[PBBANK] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -73.1%
YoY- 5.88%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,687,285 1,418,573 1,160,493 1,035,737 954,258 909,122 864,153 11.79%
PBT 545,769 479,598 431,615 328,644 336,668 335,189 261,261 13.05%
Tax -138,525 -134,469 -127,909 -121,765 -141,281 -150,808 -113,003 3.45%
NP 407,244 345,129 303,706 206,879 195,387 184,381 148,258 18.33%
-
NP to SH 388,408 345,129 303,706 206,879 195,387 184,381 148,258 17.40%
-
Tax Rate 25.38% 28.04% 29.63% 37.05% 41.96% 44.99% 43.25% -
Total Cost 1,280,041 1,073,444 856,787 828,858 758,871 724,741 715,895 10.16%
-
Net Worth 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 3,983,340 13.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 8,536,626 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 3,983,340 13.53%
NOSH 3,301,093 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 2,364,561 5.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 24.14% 24.33% 26.17% 19.97% 20.48% 20.28% 17.16% -
ROE 4.55% 4.95% 4.78% 4.47% 3.26% 3.97% 3.72% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 51.11 43.57 18.28 22.37 26.03 37.92 36.55 5.74%
EPS 11.77 10.60 9.60 3.58 5.33 7.69 6.27 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.586 2.1416 1.00 1.00 1.6326 1.9346 1.6846 7.40%
Adjusted Per Share Value based on latest NOSH - 4,629,016
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.69 7.31 5.98 5.34 4.92 4.68 4.45 11.79%
EPS 2.00 1.78 1.56 1.07 1.01 0.95 0.76 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4398 0.3592 0.3271 0.2385 0.3083 0.239 0.2052 13.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.55 7.50 6.20 4.52 6.08 6.24 8.00 -
P/RPS 12.81 17.21 33.92 20.20 23.36 16.46 21.89 -8.53%
P/EPS 55.67 70.75 129.63 101.14 114.07 81.14 127.59 -12.90%
EY 1.80 1.41 0.77 0.99 0.88 1.23 0.78 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.50 6.20 4.52 3.72 3.23 4.75 -9.96%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/04/06 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 10/05/00 -
Price 6.65 6.95 5.98 4.40 6.48 4.58 7.88 -
P/RPS 13.01 15.95 32.72 19.66 24.89 12.08 21.56 -8.07%
P/EPS 56.52 65.57 125.03 98.45 121.58 59.56 125.68 -12.46%
EY 1.77 1.53 0.80 1.02 0.82 1.68 0.80 14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.25 5.98 4.40 3.97 2.37 4.68 -9.50%

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