[PBBANK] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 45.34%
YoY- 9.24%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,113,752 1,035,737 4,046,157 2,982,318 1,964,924 954,258 3,794,249 -32.36%
PBT 669,710 328,644 1,241,440 945,159 650,398 336,668 1,268,138 -34.74%
Tax -226,830 -121,765 -472,258 -377,056 -259,516 -141,281 -550,915 -44.74%
NP 442,880 206,879 769,182 568,103 390,882 195,387 717,223 -27.55%
-
NP to SH 442,880 206,879 769,182 568,103 390,882 195,387 717,223 -27.55%
-
Tax Rate 33.87% 37.05% 38.04% 39.89% 39.90% 41.96% 43.44% -
Total Cost 1,670,872 828,858 3,276,975 2,414,215 1,574,042 758,871 3,077,026 -33.51%
-
Net Worth 4,669,791 4,629,016 6,488,900 4,594,381 5,912,778 5,984,780 5,640,270 -11.85%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 415,097 - - - - -
Div Payout % - - 53.97% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 4,669,791 4,629,016 6,488,900 4,594,381 5,912,778 5,984,780 5,640,270 -11.85%
NOSH 4,669,791 4,629,016 4,612,197 4,594,381 3,670,253 3,665,797 3,533,118 20.49%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.95% 19.97% 19.01% 19.05% 19.89% 20.48% 18.90% -
ROE 9.48% 4.47% 11.85% 12.37% 6.61% 3.26% 12.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.26 22.37 87.73 64.91 53.54 26.03 107.39 -43.87%
EPS 15.18 3.58 13.30 9.90 10.65 5.33 20.30 -17.65%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.4069 1.00 1.611 1.6326 1.5964 -26.85%
Adjusted Per Share Value based on latest NOSH - 4,596,721
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.89 5.34 20.84 15.36 10.12 4.92 19.55 -32.37%
EPS 2.28 1.07 3.96 2.93 2.01 1.01 3.69 -27.51%
DPS 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.2385 0.3343 0.2367 0.3046 0.3083 0.2906 -11.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.20 4.52 4.54 4.64 6.52 6.08 5.00 -
P/RPS 11.49 20.20 5.18 7.15 12.18 23.36 4.66 82.81%
P/EPS 54.83 101.14 27.22 37.52 61.22 114.07 24.63 70.74%
EY 1.82 0.99 3.67 2.66 1.63 0.88 4.06 -41.51%
DY 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 4.52 3.23 4.64 4.05 3.72 3.13 40.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 05/05/03 06/02/03 12/11/02 01/08/02 06/05/02 18/02/02 -
Price 4.44 4.40 4.62 4.62 5.36 6.48 5.48 -
P/RPS 9.81 19.66 5.27 7.12 10.01 24.89 5.10 54.85%
P/EPS 46.82 98.45 27.70 37.36 50.33 121.58 27.00 44.48%
EY 2.14 1.02 3.61 2.68 1.99 0.82 3.70 -30.65%
DY 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.40 3.28 4.62 3.33 3.97 3.43 18.83%

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