[PBBANK] YoY Cumulative Quarter 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- -72.76%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,418,573 1,160,493 1,035,737 954,258 909,122 864,153 964,784 -0.40%
PBT 479,598 431,615 328,644 336,668 335,189 261,261 146,108 -1.25%
Tax -134,469 -127,909 -121,765 -141,281 -150,808 -113,003 -41,417 -1.24%
NP 345,129 303,706 206,879 195,387 184,381 148,258 104,691 -1.26%
-
NP to SH 345,129 303,706 206,879 195,387 184,381 148,258 104,691 -1.26%
-
Tax Rate 28.04% 29.63% 37.05% 41.96% 44.99% 43.25% 28.35% -
Total Cost 1,073,444 856,787 828,858 758,871 724,741 715,895 860,093 -0.23%
-
Net Worth 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 3,983,340 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 6,972,907 6,349,853 4,629,016 5,984,780 4,638,536 3,983,340 0 -100.00%
NOSH 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 2,364,561 2,321,308 -0.35%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 24.33% 26.17% 19.97% 20.48% 20.28% 17.16% 10.85% -
ROE 4.95% 4.78% 4.47% 3.26% 3.97% 3.72% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 43.57 18.28 22.37 26.03 37.92 36.55 41.56 -0.05%
EPS 10.60 9.60 3.58 5.33 7.69 6.27 4.51 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1416 1.00 1.00 1.6326 1.9346 1.6846 0.00 -100.00%
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 31/03/99 CAGR
RPS 7.31 5.98 5.34 4.92 4.68 4.45 4.97 -0.40%
EPS 1.78 1.56 1.07 1.01 0.95 0.76 0.54 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3592 0.3271 0.2385 0.3083 0.239 0.2052 0.00 -100.00%
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 31/03/99 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 0.00 -
P/RPS 17.21 33.92 20.20 23.36 16.46 21.89 0.00 -100.00%
P/EPS 70.75 129.63 101.14 114.07 81.14 127.59 0.00 -100.00%
EY 1.41 0.77 0.99 0.88 1.23 0.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 6.20 4.52 3.72 3.23 4.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 10/05/00 - -
Price 6.95 5.98 4.40 6.48 4.58 7.88 0.00 -
P/RPS 15.95 32.72 19.66 24.89 12.08 21.56 0.00 -100.00%
P/EPS 65.57 125.03 98.45 121.58 59.56 125.68 0.00 -100.00%
EY 1.53 0.80 1.02 0.82 1.68 0.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 5.98 4.40 3.97 2.37 4.68 0.00 -100.00%

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