[PBBANK] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.88%
YoY- 6.11%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 3,911,262 3,851,955 3,794,249 3,738,989 3,616,372 3,513,237 3,468,268 8.36%
PBT 1,272,884 1,257,830 1,262,704 1,262,783 1,286,218 1,333,645 1,259,717 0.69%
Tax -533,807 -541,388 -550,915 -521,115 -565,290 -580,656 -542,851 -1.11%
NP 739,077 716,442 711,789 741,668 720,928 752,989 716,866 2.06%
-
NP to SH 739,077 716,442 711,789 741,668 720,928 752,989 716,866 2.06%
-
Tax Rate 41.94% 43.04% 43.63% 41.27% 43.95% 43.54% 43.09% -
Total Cost 3,172,185 3,135,513 3,082,460 2,997,321 2,895,444 2,760,248 2,751,402 9.98%
-
Net Worth 3,667,823 3,665,797 3,651,685 5,631,057 5,498,061 4,638,536 4,292,645 -9.98%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 328,651 328,651 328,651 - - - - -
Div Payout % 44.47% 45.87% 46.17% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 3,667,823 3,665,797 3,651,685 5,631,057 5,498,061 4,638,536 4,292,645 -9.98%
NOSH 3,667,823 3,665,797 3,651,685 3,677,065 3,700,155 2,397,672 2,357,819 34.36%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 18.90% 18.60% 18.76% 19.84% 19.94% 21.43% 20.67% -
ROE 20.15% 19.54% 19.49% 13.17% 13.11% 16.23% 16.70% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 106.64 105.08 103.90 101.68 97.74 146.53 147.10 -19.34%
EPS 20.15 19.54 19.49 20.17 19.48 31.41 30.40 -24.03%
DPS 9.00 9.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.5314 1.4859 1.9346 1.8206 -33.00%
Adjusted Per Share Value based on latest NOSH - 3,677,065
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.15 19.84 19.55 19.26 18.63 18.10 17.87 8.35%
EPS 3.81 3.69 3.67 3.82 3.71 3.88 3.69 2.16%
DPS 1.69 1.69 1.69 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1889 0.1881 0.2901 0.2832 0.239 0.2211 -9.95%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 22/12/00 -
Price 6.52 6.08 5.00 4.36 4.48 6.24 5.88 -
P/RPS 6.11 5.79 4.81 4.29 4.58 4.26 4.00 32.73%
P/EPS 32.36 31.11 25.65 21.62 22.99 19.87 19.34 41.07%
EY 3.09 3.21 3.90 4.63 4.35 5.03 5.17 -29.11%
DY 1.38 1.48 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 6.52 6.08 5.00 2.85 3.02 3.23 3.23 59.92%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/08/02 06/05/02 18/02/02 07/11/01 08/08/01 08/05/01 30/01/01 -
Price 5.36 6.48 5.48 4.40 4.70 4.58 6.76 -
P/RPS 5.03 6.17 5.27 4.33 4.81 3.13 4.60 6.15%
P/EPS 26.60 33.16 28.11 21.81 24.12 14.58 22.23 12.74%
EY 3.76 3.02 3.56 4.58 4.15 6.86 4.50 -11.31%
DY 1.68 1.39 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 6.48 5.48 2.87 3.16 2.37 3.71 27.88%

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