[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 114.08%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,160,493 4,318,113 3,206,424 2,113,752 1,035,737 4,046,157 2,982,318 -46.66%
PBT 431,615 1,414,863 1,045,774 669,710 328,644 1,241,440 945,159 -40.67%
Tax -127,909 -440,677 -333,796 -226,830 -121,765 -472,258 -377,056 -51.32%
NP 303,706 974,186 711,978 442,880 206,879 769,182 568,103 -34.10%
-
NP to SH 303,706 974,186 711,978 442,880 206,879 769,182 568,103 -34.10%
-
Tax Rate 29.63% 31.15% 31.92% 33.87% 37.05% 38.04% 39.89% -
Total Cost 856,787 3,343,927 2,494,446 1,670,872 828,858 3,276,975 2,414,215 -49.84%
-
Net Worth 6,349,853 14,932,165 5,994,934 4,669,791 4,629,016 6,488,900 4,594,381 24.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,337,517 - - - 415,097 - -
Div Payout % - 137.30% - - - 53.97% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 6,349,853 14,932,165 5,994,934 4,669,791 4,629,016 6,488,900 4,594,381 24.05%
NOSH 6,349,853 6,079,624 5,994,934 4,669,791 4,629,016 4,612,197 4,594,381 24.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 26.17% 22.56% 22.20% 20.95% 19.97% 19.01% 19.05% -
ROE 4.78% 6.52% 11.88% 9.48% 4.47% 11.85% 12.37% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.28 71.03 53.49 45.26 22.37 87.73 64.91 -57.00%
EPS 9.60 31.99 23.75 15.18 3.58 13.30 9.90 -2.02%
DPS 0.00 22.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 1.00 2.4561 1.00 1.00 1.00 1.4069 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 4,707,148
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.98 22.25 16.52 10.89 5.34 20.84 15.36 -46.65%
EPS 1.56 5.02 3.67 2.28 1.07 3.96 2.93 -34.28%
DPS 0.00 6.89 0.00 0.00 0.00 2.14 0.00 -
NAPS 0.3271 0.7693 0.3088 0.2406 0.2385 0.3343 0.2367 24.04%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.20 5.66 4.66 5.20 4.52 4.54 4.64 -
P/RPS 33.92 7.97 8.71 11.49 20.20 5.18 7.15 182.06%
P/EPS 129.63 35.32 39.24 54.83 101.14 27.22 37.52 128.36%
EY 0.77 2.83 2.55 1.82 0.99 3.67 2.66 -56.20%
DY 0.00 3.89 0.00 0.00 0.00 1.98 0.00 -
P/NAPS 6.20 2.30 4.66 5.20 4.52 3.23 4.64 21.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/04/04 11/02/04 27/10/03 11/08/03 05/05/03 06/02/03 12/11/02 -
Price 5.98 6.04 5.08 4.44 4.40 4.62 4.62 -
P/RPS 32.72 8.50 9.50 9.81 19.66 5.27 7.12 176.15%
P/EPS 125.03 37.69 42.77 46.82 98.45 27.70 37.36 123.57%
EY 0.80 2.65 2.34 2.14 1.02 3.61 2.68 -55.30%
DY 0.00 3.64 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 5.98 2.46 5.08 4.44 4.40 3.28 4.62 18.75%

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