[PBBANK] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.0%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,507,759 2,431,461 2,636,012 2,146,220 1,687,285 1,418,573 1,160,493 13.69%
PBT 922,575 744,928 970,632 675,268 545,769 479,598 431,615 13.49%
Tax -224,921 -149,115 -239,130 -184,226 -138,525 -134,469 -127,909 9.85%
NP 697,654 595,813 731,502 491,042 407,244 345,129 303,706 14.86%
-
NP to SH 685,255 589,285 717,387 476,218 388,408 345,129 303,706 14.51%
-
Tax Rate 24.38% 20.02% 24.64% 27.28% 25.38% 28.04% 29.63% -
Total Cost 1,810,105 1,835,648 1,904,510 1,655,178 1,280,041 1,073,444 856,787 13.26%
-
Net Worth 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 10.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 10.00%
NOSH 3,478,451 3,378,927 3,353,843 3,356,011 3,301,093 3,255,933 6,349,853 -9.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.82% 24.50% 27.75% 22.88% 24.14% 24.33% 26.17% -
ROE 6.09% 6.26% 8.20% 5.55% 4.55% 4.95% 4.78% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 72.09 71.96 78.60 63.95 51.11 43.57 18.28 25.68%
EPS 19.70 17.44 21.39 14.19 11.77 10.60 9.60 12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2349 2.7839 2.6098 2.5554 2.586 2.1416 1.00 21.60%
Adjusted Per Share Value based on latest NOSH - 3,356,011
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.92 12.52 13.58 11.05 8.69 7.31 5.98 13.69%
EPS 3.53 3.03 3.69 2.45 2.00 1.78 1.56 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5795 0.4845 0.4508 0.4417 0.4397 0.3591 0.327 10.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 11.64 7.55 10.50 8.85 6.55 7.50 6.20 -
P/RPS 16.15 10.49 13.36 13.84 12.81 17.21 33.92 -11.62%
P/EPS 59.09 43.29 49.09 62.37 55.67 70.75 129.63 -12.26%
EY 1.69 2.31 2.04 1.60 1.80 1.41 0.77 13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.71 4.02 3.46 2.53 3.50 6.20 -8.65%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 15/04/10 14/04/09 14/04/08 16/04/07 18/04/06 13/04/05 21/04/04 -
Price 12.04 8.45 10.90 9.25 6.65 6.95 5.98 -
P/RPS 16.70 11.74 13.87 14.46 13.01 15.95 32.72 -10.59%
P/EPS 61.12 48.45 50.96 65.19 56.52 65.57 125.03 -11.23%
EY 1.64 2.06 1.96 1.53 1.77 1.53 0.80 12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.04 4.18 3.62 2.57 3.25 5.98 -7.60%

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