[PBBANK] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.03%
YoY- 11.4%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 4,142,948 4,046,157 3,976,424 3,929,848 3,817,032 3,794,249 3,783,373 6.24%
PBT 1,314,576 1,241,440 1,260,212 1,300,796 1,346,672 1,268,138 1,237,884 4.09%
Tax -487,060 -472,258 -502,741 -519,032 -565,124 -550,915 -544,506 -7.16%
NP 827,516 769,182 757,470 781,764 781,548 717,223 693,377 12.52%
-
NP to SH 827,516 769,182 757,470 781,764 781,548 717,223 693,377 12.52%
-
Tax Rate 37.05% 38.04% 39.89% 39.90% 41.96% 43.44% 43.99% -
Total Cost 3,315,432 3,276,975 3,218,953 3,148,084 3,035,484 3,077,026 3,089,996 4.81%
-
Net Worth 4,629,016 6,488,900 4,594,382 5,912,778 5,984,780 5,640,270 5,344,822 -9.14%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 415,097 - - - - - -
Div Payout % - 53.97% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,629,016 6,488,900 4,594,382 5,912,778 5,984,780 5,640,270 5,344,822 -9.14%
NOSH 4,629,016 4,612,197 4,594,382 3,670,253 3,665,797 3,533,118 3,490,154 20.73%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 19.97% 19.01% 19.05% 19.89% 20.48% 18.90% 18.33% -
ROE 17.88% 11.85% 16.49% 13.22% 13.06% 12.72% 12.97% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 89.50 87.73 86.55 107.07 104.13 107.39 108.40 -12.00%
EPS 14.32 13.30 13.20 21.30 21.32 20.30 19.87 -19.63%
DPS 0.00 9.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4069 1.00 1.611 1.6326 1.5964 1.5314 -24.75%
Adjusted Per Share Value based on latest NOSH - 3,667,823
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.34 20.84 20.48 20.24 19.66 19.54 19.49 6.23%
EPS 4.26 3.96 3.90 4.03 4.03 3.69 3.57 12.51%
DPS 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2384 0.3342 0.2366 0.3045 0.3082 0.2905 0.2753 -9.15%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.52 4.54 4.64 6.52 6.08 5.00 4.36 -
P/RPS 5.05 5.18 5.36 6.09 5.84 4.66 4.02 16.44%
P/EPS 25.28 27.22 28.14 30.61 28.52 24.63 21.95 9.88%
EY 3.96 3.67 3.55 3.27 3.51 4.06 4.56 -8.98%
DY 0.00 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 3.23 4.64 4.05 3.72 3.13 2.85 36.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 05/05/03 06/02/03 12/11/02 01/08/02 06/05/02 18/02/02 07/11/01 -
Price 4.40 4.62 4.62 5.36 6.48 5.48 4.40 -
P/RPS 4.92 5.27 5.34 5.01 6.22 5.10 4.06 13.67%
P/EPS 24.61 27.70 28.02 25.16 30.39 27.00 22.15 7.28%
EY 4.06 3.61 3.57 3.97 3.29 3.70 4.52 -6.91%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.28 4.62 3.33 3.97 3.43 2.87 32.99%

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