[PBBANK] YoY 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
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,425,030 1,111,689 1,063,839 956,719 901,459 942,577 1,182,129 -0.19%
PBT 506,907 401,124 325,906 339,726 334,370 269,520 20,469 -3.35%
Tax -167,983 -115,852 -124,885 -142,535 -112,735 -65,815 10,961 -
NP 338,924 285,272 201,021 197,191 221,635 203,705 31,430 -2.49%
-
NP to SH 338,924 285,272 201,021 197,191 221,635 203,705 31,430 -2.49%
-
Tax Rate 33.14% 28.88% 38.32% 41.96% 33.72% 24.42% -53.55% -
Total Cost 1,086,106 826,417 862,818 759,528 679,824 738,872 1,150,699 0.06%
-
Net Worth 7,715,636 6,407,933 4,625,446 5,829,550 4,292,645 3,808,203 3,153,401 -0.94%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 1,618,619 1,409,745 416,290 - - 93,873 45,223 -3.73%
Div Payout % 477.58% 494.18% 207.09% - - 46.08% 143.88% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 7,715,636 6,407,933 4,625,446 5,829,550 4,292,645 3,808,203 3,153,401 -0.94%
NOSH 3,237,239 6,407,933 4,625,446 3,651,685 2,357,819 2,346,831 2,261,151 -0.38%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 23.78% 25.66% 18.90% 20.61% 24.59% 21.61% 2.66% -
ROE 4.39% 4.45% 4.35% 3.38% 5.16% 5.35% 1.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 44.02 17.35 23.00 26.20 38.23 40.16 52.28 0.18%
EPS 10.47 8.96 3.50 5.40 9.40 8.68 1.39 -2.12%
DPS 50.00 22.00 9.00 0.00 0.00 4.00 2.00 -3.36%
NAPS 2.3834 1.00 1.00 1.5964 1.8206 1.6227 1.3946 -0.56%
Adjusted Per Share Value based on latest NOSH - 3,651,685
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 7.34 5.73 5.48 4.93 4.64 4.86 6.09 -0.19%
EPS 1.75 1.47 1.04 1.02 1.14 1.05 0.16 -2.51%
DPS 8.34 7.26 2.14 0.00 0.00 0.48 0.23 -3.74%
NAPS 0.3975 0.3301 0.2383 0.3003 0.2211 0.1962 0.1625 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 22/12/00 - - -
Price 7.10 5.66 4.54 5.00 5.88 0.00 0.00 -
P/RPS 16.13 32.63 19.74 19.08 15.38 0.00 0.00 -100.00%
P/EPS 67.82 127.14 104.46 92.59 62.55 0.00 0.00 -100.00%
EY 1.47 0.79 0.96 1.08 1.60 0.00 0.00 -100.00%
DY 7.04 3.89 1.98 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.98 5.66 4.54 3.13 3.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 18/01/05 11/02/04 06/02/03 18/02/02 30/01/01 25/02/00 - -
Price 7.50 6.04 4.62 5.48 6.76 8.60 0.00 -
P/RPS 17.04 34.82 20.09 20.92 17.68 21.41 0.00 -100.00%
P/EPS 71.64 135.67 106.31 101.48 71.91 99.08 0.00 -100.00%
EY 1.40 0.74 0.94 0.99 1.39 1.01 0.00 -100.00%
DY 6.67 3.64 1.95 0.00 0.00 0.47 0.00 -100.00%
P/NAPS 3.15 6.04 4.62 3.43 3.71 5.30 0.00 -100.00%

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