[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -73.1%
YoY- 5.88%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,318,113 3,206,424 2,113,752 1,035,737 4,046,157 2,982,318 1,964,924 68.78%
PBT 1,414,863 1,045,774 669,710 328,644 1,241,440 945,159 650,398 67.65%
Tax -440,677 -333,796 -226,830 -121,765 -472,258 -377,056 -259,516 42.19%
NP 974,186 711,978 442,880 206,879 769,182 568,103 390,882 83.51%
-
NP to SH 974,186 711,978 442,880 206,879 769,182 568,103 390,882 83.51%
-
Tax Rate 31.15% 31.92% 33.87% 37.05% 38.04% 39.89% 39.90% -
Total Cost 3,343,927 2,494,446 1,670,872 828,858 3,276,975 2,414,215 1,574,042 65.03%
-
Net Worth 14,932,165 5,994,934 4,669,791 4,629,016 6,488,900 4,594,381 5,912,778 85.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,337,517 - - - 415,097 - - -
Div Payout % 137.30% - - - 53.97% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 14,932,165 5,994,934 4,669,791 4,629,016 6,488,900 4,594,381 5,912,778 85.13%
NOSH 6,079,624 5,994,934 4,669,791 4,629,016 4,612,197 4,594,381 3,670,253 39.86%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.56% 22.20% 20.95% 19.97% 19.01% 19.05% 19.89% -
ROE 6.52% 11.88% 9.48% 4.47% 11.85% 12.37% 6.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.03 53.49 45.26 22.37 87.73 64.91 53.54 20.67%
EPS 31.99 23.75 15.18 3.58 13.30 9.90 10.65 107.76%
DPS 22.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.4561 1.00 1.00 1.00 1.4069 1.00 1.611 32.36%
Adjusted Per Share Value based on latest NOSH - 4,629,016
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.24 16.51 10.89 5.33 20.84 15.36 10.12 68.78%
EPS 5.02 3.67 2.28 1.07 3.96 2.93 2.01 83.77%
DPS 6.89 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 0.769 0.3088 0.2405 0.2384 0.3342 0.2366 0.3045 85.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.66 4.66 5.20 4.52 4.54 4.64 6.52 -
P/RPS 7.97 8.71 11.49 20.20 5.18 7.15 12.18 -24.57%
P/EPS 35.32 39.24 54.83 101.14 27.22 37.52 61.22 -30.62%
EY 2.83 2.55 1.82 0.99 3.67 2.66 1.63 44.30%
DY 3.89 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 2.30 4.66 5.20 4.52 3.23 4.64 4.05 -31.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 11/02/04 27/10/03 11/08/03 05/05/03 06/02/03 12/11/02 01/08/02 -
Price 6.04 5.08 4.44 4.40 4.62 4.62 5.36 -
P/RPS 8.50 9.50 9.81 19.66 5.27 7.12 10.01 -10.30%
P/EPS 37.69 42.77 46.82 98.45 27.70 37.36 50.33 -17.49%
EY 2.65 2.34 2.14 1.02 3.61 2.68 1.99 20.97%
DY 3.64 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 2.46 5.08 4.44 4.40 3.28 4.62 3.33 -18.23%

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