[PBBANK] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.73%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 9,715,568 10,500,307 9,557,599 7,710,224 5,863,392 5,045,340 4,318,113 14.45%
PBT 3,321,433 3,379,188 3,003,638 2,416,361 2,059,436 1,853,874 1,414,863 15.26%
Tax -769,893 -756,528 -801,852 -621,200 -514,146 -582,801 -440,677 9.73%
NP 2,551,540 2,622,660 2,201,786 1,795,161 1,545,290 1,271,073 974,186 17.38%
-
NP to SH 2,517,302 2,581,237 2,123,915 1,726,688 1,459,139 1,271,073 974,186 17.12%
-
Tax Rate 23.18% 22.39% 26.70% 25.71% 24.97% 31.44% 31.15% -
Total Cost 7,164,028 7,877,647 7,355,813 5,915,063 4,318,102 3,774,267 3,343,927 13.52%
-
Net Worth 10,965,301 9,535,779 9,345,226 8,967,840 8,526,918 8,533,346 14,932,165 -5.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,888,319 1,845,418 2,514,500 1,988,508 1,803,424 2,895,604 1,337,517 5.91%
Div Payout % 75.01% 71.49% 118.39% 115.16% 123.60% 227.81% 137.30% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 10,965,301 9,535,779 9,345,226 8,967,840 8,526,918 8,533,346 14,932,165 -5.01%
NOSH 3,433,308 3,355,306 3,352,667 3,314,180 3,278,953 3,217,338 6,079,624 -9.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.26% 24.98% 23.04% 23.28% 26.35% 25.19% 22.56% -
ROE 22.96% 27.07% 22.73% 19.25% 17.11% 14.90% 6.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 282.98 312.95 285.07 232.64 178.82 156.82 71.03 25.88%
EPS 73.32 76.93 63.35 52.10 44.50 39.50 31.99 14.81%
DPS 55.00 55.00 75.00 60.00 55.00 90.00 22.00 16.48%
NAPS 3.1938 2.842 2.7874 2.7059 2.6005 2.6523 2.4561 4.47%
Adjusted Per Share Value based on latest NOSH - 3,331,309
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.04 54.08 49.22 39.71 30.20 25.98 22.24 14.45%
EPS 12.96 13.29 10.94 8.89 7.51 6.55 5.02 17.10%
DPS 9.73 9.50 12.95 10.24 9.29 14.91 6.89 5.91%
NAPS 0.5647 0.4911 0.4813 0.4619 0.4392 0.4395 0.769 -5.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 11.30 8.85 11.00 7.75 6.55 7.10 5.66 -
P/RPS 3.99 2.83 3.86 3.33 3.66 4.53 7.97 -10.88%
P/EPS 15.41 11.50 17.36 14.88 14.72 17.97 35.32 -12.89%
EY 6.49 8.69 5.76 6.72 6.79 5.56 2.83 14.82%
DY 4.87 6.21 6.82 7.74 8.40 12.68 3.89 3.81%
P/NAPS 3.54 3.11 3.95 2.86 2.52 2.68 2.30 7.44%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/01/10 20/01/09 21/01/08 22/01/07 23/01/06 18/01/05 11/02/04 -
Price 12.08 8.70 11.00 8.50 6.60 7.50 6.04 -
P/RPS 4.27 2.78 3.86 3.65 3.69 4.78 8.50 -10.83%
P/EPS 16.48 11.31 17.36 16.31 14.83 18.98 37.69 -12.86%
EY 6.07 8.84 5.76 6.13 6.74 5.27 2.65 14.79%
DY 4.55 6.32 6.82 7.06 8.33 12.00 3.64 3.78%
P/NAPS 3.78 3.06 3.95 3.14 2.54 2.83 2.46 7.41%

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