[PBBANK] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.23%
YoY- 29.66%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 7,735,592 5,905,148 5,045,340 4,318,113 4,058,727 3,794,249 3,468,268 14.29%
PBT 2,416,361 2,050,522 1,853,874 1,446,898 1,271,065 1,262,704 1,259,717 11.46%
Tax -621,200 -552,110 -582,801 -449,648 -501,941 -550,915 -542,851 2.27%
NP 1,795,161 1,498,412 1,271,073 997,250 769,124 711,789 716,866 16.52%
-
NP to SH 1,726,688 1,451,814 1,271,073 997,250 769,124 711,789 716,866 15.77%
-
Tax Rate 25.71% 26.93% 31.44% 31.08% 39.49% 43.63% 43.09% -
Total Cost 5,940,431 4,406,736 3,774,267 3,320,863 3,289,603 3,082,460 2,751,402 13.68%
-
Net Worth 9,014,191 8,472,376 7,715,636 6,407,933 4,625,446 3,651,685 4,292,645 13.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,994,409 1,805,792 2,909,546 1,409,745 416,290 328,651 - -
Div Payout % 115.50% 124.38% 228.90% 141.36% 54.13% 46.17% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 9,014,191 8,472,376 7,715,636 6,407,933 4,625,446 3,651,685 4,292,645 13.15%
NOSH 3,331,309 3,289,604 3,237,239 6,407,933 4,625,446 3,651,685 2,357,819 5.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.21% 25.37% 25.19% 23.09% 18.95% 18.76% 20.67% -
ROE 19.16% 17.14% 16.47% 15.56% 16.63% 19.49% 16.70% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 232.21 179.51 155.85 67.39 87.75 103.90 147.10 7.90%
EPS 51.83 44.13 39.26 15.56 16.63 19.49 30.40 9.29%
DPS 60.00 55.00 89.88 22.00 9.00 9.00 0.00 -
NAPS 2.7059 2.5755 2.3834 1.00 1.00 1.00 1.8206 6.82%
Adjusted Per Share Value based on latest NOSH - 6,407,933
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.85 30.42 25.99 22.25 20.91 19.55 17.87 14.29%
EPS 8.90 7.48 6.55 5.14 3.96 3.67 3.69 15.79%
DPS 10.27 9.30 14.99 7.26 2.14 1.69 0.00 -
NAPS 0.4644 0.4365 0.3975 0.3301 0.2383 0.1881 0.2211 13.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 22/12/00 -
Price 7.75 6.55 7.10 5.66 4.54 5.00 5.88 -
P/RPS 3.34 3.65 4.56 8.40 5.17 4.81 4.00 -2.95%
P/EPS 14.95 14.84 18.08 36.37 27.30 25.65 19.34 -4.19%
EY 6.69 6.74 5.53 2.75 3.66 3.90 5.17 4.38%
DY 7.74 8.40 12.66 3.89 1.98 1.80 0.00 -
P/NAPS 2.86 2.54 2.98 5.66 4.54 5.00 3.23 -2.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/01/07 23/01/06 18/01/05 11/02/04 06/02/03 18/02/02 30/01/01 -
Price 8.50 6.60 7.50 6.04 4.62 5.48 6.76 -
P/RPS 3.66 3.68 4.81 8.96 5.27 5.27 4.60 -3.73%
P/EPS 16.40 14.95 19.10 38.81 27.78 28.11 22.23 -4.94%
EY 6.10 6.69 5.24 2.58 3.60 3.56 4.50 5.19%
DY 7.06 8.33 11.98 3.64 1.95 1.64 0.00 -
P/NAPS 3.14 2.56 3.15 6.04 4.62 5.48 3.71 -2.74%

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