[PBBANK] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.02%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,199,261 1,160,493 1,111,689 1,092,672 1,078,015 1,035,737 1,063,839 8.32%
PBT 449,393 431,615 401,124 376,064 341,066 328,644 325,906 23.91%
Tax -139,925 -127,909 -115,852 -106,966 -105,065 -121,765 -124,885 7.88%
NP 309,468 303,706 285,272 269,098 236,001 206,879 201,021 33.36%
-
NP to SH 309,468 303,706 285,272 269,098 236,001 206,879 201,021 33.36%
-
Tax Rate 31.14% 29.63% 28.88% 28.44% 30.80% 37.05% 38.32% -
Total Cost 889,793 856,787 826,417 823,574 842,014 828,858 862,818 2.07%
-
Net Worth 8,078,242 6,349,853 6,407,933 6,313,228 4,707,148 4,629,016 4,625,446 45.07%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,409,745 - - - 416,290 -
Div Payout % - - 494.18% - - - 207.09% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 8,078,242 6,349,853 6,407,933 6,313,228 4,707,148 4,629,016 4,625,446 45.07%
NOSH 3,227,553 6,349,853 6,407,933 6,313,228 4,707,148 4,629,016 4,625,446 -21.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.80% 26.17% 25.66% 24.63% 21.89% 19.97% 18.90% -
ROE 3.83% 4.78% 4.45% 4.26% 5.01% 4.47% 4.35% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.16 18.28 17.35 17.31 22.90 22.37 23.00 37.72%
EPS 9.59 9.60 8.96 8.53 8.02 3.58 3.50 95.92%
DPS 0.00 0.00 22.00 0.00 0.00 0.00 9.00 -
NAPS 2.5029 1.00 1.00 1.00 1.00 1.00 1.00 84.44%
Adjusted Per Share Value based on latest NOSH - 6,313,228
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.18 5.98 5.73 5.63 5.55 5.34 5.48 8.35%
EPS 1.59 1.56 1.47 1.39 1.22 1.07 1.04 32.74%
DPS 0.00 0.00 7.26 0.00 0.00 0.00 2.14 -
NAPS 0.4162 0.3271 0.3301 0.3252 0.2425 0.2385 0.2383 45.07%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.05 6.20 5.66 4.66 5.20 4.52 4.54 -
P/RPS 16.28 33.92 32.63 26.92 22.71 20.20 19.74 -12.06%
P/EPS 63.10 129.63 127.14 109.33 103.72 101.14 104.46 -28.56%
EY 1.58 0.77 0.79 0.91 0.96 0.99 0.96 39.44%
DY 0.00 0.00 3.89 0.00 0.00 0.00 1.98 -
P/NAPS 2.42 6.20 5.66 4.66 5.20 4.52 4.54 -34.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 22/07/04 21/04/04 11/02/04 27/10/03 11/08/03 05/05/03 06/02/03 -
Price 6.10 5.98 6.04 5.08 4.44 4.40 4.62 -
P/RPS 16.42 32.72 34.82 29.35 19.39 19.66 20.09 -12.59%
P/EPS 63.62 125.03 135.67 119.18 88.56 98.45 106.31 -29.00%
EY 1.57 0.80 0.74 0.84 1.13 1.02 0.94 40.81%
DY 0.00 0.00 3.64 0.00 0.00 0.00 1.95 -
P/NAPS 2.44 5.98 6.04 5.08 4.44 4.40 4.62 -34.68%

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