[PBBANK] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.08%
YoY- 20.72%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,770,919 1,414,728 1,199,261 1,078,015 1,010,666 951,359 848,224 13.04%
PBT 615,028 521,333 449,393 341,066 313,730 292,323 339,750 10.39%
Tax -138,406 -155,179 -139,925 -105,065 -118,235 -125,816 -141,182 -0.33%
NP 476,622 366,154 309,468 236,001 195,495 166,507 198,568 15.70%
-
NP to SH 456,902 366,154 309,468 236,001 195,495 166,507 198,568 14.89%
-
Tax Rate 22.50% 29.77% 31.14% 30.80% 37.69% 43.04% 41.55% -
Total Cost 1,294,297 1,048,574 889,793 842,014 815,171 784,852 649,656 12.16%
-
Net Worth 8,382,785 7,363,655 8,078,242 4,707,148 5,908,863 5,498,061 4,183,166 12.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 661,885 654,430 - - - - - -
Div Payout % 144.86% 178.73% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 8,382,785 7,363,655 8,078,242 4,707,148 5,908,863 5,498,061 4,183,166 12.27%
NOSH 3,309,429 3,272,153 3,227,553 4,707,148 3,667,823 3,700,155 2,363,904 5.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 26.91% 25.88% 25.80% 21.89% 19.34% 17.50% 23.41% -
ROE 5.45% 4.97% 3.83% 5.01% 3.31% 3.03% 4.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 53.51 43.24 37.16 22.90 27.55 25.71 35.88 6.88%
EPS 13.81 11.19 9.59 8.02 5.33 4.50 8.40 8.63%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.533 2.2504 2.5029 1.00 1.611 1.4859 1.7696 6.15%
Adjusted Per Share Value based on latest NOSH - 4,707,148
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.12 7.29 6.18 5.55 5.21 4.90 4.37 13.03%
EPS 2.35 1.89 1.59 1.22 1.01 0.86 1.02 14.91%
DPS 3.41 3.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.3794 0.4162 0.2425 0.3044 0.2832 0.2155 12.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 6.35 6.70 6.05 5.20 6.52 4.48 7.00 -
P/RPS 11.87 15.50 16.28 22.71 23.66 17.42 19.51 -7.94%
P/EPS 45.99 59.87 63.10 103.72 122.33 99.56 83.33 -9.42%
EY 2.17 1.67 1.58 0.96 0.82 1.00 1.20 10.37%
DY 3.15 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.98 2.42 5.20 4.05 3.02 3.96 -7.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/07/06 21/07/05 22/07/04 11/08/03 01/08/02 08/08/01 02/08/00 -
Price 6.45 7.00 6.10 4.44 5.36 4.70 6.00 -
P/RPS 12.05 16.19 16.42 19.39 19.45 18.28 16.72 -5.31%
P/EPS 46.72 62.56 63.62 88.56 100.56 104.44 71.43 -6.82%
EY 2.14 1.60 1.57 1.13 0.99 0.96 1.40 7.32%
DY 3.10 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.11 2.44 4.44 3.33 3.16 3.39 -4.63%

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