[PBBANK] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.88%
YoY- 15.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,557,557 2,573,079 2,184,839 1,544,800 1,425,030 1,111,689 1,063,839 15.72%
PBT 812,943 821,201 649,248 549,233 506,907 401,124 325,906 16.43%
Tax -156,336 -213,358 -187,924 -129,753 -167,983 -115,852 -124,885 3.81%
NP 656,607 607,843 461,324 419,480 338,924 285,272 201,021 21.78%
-
NP to SH 653,975 579,960 445,063 392,667 338,924 285,272 201,021 21.70%
-
Tax Rate 19.23% 25.98% 28.94% 23.62% 33.14% 28.88% 38.32% -
Total Cost 1,900,950 1,965,236 1,723,515 1,125,320 1,086,106 826,417 862,818 14.05%
-
Net Worth 9,536,156 9,328,219 9,014,191 8,472,376 7,715,636 6,407,933 4,625,446 12.80%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 838,859 1,673,283 1,332,523 1,151,361 1,618,619 1,409,745 416,290 12.37%
Div Payout % 128.27% 288.52% 299.40% 293.22% 477.58% 494.18% 207.09% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 9,536,156 9,328,219 9,014,191 8,472,376 7,715,636 6,407,933 4,625,446 12.80%
NOSH 3,355,438 3,346,566 3,331,309 3,289,604 3,237,239 6,407,933 4,625,446 -5.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 25.67% 23.62% 21.11% 27.15% 23.78% 25.66% 18.90% -
ROE 6.86% 6.22% 4.94% 4.63% 4.39% 4.45% 4.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.22 76.89 65.58 46.96 44.02 17.35 23.00 22.07%
EPS 19.49 17.33 13.36 11.93 10.47 8.96 3.50 33.09%
DPS 25.00 50.00 40.00 35.00 50.00 22.00 9.00 18.54%
NAPS 2.842 2.7874 2.7059 2.5755 2.3834 1.00 1.00 18.99%
Adjusted Per Share Value based on latest NOSH - 3,289,604
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.17 13.25 11.25 7.96 7.34 5.73 5.48 15.72%
EPS 3.37 2.99 2.29 2.02 1.75 1.47 1.04 21.62%
DPS 4.32 8.62 6.86 5.93 8.34 7.26 2.14 12.40%
NAPS 0.4911 0.4804 0.4643 0.4363 0.3974 0.33 0.2382 12.80%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.85 11.00 7.75 6.55 7.10 5.66 4.54 -
P/RPS 11.61 14.31 11.82 13.95 16.13 32.63 19.74 -8.45%
P/EPS 45.41 63.47 58.01 54.87 67.82 127.14 104.46 -12.95%
EY 2.20 1.58 1.72 1.82 1.47 0.79 0.96 14.80%
DY 2.82 4.55 5.16 5.34 7.04 3.89 1.98 6.06%
P/NAPS 3.11 3.95 2.86 2.54 2.98 5.66 4.54 -6.10%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/01/09 21/01/08 22/01/07 23/01/06 18/01/05 11/02/04 06/02/03 -
Price 8.70 11.00 8.50 6.60 7.50 6.04 4.62 -
P/RPS 11.41 14.31 12.96 14.05 17.04 34.82 20.09 -8.99%
P/EPS 44.64 63.47 63.62 55.29 71.64 135.67 106.31 -13.45%
EY 2.24 1.58 1.57 1.81 1.40 0.74 0.94 15.55%
DY 2.87 4.55 4.71 5.30 6.67 3.64 1.95 6.64%
P/NAPS 3.06 3.95 3.14 2.56 3.15 6.04 4.62 -6.63%

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