% 5.55% 4.94% 5.19% 5.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.89 72.00 72.24 63.95 65.58 63.10 53.51 27.25%
EPS 17.33 16.21 15.62 14.19 13.36 13.16 13.81 16.29%
DPS 50.00 0.00 25.00 0.00 40.00 0.00 20.00 83.89%
NAPS 2.7874 2.6322 2.6979 2.5554 2.7059 2.5349 2.533 6.56%
Adjusted Per Share Value based on latest NOSH - 3,356,011
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.26 12.44 12.49 11.06 11.26 10.78 9.12 28.25%
EPS 2.99 2.80 2.70 2.45 2.29 2.25 2.35 17.36%
DPS 8.62 0.00 4.32 0.00 6.86 0.00 3.41 85.25%
NAPS 0.4806 0.4548 0.4664 0.4418 0.4644 0.433 0.4319 7.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.00 9.95 9.80 8.85 7.75 6.85 6.35 -
P/RPS 14.31 13.82 13.57 13.84 11.82 10.86 11.87 13.23%
P/EPS 63.47 61.38 62.74 62.37 58.01 52.06 45.99 23.88%
EY 1.58 1.63 1.59 1.60 1.72 1.92 2.17 -19.01%
DY 4.55 0.00 2.55 0.00 5.16 0.00 3.15 27.69%
P/NAPS 3.95 3.78 3.63 3.46 2.86 2.70 2.51 35.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/01/08 16/10/07 17/07/07 16/04/07 22/01/07 17/10/06 20/07/06 -
Price 11.00 10.30 9.80 9.25 8.50 6.65 6.45 -
P/RPS 14.31 14.31 13.57 14.46 12.96 10.54 12.05 12.10%
P/EPS 63.47 63.54 62.74 65.19 63.62 50.54 46.72 22.59%
EY 1.58 1.57 1.59 1.53 1.57 1.98 2.14 -18.26%
DY 4.55 0.00 2.55 0.00 4.71 0.00 3.10 29.06%
P/NAPS 3.95 3.91 3.63 3.62 3.14 2.62 2.55 33.76%

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