[PBBANK] QoQ 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- 2.91%
YoY- 5.88%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,111,689 1,092,672 1,078,015 1,035,737 1,063,839 1,017,394 1,010,666 6.53%
PBT 401,124 376,064 341,066 328,644 325,906 307,467 313,730 17.74%
Tax -115,852 -106,966 -105,065 -121,765 -124,885 -117,540 -118,235 -1.34%
NP 285,272 269,098 236,001 206,879 201,021 189,927 195,495 28.56%
-
NP to SH 285,272 269,098 236,001 206,879 201,021 189,927 195,495 28.56%
-
Tax Rate 28.88% 28.44% 30.80% 37.05% 38.32% 38.23% 37.69% -
Total Cost 826,417 823,574 842,014 828,858 862,818 827,467 815,171 0.91%
-
Net Worth 6,407,933 6,313,228 4,707,148 4,629,016 4,625,446 4,596,721 5,908,863 5.53%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,409,745 - - - 416,290 - - -
Div Payout % 494.18% - - - 207.09% - - -
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 6,407,933 6,313,228 4,707,148 4,629,016 4,625,446 4,596,721 5,908,863 5.53%
NOSH 6,407,933 6,313,228 4,707,148 4,629,016 4,625,446 4,596,721 3,667,823 44.91%
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 25.66% 24.63% 21.89% 19.97% 18.90% 18.67% 19.34% -
ROE 4.45% 4.26% 5.01% 4.47% 4.35% 4.13% 3.31% -
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 17.35 17.31 22.90 22.37 23.00 22.13 27.55 -26.46%
EPS 8.96 8.53 8.02 3.58 3.50 3.31 5.33 41.24%
DPS 22.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.611 -27.16%
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 5.73 5.63 5.55 5.33 5.48 5.24 5.21 6.52%
EPS 1.47 1.39 1.22 1.07 1.04 0.98 1.01 28.34%
DPS 7.26 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 0.33 0.3251 0.2424 0.2384 0.2382 0.2367 0.3043 5.53%
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 32.63 26.92 22.71 20.20 19.74 20.96 23.66 23.82%
P/EPS 127.14 109.33 103.72 101.14 104.46 112.30 122.33 2.59%
EY 0.79 0.91 0.96 0.99 0.96 0.89 0.82 -2.44%
DY 3.89 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 5.66 4.66 5.20 4.52 4.54 4.64 4.05 24.92%
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 34.82 29.35 19.39 19.66 20.09 20.87 19.45 47.28%
P/EPS 135.67 119.18 88.56 98.45 106.31 111.82 100.56 22.03%
EY 0.74 0.84 1.13 1.02 0.94 0.89 0.99 -17.59%
DY 3.64 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 6.04 5.08 4.44 4.40 4.62 4.62 3.33 48.56%

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