[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -72.76%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,046,157 2,982,318 1,964,924 954,258 3,794,249 2,837,530 1,860,481 67.62%
PBT 1,241,440 945,159 650,398 336,668 1,268,138 928,413 627,512 57.39%
Tax -472,258 -377,056 -259,516 -141,281 -550,915 -408,380 -276,624 42.70%
NP 769,182 568,103 390,882 195,387 717,223 520,033 350,888 68.50%
-
NP to SH 769,182 568,103 390,882 195,387 717,223 520,033 350,888 68.50%
-
Tax Rate 38.04% 39.89% 39.90% 41.96% 43.44% 43.99% 44.08% -
Total Cost 3,276,975 2,414,215 1,574,042 758,871 3,077,026 2,317,497 1,509,593 67.41%
-
Net Worth 6,488,900 4,594,381 5,912,778 5,984,780 5,640,270 5,344,822 5,061,985 17.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 415,097 - - - - - - -
Div Payout % 53.97% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,488,900 4,594,381 5,912,778 5,984,780 5,640,270 5,344,822 5,061,985 17.95%
NOSH 4,612,197 4,594,381 3,670,253 3,665,797 3,533,118 3,490,154 3,406,679 22.31%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 19.01% 19.05% 19.89% 20.48% 18.90% 18.33% 18.86% -
ROE 11.85% 12.37% 6.61% 3.26% 12.72% 9.73% 6.93% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 87.73 64.91 53.54 26.03 107.39 81.30 54.61 37.04%
EPS 13.30 9.90 10.65 5.33 20.30 14.90 10.30 18.52%
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4069 1.00 1.611 1.6326 1.5964 1.5314 1.4859 -3.56%
Adjusted Per Share Value based on latest NOSH - 3,665,797
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.84 15.36 10.12 4.91 19.54 14.61 9.58 67.65%
EPS 3.96 2.93 2.01 1.01 3.69 2.68 1.81 68.29%
DPS 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3342 0.2366 0.3045 0.3082 0.2905 0.2753 0.2607 17.95%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.54 4.64 6.52 6.08 5.00 4.36 4.48 -
P/RPS 5.18 7.15 12.18 23.36 4.66 5.36 8.20 -26.31%
P/EPS 27.22 37.52 61.22 114.07 24.63 29.26 43.50 -26.77%
EY 3.67 2.66 1.63 0.88 4.06 3.42 2.30 36.43%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 4.64 4.05 3.72 3.13 2.85 3.02 4.57%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 06/02/03 12/11/02 01/08/02 06/05/02 18/02/02 07/11/01 08/08/01 -
Price 4.62 4.62 5.36 6.48 5.48 4.40 4.70 -
P/RPS 5.27 7.12 10.01 24.89 5.10 5.41 8.61 -27.84%
P/EPS 27.70 37.36 50.33 121.58 27.00 29.53 45.63 -28.24%
EY 3.61 2.68 1.99 0.82 3.70 3.39 2.19 39.41%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 4.62 3.33 3.97 3.43 2.87 3.16 2.50%

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