[PBBANK] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
13-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 8.61%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 10,544,048 8,584,880 6,749,140 5,674,292 4,641,972 4,142,948 3,817,032 18.43%
PBT 3,882,528 2,701,072 2,183,076 1,918,392 1,726,460 1,314,576 1,346,672 19.28%
Tax -956,520 -736,904 -554,100 -537,876 -511,636 -487,060 -565,124 9.15%
NP 2,926,008 1,964,168 1,628,976 1,380,516 1,214,824 827,516 781,548 24.58%
-
NP to SH 2,869,548 1,904,872 1,553,632 1,380,516 1,214,824 827,516 781,548 24.18%
-
Tax Rate 24.64% 27.28% 25.38% 28.04% 29.63% 37.05% 41.96% -
Total Cost 7,618,040 6,620,712 5,120,164 4,293,776 3,427,148 3,315,432 3,035,484 16.55%
-
Net Worth 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 6.53%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 6.53%
NOSH 3,353,843 3,356,011 3,301,093 3,255,933 6,349,853 4,629,016 3,665,797 -1.47%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 27.75% 22.88% 24.14% 24.33% 26.17% 19.97% 20.48% -
ROE 32.78% 22.21% 18.20% 19.80% 19.13% 17.88% 13.06% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 314.39 255.81 204.45 174.28 73.10 89.50 104.13 20.20%
EPS 85.56 56.76 47.08 42.40 38.40 14.32 21.32 26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6098 2.5554 2.586 2.1416 1.00 1.00 1.6326 8.12%
Adjusted Per Share Value based on latest NOSH - 3,255,933
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 54.32 44.23 34.77 29.23 23.91 21.34 19.66 18.43%
EPS 14.78 9.81 8.00 7.11 6.26 4.26 4.03 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4509 0.4418 0.4398 0.3592 0.3271 0.2385 0.3083 6.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.50 8.85 6.55 7.50 6.20 4.52 6.08 -
P/RPS 3.34 3.46 3.20 4.30 8.48 5.05 5.84 -8.88%
P/EPS 12.27 15.59 13.92 17.69 32.41 25.28 28.52 -13.10%
EY 8.15 6.41 7.19 5.65 3.09 3.96 3.51 15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.46 2.53 3.50 6.20 4.52 3.72 1.29%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/04/08 16/04/07 18/04/06 13/04/05 21/04/04 05/05/03 06/05/02 -
Price 10.90 9.25 6.65 6.95 5.98 4.40 6.48 -
P/RPS 3.47 3.62 3.25 3.99 8.18 4.92 6.22 -9.26%
P/EPS 12.74 16.30 14.13 16.39 31.26 24.61 30.39 -13.47%
EY 7.85 6.14 7.08 6.10 3.20 4.06 3.29 15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 3.62 2.57 3.25 5.98 4.40 3.97 0.86%

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