[PBBANK] QoQ TTM 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- -4.03%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,951,607 3,911,262 3,851,955 3,794,249 3,738,989 3,616,372 3,513,237 8.14%
PBT 1,279,450 1,272,884 1,257,830 1,262,704 1,262,783 1,286,218 1,333,645 -2.72%
Tax -519,591 -533,807 -541,388 -550,915 -521,115 -565,290 -580,656 -7.13%
NP 759,859 739,077 716,442 711,789 741,668 720,928 752,989 0.60%
-
NP to SH 759,859 739,077 716,442 711,789 741,668 720,928 752,989 0.60%
-
Tax Rate 40.61% 41.94% 43.04% 43.63% 41.27% 43.95% 43.54% -
Total Cost 3,191,748 3,172,185 3,135,513 3,082,460 2,997,321 2,895,444 2,760,248 10.15%
-
Net Worth 4,596,721 3,667,823 3,665,797 3,651,685 5,631,057 5,498,061 4,638,536 -0.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 328,651 328,651 328,651 328,651 - - - -
Div Payout % 43.25% 44.47% 45.87% 46.17% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,596,721 3,667,823 3,665,797 3,651,685 5,631,057 5,498,061 4,638,536 -0.60%
NOSH 4,596,721 3,667,823 3,665,797 3,651,685 3,677,065 3,700,155 2,397,672 54.26%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.23% 18.90% 18.60% 18.76% 19.84% 19.94% 21.43% -
ROE 16.53% 20.15% 19.54% 19.49% 13.17% 13.11% 16.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 85.97 106.64 105.08 103.90 101.68 97.74 146.53 -29.89%
EPS 16.53 20.15 19.54 19.49 20.17 19.48 31.41 -34.79%
DPS 7.15 9.00 9.00 9.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.5314 1.4859 1.9346 -35.56%
Adjusted Per Share Value based on latest NOSH - 3,651,685
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.35 20.14 19.84 19.54 19.26 18.63 18.09 8.15%
EPS 3.91 3.81 3.69 3.67 3.82 3.71 3.88 0.51%
DPS 1.69 1.69 1.69 1.69 0.00 0.00 0.00 -
NAPS 0.2367 0.1889 0.1888 0.1881 0.29 0.2832 0.2389 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.64 6.52 6.08 5.00 4.36 4.48 6.24 -
P/RPS 5.40 6.11 5.79 4.81 4.29 4.58 4.26 17.10%
P/EPS 28.07 32.36 31.11 25.65 21.62 22.99 19.87 25.87%
EY 3.56 3.09 3.21 3.90 4.63 4.35 5.03 -20.56%
DY 1.54 1.38 1.48 1.80 0.00 0.00 0.00 -
P/NAPS 4.64 6.52 6.08 5.00 2.85 3.02 3.23 27.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 01/08/02 06/05/02 18/02/02 07/11/01 08/08/01 08/05/01 -
Price 4.62 5.36 6.48 5.48 4.40 4.70 4.58 -
P/RPS 5.37 5.03 6.17 5.27 4.33 4.81 3.13 43.26%
P/EPS 27.95 26.60 33.16 28.11 21.81 24.12 14.58 54.25%
EY 3.58 3.76 3.02 3.56 4.58 4.15 6.86 -35.15%
DY 1.55 1.68 1.39 1.64 0.00 0.00 0.00 -
P/NAPS 4.62 5.36 6.48 5.48 2.87 3.16 2.37 55.98%

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