[PBBANK] QoQ Cumulative 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- 100.06%
YoY- 11.4%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,035,737 4,046,157 2,982,318 1,964,924 954,258 3,794,249 2,837,530 -48.95%
PBT 328,644 1,241,440 945,159 650,398 336,668 1,268,138 928,413 -49.99%
Tax -121,765 -472,258 -377,056 -259,516 -141,281 -550,915 -408,380 -55.40%
NP 206,879 769,182 568,103 390,882 195,387 717,223 520,033 -45.93%
-
NP to SH 206,879 769,182 568,103 390,882 195,387 717,223 520,033 -45.93%
-
Tax Rate 37.05% 38.04% 39.89% 39.90% 41.96% 43.44% 43.99% -
Total Cost 828,858 3,276,975 2,414,215 1,574,042 758,871 3,077,026 2,317,497 -49.64%
-
Net Worth 4,629,016 6,488,900 4,594,381 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 4,594,381 5,912,778 5,984,780 5,640,270 5,344,822 -9.14%
NOSH 4,629,016 4,612,197 4,594,381 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 4.47% 11.85% 12.37% 6.61% 3.26% 12.72% 9.73% -
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 22.37 87.73 64.91 53.54 26.03 107.39 81.30 -57.72%
EPS 3.58 13.30 9.90 10.65 5.33 20.30 14.90 -61.38%
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 5.33 20.84 15.36 10.12 4.91 19.54 14.61 -48.97%
EPS 1.07 3.96 2.93 2.01 1.01 3.69 2.68 -45.80%
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 20.20 5.18 7.15 12.18 23.36 4.66 5.36 142.36%
P/EPS 101.14 27.22 37.52 61.22 114.07 24.63 29.26 128.78%
EY 0.99 3.67 2.66 1.63 0.88 4.06 3.42 -56.27%
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 19.66 5.27 7.12 10.01 24.89 5.10 5.41 136.55%
P/EPS 98.45 27.70 37.36 50.33 121.58 27.00 29.53 123.33%
EY 1.02 3.61 2.68 1.99 0.82 3.70 3.39 -55.13%
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