[PBBANK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
06-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.55%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,275,232 4,227,504 4,142,948 4,046,157 3,976,424 3,929,848 3,817,032 7.84%
PBT 1,394,365 1,339,420 1,314,576 1,241,440 1,260,212 1,300,796 1,346,672 2.34%
Tax -445,061 -453,660 -487,060 -472,258 -502,741 -519,032 -565,124 -14.70%
NP 949,304 885,760 827,516 769,182 757,470 781,764 781,548 13.82%
-
NP to SH 949,304 885,760 827,516 769,182 757,470 781,764 781,548 13.82%
-
Tax Rate 31.92% 33.87% 37.05% 38.04% 39.89% 39.90% 41.96% -
Total Cost 3,325,928 3,341,744 3,315,432 3,276,975 3,218,953 3,148,084 3,035,484 6.27%
-
Net Worth 5,994,934 4,669,791 4,629,016 6,488,900 4,594,382 5,912,778 5,984,780 0.11%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 415,097 - - - -
Div Payout % - - - 53.97% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 5,994,934 4,669,791 4,629,016 6,488,900 4,594,382 5,912,778 5,984,780 0.11%
NOSH 5,994,934 4,669,791 4,629,016 4,612,197 4,594,382 3,670,253 3,665,797 38.76%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.20% 20.95% 19.97% 19.01% 19.05% 19.89% 20.48% -
ROE 15.84% 18.97% 17.88% 11.85% 16.49% 13.22% 13.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 71.31 90.53 89.50 87.73 86.55 107.07 104.13 -22.28%
EPS 31.67 30.36 14.32 13.30 13.20 21.30 21.32 30.15%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.4069 1.00 1.611 1.6326 -27.85%
Adjusted Per Share Value based on latest NOSH - 4,625,446
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.03 21.78 21.34 20.84 20.49 20.25 19.66 7.87%
EPS 4.89 4.56 4.26 3.96 3.90 4.03 4.03 13.75%
DPS 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
NAPS 0.3088 0.2406 0.2385 0.3343 0.2367 0.3046 0.3083 0.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.66 5.20 4.52 4.54 4.64 6.52 6.08 -
P/RPS 6.53 5.74 5.05 5.18 5.36 6.09 5.84 7.72%
P/EPS 29.43 27.41 25.28 27.22 28.14 30.61 28.52 2.11%
EY 3.40 3.65 3.96 3.67 3.55 3.27 3.51 -2.09%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 4.66 5.20 4.52 3.23 4.64 4.05 3.72 16.19%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 11/08/03 05/05/03 06/02/03 12/11/02 01/08/02 06/05/02 -
Price 5.08 4.44 4.40 4.62 4.62 5.36 6.48 -
P/RPS 7.12 4.90 4.92 5.27 5.34 5.01 6.22 9.41%
P/EPS 32.08 23.41 24.61 27.70 28.02 25.16 30.39 3.67%
EY 3.12 4.27 4.06 3.61 3.57 3.97 3.29 -3.47%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 5.08 4.44 4.40 3.28 4.62 3.33 3.97 17.84%

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