[PBBANK] YoY Annualized 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- 3.32%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 10,500,307 9,557,599 7,710,224 5,863,392 5,045,340 4,318,113 4,046,157 17.20%
PBT 3,379,188 3,003,638 2,416,361 2,059,436 1,853,874 1,414,863 1,241,440 18.14%
Tax -756,528 -801,852 -621,200 -514,146 -582,801 -440,677 -472,258 8.16%
NP 2,622,660 2,201,786 1,795,161 1,545,290 1,271,073 974,186 769,182 22.66%
-
NP to SH 2,581,237 2,123,915 1,726,688 1,459,139 1,271,073 974,186 769,182 22.33%
-
Tax Rate 22.39% 26.70% 25.71% 24.97% 31.44% 31.15% 38.04% -
Total Cost 7,877,647 7,355,813 5,915,063 4,318,102 3,774,267 3,343,927 3,276,975 15.72%
-
Net Worth 9,535,779 9,345,226 8,967,840 8,526,918 8,533,346 14,932,165 6,488,900 6.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,845,418 2,514,500 1,988,508 1,803,424 2,895,604 1,337,517 415,097 28.20%
Div Payout % 71.49% 118.39% 115.16% 123.60% 227.81% 137.30% 53.97% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 9,535,779 9,345,226 8,967,840 8,526,918 8,533,346 14,932,165 6,488,900 6.62%
NOSH 3,355,306 3,352,667 3,314,180 3,278,953 3,217,338 6,079,624 4,612,197 -5.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 24.98% 23.04% 23.28% 26.35% 25.19% 22.56% 19.01% -
ROE 27.07% 22.73% 19.25% 17.11% 14.90% 6.52% 11.85% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 312.95 285.07 232.64 178.82 156.82 71.03 87.73 23.58%
EPS 76.93 63.35 52.10 44.50 39.50 31.99 13.30 33.94%
DPS 55.00 75.00 60.00 55.00 90.00 22.00 9.00 35.17%
NAPS 2.842 2.7874 2.7059 2.6005 2.6523 2.4561 1.4069 12.42%
Adjusted Per Share Value based on latest NOSH - 3,289,604
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.10 49.24 39.72 30.21 25.99 22.25 20.84 17.21%
EPS 13.30 10.94 8.90 7.52 6.55 5.02 3.96 22.35%
DPS 9.51 12.95 10.24 9.29 14.92 6.89 2.14 28.19%
NAPS 0.4913 0.4814 0.462 0.4393 0.4396 0.7693 0.3343 6.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.85 11.00 7.75 6.55 7.10 5.66 4.54 -
P/RPS 2.83 3.86 3.33 3.66 4.53 7.97 5.18 -9.57%
P/EPS 11.50 17.36 14.88 14.72 17.97 35.32 27.22 -13.36%
EY 8.69 5.76 6.72 6.79 5.56 2.83 3.67 15.43%
DY 6.21 6.82 7.74 8.40 12.68 3.89 1.98 20.96%
P/NAPS 3.11 3.95 2.86 2.52 2.68 2.30 3.23 -0.62%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/01/09 21/01/08 22/01/07 23/01/06 18/01/05 11/02/04 06/02/03 -
Price 8.70 11.00 8.50 6.60 7.50 6.04 4.62 -
P/RPS 2.78 3.86 3.65 3.69 4.78 8.50 5.27 -10.10%
P/EPS 11.31 17.36 16.31 14.83 18.98 37.69 27.70 -13.85%
EY 8.84 5.76 6.13 6.74 5.27 2.65 3.61 16.08%
DY 6.32 6.82 7.06 8.33 12.00 3.64 1.95 21.62%
P/NAPS 3.06 3.95 3.14 2.54 2.83 2.46 3.28 -1.14%

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