[PBBANK] QoQ 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- 16.58%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,017,394 1,010,666 954,258 956,719 977,049 951,359 909,122 7.78%
PBT 307,467 313,730 336,668 339,726 300,901 292,323 335,189 -5.58%
Tax -117,540 -118,235 -141,281 -142,535 -131,756 -125,816 -150,808 -15.29%
NP 189,927 195,495 195,387 197,191 169,145 166,507 184,381 1.99%
-
NP to SH 189,927 195,495 195,387 197,191 169,145 166,507 184,381 1.99%
-
Tax Rate 38.23% 37.69% 41.96% 41.96% 43.79% 43.04% 44.99% -
Total Cost 827,467 815,171 758,871 759,528 807,904 784,852 724,741 9.23%
-
Net Worth 4,596,721 5,908,863 5,984,780 5,829,550 5,631,057 5,498,061 4,638,536 -0.60%
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 4,596,721 5,908,863 5,984,780 5,829,550 5,631,057 5,498,061 4,638,536 -0.60%
NOSH 4,596,721 3,667,823 3,665,797 3,651,685 3,677,065 3,700,155 2,397,672 54.26%
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 18.67% 19.34% 20.48% 20.61% 17.31% 17.50% 20.28% -
ROE 4.13% 3.31% 3.26% 3.38% 3.00% 3.03% 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 22.13 27.55 26.03 26.20 26.57 25.71 37.92 -30.14%
EPS 3.31 5.33 5.33 5.40 4.60 4.50 7.69 -42.96%
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 5.24 5.21 4.91 4.93 5.03 4.90 4.68 7.81%
EPS 0.98 1.01 1.01 1.02 0.87 0.86 0.95 2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2367 0.3043 0.3082 0.3002 0.29 0.2832 0.2389 -0.61%
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 20.96 23.66 23.36 19.08 16.41 17.42 16.46 17.46%
P/EPS 112.30 122.33 114.07 92.59 94.78 99.56 81.14 24.16%
EY 0.89 0.82 0.88 1.08 1.06 1.00 1.23 -19.38%
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 20.87 19.45 24.89 20.92 16.56 18.28 12.08 43.93%
P/EPS 111.82 100.56 121.58 101.48 95.65 104.44 59.56 52.12%
EY 0.89 0.99 0.82 0.99 1.05 0.96 1.68 -34.50%
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