[PBBANK] QoQ 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- -0.91%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,063,839 1,017,394 1,010,666 954,258 956,719 977,049 951,359 7.71%
PBT 325,906 307,467 313,730 336,668 339,726 300,901 292,323 7.49%
Tax -124,885 -117,540 -118,235 -141,281 -142,535 -131,756 -125,816 -0.49%
NP 201,021 189,927 195,495 195,387 197,191 169,145 166,507 13.34%
-
NP to SH 201,021 189,927 195,495 195,387 197,191 169,145 166,507 13.34%
-
Tax Rate 38.32% 38.23% 37.69% 41.96% 41.96% 43.79% 43.04% -
Total Cost 862,818 827,467 815,171 758,871 759,528 807,904 784,852 6.49%
-
Net Worth 4,625,446 4,596,721 5,908,863 5,984,780 5,829,550 5,631,057 5,498,061 -10.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 416,290 - - - - - - -
Div Payout % 207.09% - - - - - - -
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 4,625,446 4,596,721 5,908,863 5,984,780 5,829,550 5,631,057 5,498,061 -10.85%
NOSH 4,625,446 4,596,721 3,667,823 3,665,797 3,651,685 3,677,065 3,700,155 15.99%
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 18.90% 18.67% 19.34% 20.48% 20.61% 17.31% 17.50% -
ROE 4.35% 4.13% 3.31% 3.26% 3.38% 3.00% 3.03% -
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 23.00 22.13 27.55 26.03 26.20 26.57 25.71 -7.13%
EPS 3.50 3.31 5.33 5.33 5.40 4.60 4.50 -15.38%
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.611 1.6326 1.5964 1.5314 1.4859 -23.14%
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 5.48 5.24 5.21 4.92 4.93 5.03 4.90 7.72%
EPS 1.04 0.98 1.01 1.01 1.02 0.87 0.86 13.46%
DPS 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2383 0.2368 0.3044 0.3083 0.3003 0.2901 0.2832 -10.84%
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 19.74 20.96 23.66 23.36 19.08 16.41 17.42 8.66%
P/EPS 104.46 112.30 122.33 114.07 92.59 94.78 99.56 3.24%
EY 0.96 0.89 0.82 0.88 1.08 1.06 1.00 -2.67%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 4.64 4.05 3.72 3.13 2.85 3.02 31.13%
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 20.09 20.87 19.45 24.89 20.92 16.56 18.28 6.47%
P/EPS 106.31 111.82 100.56 121.58 101.48 95.65 104.44 1.18%
EY 0.94 0.89 0.99 0.82 0.99 1.05 0.96 -1.38%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 4.62 3.33 3.97 3.43 2.87 3.16 28.72%

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