[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 101.9%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,570,046 3,432,836 2,833,301 2,359,754 2,113,752 1,964,924 1,860,481 16.15%
PBT 1,408,013 1,160,797 1,000,931 881,008 669,710 650,398 627,512 14.41%
Tax -377,009 -276,931 -289,648 -267,834 -226,830 -259,516 -276,624 5.29%
NP 1,031,004 883,866 711,283 613,174 442,880 390,882 350,888 19.66%
-
NP to SH 1,000,328 845,310 711,283 613,174 442,880 390,882 350,888 19.06%
-
Tax Rate 26.78% 23.86% 28.94% 30.40% 33.87% 39.90% 44.08% -
Total Cost 3,539,042 2,548,970 2,122,018 1,746,580 1,670,872 1,574,042 1,509,593 15.25%
-
Net Worth 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 5,061,985 10.16%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 838,919 660,856 654,354 - - - - -
Div Payout % 83.86% 78.18% 92.00% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 5,061,985 10.16%
NOSH 3,355,679 3,304,283 3,271,770 3,201,660 4,669,791 3,670,253 3,406,679 -0.25%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 22.56% 25.75% 25.10% 25.98% 20.95% 19.89% 18.86% -
ROE 11.05% 10.10% 9.66% 7.65% 9.48% 6.61% 6.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 136.19 103.89 86.60 73.70 45.26 53.54 54.61 16.44%
EPS 29.81 25.58 21.74 19.15 15.18 10.65 10.30 19.36%
DPS 25.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.6979 2.533 2.2504 2.5029 1.00 1.611 1.4859 10.44%
Adjusted Per Share Value based on latest NOSH - 3,227,553
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.54 17.68 14.59 12.15 10.89 10.12 9.58 16.15%
EPS 5.15 4.35 3.66 3.16 2.28 2.01 1.81 19.02%
DPS 4.32 3.40 3.37 0.00 0.00 0.00 0.00 -
NAPS 0.4663 0.4311 0.3792 0.4127 0.2405 0.3045 0.2607 10.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.80 6.35 6.70 6.05 5.20 6.52 4.48 -
P/RPS 7.20 6.11 7.74 8.21 11.49 12.18 8.20 -2.14%
P/EPS 32.87 24.82 30.82 31.59 54.83 61.22 43.50 -4.56%
EY 3.04 4.03 3.24 3.17 1.82 1.63 2.30 4.75%
DY 2.55 3.15 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 2.51 2.98 2.42 5.20 4.05 3.02 3.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/07/07 20/07/06 21/07/05 22/07/04 11/08/03 01/08/02 08/08/01 -
Price 9.80 6.45 7.00 6.10 4.44 5.36 4.70 -
P/RPS 7.20 6.21 8.08 8.28 9.81 10.01 8.61 -2.93%
P/EPS 32.87 25.21 32.20 31.85 46.82 50.33 45.63 -5.31%
EY 3.04 3.97 3.11 3.14 2.14 1.99 2.19 5.61%
DY 2.55 3.10 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 2.55 3.11 2.44 4.44 3.33 3.16 2.33%

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