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

Stock
[PBBANK] PUBLIC BANK BHD
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%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,058,727 3,951,607 3,911,262 3,851,955 3,794,249 3,738,989 3,616,372 7.97%
PBT 1,271,065 1,279,450 1,272,884 1,257,830 1,262,704 1,262,783 1,286,218 -0.78%
Tax -501,941 -519,591 -533,807 -541,388 -550,915 -521,115 -565,290 -7.59%
NP 769,124 759,859 739,077 716,442 711,789 741,668 720,928 4.39%
-
NP to SH 769,124 759,859 739,077 716,442 711,789 741,668 720,928 4.39%
-
Tax Rate 39.49% 40.61% 41.94% 43.04% 43.63% 41.27% 43.95% -
Total Cost 3,289,603 3,191,748 3,172,185 3,135,513 3,082,460 2,997,321 2,895,444 8.85%
-
Net Worth 4,625,446 4,596,721 3,667,823 3,665,797 3,651,685 5,631,057 5,498,061 -10.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 416,290 328,651 328,651 328,651 328,651 - - -
Div Payout % 54.13% 43.25% 44.47% 45.87% 46.17% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 4,625,446 4,596,721 3,667,823 3,665,797 3,651,685 5,631,057 5,498,061 -10.85%
NOSH 4,625,446 4,596,721 3,667,823 3,665,797 3,651,685 3,677,065 3,700,155 15.99%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.95% 19.23% 18.90% 18.60% 18.76% 19.84% 19.94% -
ROE 16.63% 16.53% 20.15% 19.54% 19.49% 13.17% 13.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 87.75 85.97 106.64 105.08 103.90 101.68 97.74 -6.91%
EPS 16.63 16.53 20.15 19.54 19.49 20.17 19.48 -9.98%
DPS 9.00 7.15 9.00 9.00 9.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.5314 1.4859 -23.14%
Adjusted Per Share Value based on latest NOSH - 3,665,797
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.90 20.35 20.14 19.84 19.54 19.26 18.63 7.94%
EPS 3.96 3.91 3.81 3.69 3.67 3.82 3.71 4.43%
DPS 2.14 1.69 1.69 1.69 1.69 0.00 0.00 -
NAPS 0.2382 0.2367 0.1889 0.1888 0.1881 0.29 0.2832 -10.86%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.54 4.64 6.52 6.08 5.00 4.36 4.48 -
P/RPS 5.17 5.40 6.11 5.79 4.81 4.29 4.58 8.38%
P/EPS 27.30 28.07 32.36 31.11 25.65 21.62 22.99 12.10%
EY 3.66 3.56 3.09 3.21 3.90 4.63 4.35 -10.84%
DY 1.98 1.54 1.38 1.48 1.80 0.00 0.00 -
P/NAPS 4.54 4.64 6.52 6.08 5.00 2.85 3.02 31.13%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 06/02/03 12/11/02 01/08/02 06/05/02 18/02/02 07/11/01 08/08/01 -
Price 4.62 4.62 5.36 6.48 5.48 4.40 4.70 -
P/RPS 5.27 5.37 5.03 6.17 5.27 4.33 4.81 6.26%
P/EPS 27.78 27.95 26.60 33.16 28.11 21.81 24.12 9.84%
EY 3.60 3.58 3.76 3.02 3.56 4.58 4.15 -9.01%
DY 1.95 1.55 1.68 1.39 1.64 0.00 0.00 -
P/NAPS 4.62 4.62 5.36 6.48 5.48 2.87 3.16 28.72%

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