[PBBANK] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,544,800 1,425,030 1,111,689 1,063,839 956,719 901,459 942,577 -0.52%
PBT 549,233 506,907 401,124 325,906 339,726 334,370 269,520 -0.75%
Tax -129,753 -167,983 -115,852 -124,885 -142,535 -112,735 -65,815 -0.71%
NP 419,480 338,924 285,272 201,021 197,191 221,635 203,705 -0.76%
-
NP to SH 392,667 338,924 285,272 201,021 197,191 221,635 203,705 -0.69%
-
Tax Rate 23.62% 33.14% 28.88% 38.32% 41.96% 33.72% 24.42% -
Total Cost 1,125,320 1,086,106 826,417 862,818 759,528 679,824 738,872 -0.44%
-
Net Worth 8,472,376 7,715,636 6,407,933 4,625,446 5,829,550 4,292,645 3,808,203 -0.84%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,151,361 1,618,619 1,409,745 416,290 - - 93,873 -2.62%
Div Payout % 293.22% 477.58% 494.18% 207.09% - - 46.08% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 8,472,376 7,715,636 6,407,933 4,625,446 5,829,550 4,292,645 3,808,203 -0.84%
NOSH 3,289,604 3,237,239 6,407,933 4,625,446 3,651,685 2,357,819 2,346,831 -0.35%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 27.15% 23.78% 25.66% 18.90% 20.61% 24.59% 21.61% -
ROE 4.63% 4.39% 4.45% 4.35% 3.38% 5.16% 5.35% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 46.96 44.02 17.35 23.00 26.20 38.23 40.16 -0.16%
EPS 11.93 10.47 8.96 3.50 5.40 9.40 8.68 -0.33%
DPS 35.00 50.00 22.00 9.00 0.00 0.00 4.00 -2.27%
NAPS 2.5755 2.3834 1.00 1.00 1.5964 1.8206 1.6227 -0.48%
Adjusted Per Share Value based on latest NOSH - 4,625,446
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.96 7.34 5.73 5.48 4.93 4.64 4.86 -0.52%
EPS 2.02 1.75 1.47 1.04 1.02 1.14 1.05 -0.69%
DPS 5.93 8.34 7.26 2.14 0.00 0.00 0.48 -2.63%
NAPS 0.4365 0.3975 0.3301 0.2383 0.3003 0.2211 0.1962 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 22/12/00 - -
Price 6.55 7.10 5.66 4.54 5.00 5.88 0.00 -
P/RPS 13.95 16.13 32.63 19.74 19.08 15.38 0.00 -100.00%
P/EPS 54.87 67.82 127.14 104.46 92.59 62.55 0.00 -100.00%
EY 1.82 1.47 0.79 0.96 1.08 1.60 0.00 -100.00%
DY 5.34 7.04 3.89 1.98 0.00 0.00 0.00 -100.00%
P/NAPS 2.54 2.98 5.66 4.54 3.13 3.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/01/06 18/01/05 11/02/04 06/02/03 18/02/02 30/01/01 25/02/00 -
Price 6.60 7.50 6.04 4.62 5.48 6.76 8.60 -
P/RPS 14.05 17.04 34.82 20.09 20.92 17.68 21.41 0.44%
P/EPS 55.29 71.64 135.67 106.31 101.48 71.91 99.08 0.62%
EY 1.81 1.40 0.74 0.94 0.99 1.39 1.01 -0.61%
DY 5.30 6.67 3.64 1.95 0.00 0.00 0.47 -2.54%
P/NAPS 2.56 3.15 6.04 4.62 3.43 3.71 5.30 0.77%

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