[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.76%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,525,385 4,360,348 3,620,310 3,206,424 2,982,318 2,837,530 2,557,875 13.68%
PBT 1,767,113 1,501,289 1,346,967 1,045,774 945,159 928,413 925,347 11.37%
Tax -433,276 -382,804 -414,818 -333,796 -377,056 -408,380 -430,116 0.12%
NP 1,333,837 1,118,485 932,149 711,978 568,103 520,033 495,231 17.94%
-
NP to SH 1,281,625 1,059,147 932,149 711,978 568,103 520,033 495,231 17.16%
-
Tax Rate 24.52% 25.50% 30.80% 31.92% 39.89% 43.99% 46.48% -
Total Cost 4,191,548 3,241,863 2,688,161 2,494,446 2,414,215 2,317,497 2,062,644 12.53%
-
Net Worth 8,386,127 7,288,595 8,265,075 5,994,934 4,594,381 5,344,822 4,338,839 11.60%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 661,653 655,007 1,284,144 - - - - -
Div Payout % 51.63% 61.84% 137.76% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 8,386,127 7,288,595 8,265,075 5,994,934 4,594,381 5,344,822 4,338,839 11.60%
NOSH 3,308,267 3,275,037 3,210,361 5,994,934 4,594,381 3,490,154 2,369,526 5.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 24.14% 25.65% 25.75% 22.20% 19.05% 18.33% 19.36% -
ROE 15.28% 14.53% 11.28% 11.88% 12.37% 9.73% 11.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.02 133.14 112.77 53.49 64.91 81.30 107.95 7.54%
EPS 38.74 32.34 29.03 23.75 9.90 14.90 20.90 10.82%
DPS 20.00 20.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.5349 2.2255 2.5745 1.00 1.00 1.5314 1.8311 5.56%
Adjusted Per Share Value based on latest NOSH - 6,313,228
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.47 22.46 18.65 16.52 15.36 14.62 13.18 13.68%
EPS 6.60 5.46 4.80 3.67 2.93 2.68 2.55 17.16%
DPS 3.41 3.37 6.62 0.00 0.00 0.00 0.00 -
NAPS 0.432 0.3755 0.4258 0.3088 0.2367 0.2754 0.2235 11.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.85 6.75 6.35 4.66 4.64 4.36 5.64 -
P/RPS 4.10 5.07 5.63 8.71 7.15 5.36 5.22 -3.94%
P/EPS 17.68 20.87 21.87 39.24 37.52 29.26 26.99 -6.80%
EY 5.66 4.79 4.57 2.55 2.66 3.42 3.71 7.29%
DY 2.92 2.96 6.30 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.03 2.47 4.66 4.64 2.85 3.08 -2.16%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/10/06 18/10/05 25/10/04 27/10/03 12/11/02 07/11/01 08/11/00 -
Price 6.65 6.70 6.40 5.08 4.62 4.40 6.60 -
P/RPS 3.98 5.03 5.68 9.50 7.12 5.41 6.11 -6.89%
P/EPS 17.17 20.72 22.04 42.77 37.36 29.53 31.58 -9.65%
EY 5.83 4.83 4.54 2.34 2.68 3.39 3.17 10.68%
DY 3.01 2.99 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.01 2.49 5.08 4.62 2.87 3.60 -5.15%

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