[PBBANK] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.51%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,438,035 2,791,159 2,414,474 2,092,549 1,527,047 1,260,556 1,092,672 14.29%
PBT 856,508 804,047 774,424 606,316 500,358 465,959 376,064 14.68%
Tax -209,083 -176,520 -211,485 -156,345 -132,709 -146,984 -106,966 11.80%
NP 647,425 627,527 562,939 449,971 367,649 318,975 269,098 15.74%
-
NP to SH 639,045 616,340 543,627 436,315 347,864 318,975 269,098 15.49%
-
Tax Rate 24.41% 21.95% 27.31% 25.79% 26.52% 31.54% 28.44% -
Total Cost 1,790,610 2,163,632 1,851,535 1,642,578 1,159,398 941,581 823,574 13.80%
-
Net Worth 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 8,308,726 6,313,228 8.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 1,290,926 - -
Div Payout % - - - - - 404.71% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 8,308,726 6,313,228 8.48%
NOSH 3,450,566 3,355,144 3,353,652 3,316,027 3,281,735 3,227,316 6,313,228 -9.56%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 26.56% 22.48% 23.32% 21.50% 24.08% 25.30% 24.63% -
ROE 6.21% 6.71% 6.16% 5.19% 4.76% 3.84% 4.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 70.66 83.19 72.00 63.10 46.53 39.06 17.31 26.39%
EPS 18.52 18.37 16.21 13.16 10.60 9.88 8.53 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 0.00 -
NAPS 2.9836 2.7363 2.6322 2.5349 2.2255 2.5745 1.00 19.96%
Adjusted Per Share Value based on latest NOSH - 3,316,027
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.56 14.38 12.44 10.78 7.86 6.49 5.63 14.29%
EPS 3.29 3.17 2.80 2.25 1.79 1.64 1.39 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 6.65 0.00 -
NAPS 0.5302 0.4728 0.4546 0.4329 0.3761 0.4279 0.3251 8.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 10.20 10.00 9.95 6.85 6.75 6.35 4.66 -
P/RPS 14.44 12.02 13.82 10.86 14.51 16.26 26.92 -9.85%
P/EPS 55.08 54.44 61.38 52.06 63.68 64.25 109.33 -10.78%
EY 1.82 1.84 1.63 1.92 1.57 1.56 0.91 12.23%
DY 0.00 0.00 0.00 0.00 0.00 6.30 0.00 -
P/NAPS 3.42 3.65 3.78 2.70 3.03 2.47 4.66 -5.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 25/10/04 27/10/03 -
Price 10.62 9.05 10.30 6.65 6.70 6.40 5.08 -
P/RPS 15.03 10.88 14.31 10.54 14.40 16.39 29.35 -10.54%
P/EPS 57.34 49.27 63.54 50.54 63.21 64.75 119.18 -11.46%
EY 1.74 2.03 1.57 1.98 1.58 1.54 0.84 12.89%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 3.56 3.31 3.91 2.62 3.01 2.49 5.08 -5.74%

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