[PBBANK] YoY TTM Result on 31-Mar-2002 [#1]

Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.65%
YoY- -4.85%
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,303,420 4,442,869 4,127,636 3,851,955 3,513,237 3,619,420 7.93%
PBT 1,901,857 1,549,869 1,269,394 1,257,830 1,333,645 953,326 14.80%
Tax -589,361 -455,792 -482,425 -541,388 -580,656 -293,619 14.94%
NP 1,312,496 1,094,077 786,969 716,442 752,989 659,707 14.74%
-
NP to SH 1,312,496 1,094,077 786,969 716,442 752,989 659,707 14.74%
-
Tax Rate 30.99% 29.41% 38.00% 43.04% 43.54% 30.80% -
Total Cost 3,990,924 3,348,792 3,340,667 3,135,513 2,760,248 2,959,713 6.15%
-
Net Worth 6,972,907 6,349,853 4,629,016 3,665,797 4,638,536 3,983,340 11.84%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,909,546 1,409,745 416,290 328,651 - - -
Div Payout % 221.68% 128.85% 52.90% 45.87% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 6,972,907 6,349,853 4,629,016 3,665,797 4,638,536 3,983,340 11.84%
NOSH 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 2,364,561 6.60%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 24.75% 24.63% 19.07% 18.60% 21.43% 18.23% -
ROE 18.82% 17.23% 17.00% 19.54% 16.23% 16.56% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 162.88 69.97 89.17 105.08 146.53 153.07 1.24%
EPS 40.31 17.23 17.00 19.54 31.41 27.90 7.63%
DPS 90.00 22.20 8.99 9.00 0.00 0.00 -
NAPS 2.1416 1.00 1.00 1.00 1.9346 1.6846 4.91%
Adjusted Per Share Value based on latest NOSH - 3,665,797
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.32 22.89 21.26 19.84 18.10 18.65 7.93%
EPS 6.76 5.64 4.05 3.69 3.88 3.40 14.72%
DPS 14.99 7.26 2.14 1.69 0.00 0.00 -
NAPS 0.3592 0.3271 0.2385 0.1889 0.239 0.2052 11.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.50 6.20 4.52 6.08 6.24 8.00 -
P/RPS 4.60 8.86 5.07 5.79 4.26 5.23 -2.53%
P/EPS 18.61 35.98 26.59 31.11 19.87 28.67 -8.27%
EY 5.37 2.78 3.76 3.21 5.03 3.49 8.99%
DY 12.00 3.58 1.99 1.48 0.00 0.00 -
P/NAPS 3.50 6.20 4.52 6.08 3.23 4.75 -5.92%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 - -
Price 6.95 5.98 4.40 6.48 4.58 0.00 -
P/RPS 4.27 8.55 4.93 6.17 3.13 0.00 -
P/EPS 17.24 34.71 25.88 33.16 14.58 0.00 -
EY 5.80 2.88 3.86 3.02 6.86 0.00 -
DY 12.95 3.71 2.04 1.39 0.00 0.00 -
P/NAPS 3.25 5.98 4.40 6.48 2.37 0.00 -

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