[PBBANK] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
06-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.84%
YoY- 1.94%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,092,672 1,078,015 1,035,737 1,063,839 1,017,394 1,010,666 954,258 9.44%
PBT 376,064 341,066 328,644 325,906 307,467 313,730 336,668 7.64%
Tax -106,966 -105,065 -121,765 -124,885 -117,540 -118,235 -141,281 -16.91%
NP 269,098 236,001 206,879 201,021 189,927 195,495 195,387 23.76%
-
NP to SH 269,098 236,001 206,879 201,021 189,927 195,495 195,387 23.76%
-
Tax Rate 28.44% 30.80% 37.05% 38.32% 38.23% 37.69% 41.96% -
Total Cost 823,574 842,014 828,858 862,818 827,467 815,171 758,871 5.60%
-
Net Worth 6,313,228 4,707,148 4,629,016 4,625,446 4,596,721 5,908,863 5,984,780 3.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 416,290 - - - -
Div Payout % - - - 207.09% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,313,228 4,707,148 4,629,016 4,625,446 4,596,721 5,908,863 5,984,780 3.62%
NOSH 6,313,228 4,707,148 4,629,016 4,625,446 4,596,721 3,667,823 3,665,797 43.62%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 24.63% 21.89% 19.97% 18.90% 18.67% 19.34% 20.48% -
ROE 4.26% 5.01% 4.47% 4.35% 4.13% 3.31% 3.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.31 22.90 22.37 23.00 22.13 27.55 26.03 -23.79%
EPS 8.53 8.02 3.58 3.50 3.31 5.33 5.33 36.78%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.611 1.6326 -27.85%
Adjusted Per Share Value based on latest NOSH - 4,625,446
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.63 5.55 5.33 5.48 5.24 5.21 4.91 9.54%
EPS 1.39 1.22 1.07 1.04 0.98 1.01 1.01 23.70%
DPS 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
NAPS 0.3251 0.2424 0.2384 0.2382 0.2367 0.3043 0.3082 3.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.66 5.20 4.52 4.54 4.64 6.52 6.08 -
P/RPS 26.92 22.71 20.20 19.74 20.96 23.66 23.36 9.90%
P/EPS 109.33 103.72 101.14 104.46 112.30 122.33 114.07 -2.78%
EY 0.91 0.96 0.99 0.96 0.89 0.82 0.88 2.25%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 4.66 5.20 4.52 4.54 4.64 4.05 3.72 16.19%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 11/08/03 05/05/03 06/02/03 12/11/02 01/08/02 06/05/02 -
Price 5.08 4.44 4.40 4.62 4.62 5.36 6.48 -
P/RPS 29.35 19.39 19.66 20.09 20.87 19.45 24.89 11.60%
P/EPS 119.18 88.56 98.45 106.31 111.82 100.56 121.58 -1.31%
EY 0.84 1.13 1.02 0.94 0.89 0.99 0.82 1.61%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 5.08 4.44 4.40 4.62 4.62 3.33 3.97 17.84%

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