[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 37.92%
YoY- 0.05%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,982,318 1,964,924 954,258 3,794,249 2,837,530 1,860,481 909,122 120.61%
PBT 945,159 650,398 336,668 1,268,138 928,413 627,512 335,189 99.46%
Tax -377,056 -259,516 -141,281 -550,915 -408,380 -276,624 -150,808 84.11%
NP 568,103 390,882 195,387 717,223 520,033 350,888 184,381 111.59%
-
NP to SH 568,103 390,882 195,387 717,223 520,033 350,888 184,381 111.59%
-
Tax Rate 39.89% 39.90% 41.96% 43.44% 43.99% 44.08% 44.99% -
Total Cost 2,414,215 1,574,042 758,871 3,077,026 2,317,497 1,509,593 724,741 122.88%
-
Net Worth 4,594,381 5,912,778 5,984,780 5,640,270 5,344,822 5,061,985 4,638,536 -0.63%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,594,381 5,912,778 5,984,780 5,640,270 5,344,822 5,061,985 4,638,536 -0.63%
NOSH 4,594,381 3,670,253 3,665,797 3,533,118 3,490,154 3,406,679 2,397,672 54.21%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.05% 19.89% 20.48% 18.90% 18.33% 18.86% 20.28% -
ROE 12.37% 6.61% 3.26% 12.72% 9.73% 6.93% 3.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 64.91 53.54 26.03 107.39 81.30 54.61 37.92 43.04%
EPS 9.90 10.65 5.33 20.30 14.90 10.30 7.69 18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.611 1.6326 1.5964 1.5314 1.4859 1.9346 -35.56%
Adjusted Per Share Value based on latest NOSH - 3,651,685
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 15.36 10.12 4.91 19.54 14.61 9.58 4.68 120.69%
EPS 2.93 2.01 1.01 3.69 2.68 1.81 0.95 111.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.3045 0.3082 0.2905 0.2753 0.2607 0.2389 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.64 6.52 6.08 5.00 4.36 4.48 6.24 -
P/RPS 7.15 12.18 23.36 4.66 5.36 8.20 16.46 -42.61%
P/EPS 37.52 61.22 114.07 24.63 29.26 43.50 81.14 -40.17%
EY 2.66 1.63 0.88 4.06 3.42 2.30 1.23 67.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 4.05 3.72 3.13 2.85 3.02 3.23 27.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 01/08/02 06/05/02 18/02/02 07/11/01 08/08/01 08/05/01 -
Price 4.62 5.36 6.48 5.48 4.40 4.70 4.58 -
P/RPS 7.12 10.01 24.89 5.10 5.41 8.61 12.08 -29.67%
P/EPS 37.36 50.33 121.58 27.00 29.53 45.63 59.56 -26.70%
EY 2.68 1.99 0.82 3.70 3.39 2.19 1.68 36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 3.33 3.97 3.43 2.87 3.16 2.37 55.98%

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