Highlights

[PBBANK] QoQ Quarter Result on 2009-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     3.64%    YoY -     2.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,507,759 2,495,452 2,438,035 2,350,620 2,431,461 2,557,557 2,791,159 -6.90%
  QoQ % 0.49% 2.36% 3.72% -3.32% -4.93% -8.37% -
  Horiz. % 89.85% 89.41% 87.35% 84.22% 87.11% 91.63% 100.00%
PBT 922,575 900,215 856,508 819,782 744,928 812,943 804,047 9.61%
  QoQ % 2.48% 5.10% 4.48% 10.05% -8.37% 1.11% -
  Horiz. % 114.74% 111.96% 106.52% 101.96% 92.65% 101.11% 100.00%
Tax -224,921 -211,852 -209,083 -199,843 -149,115 -156,336 -176,520 17.55%
  QoQ % -6.17% -1.32% -4.62% -34.02% 4.62% 11.43% -
  Horiz. % 127.42% 120.02% 118.45% 113.21% 84.47% 88.57% 100.00%
NP 697,654 688,363 647,425 619,939 595,813 656,607 627,527 7.32%
  QoQ % 1.35% 6.32% 4.43% 4.05% -9.26% 4.63% -
  Horiz. % 111.18% 109.69% 103.17% 98.79% 94.95% 104.63% 100.00%
NP to SH 685,255 678,231 639,045 610,741 589,285 653,975 616,340 7.33%
  QoQ % 1.04% 6.13% 4.63% 3.64% -9.89% 6.11% -
  Horiz. % 111.18% 110.04% 103.68% 99.09% 95.61% 106.11% 100.00%
Tax Rate 24.38 % 23.53 % 24.41 % 24.38 % 20.02 % 19.23 % 21.95 % 7.26%
  QoQ % 3.61% -3.61% 0.12% 21.78% 4.11% -12.39% -
  Horiz. % 111.07% 107.20% 111.21% 111.07% 91.21% 87.61% 100.00%
Total Cost 1,810,105 1,807,089 1,790,610 1,730,681 1,835,648 1,900,950 2,163,632 -11.22%
  QoQ % 0.17% 0.92% 3.46% -5.72% -3.44% -12.14% -
  Horiz. % 83.66% 83.52% 82.76% 79.99% 84.84% 87.86% 100.00%
Net Worth 11,252,443 11,023,583 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 14.54%
  QoQ % 2.08% 7.08% -0.25% 9.72% -1.36% 3.87% -
  Horiz. % 122.57% 120.07% 112.14% 112.42% 102.46% 103.87% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 862,889 - 1,035,154 - 838,859 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.86% 0.00% 123.40% 0.00% 100.00% -
Div Payout % - % 127.23 % - % 169.49 % - % 128.27 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.19% 0.00% 132.14% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 11,252,443 11,023,583 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 14.54%
  QoQ % 2.08% 7.08% -0.25% 9.72% -1.36% 3.87% -
  Horiz. % 122.57% 120.07% 112.14% 112.42% 102.46% 103.87% 100.00%
NOSH 3,478,451 3,451,557 3,450,566 3,450,513 3,378,927 3,355,438 3,355,144 2.44%
  QoQ % 0.78% 0.03% 0.00% 2.12% 0.70% 0.01% -
  Horiz. % 103.68% 102.87% 102.84% 102.84% 100.71% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.82 % 27.58 % 26.56 % 26.37 % 24.50 % 25.67 % 22.48 % 15.28%
  QoQ % 0.87% 3.84% 0.72% 7.63% -4.56% 14.19% -
  Horiz. % 123.75% 122.69% 118.15% 117.30% 108.99% 114.19% 100.00%
ROE 6.09 % 6.15 % 6.21 % 5.92 % 6.26 % 6.86 % 6.71 % -6.26%
  QoQ % -0.98% -0.97% 4.90% -5.43% -8.75% 2.24% -
  Horiz. % 90.76% 91.65% 92.55% 88.23% 93.29% 102.24% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 72.09 72.30 70.66 68.12 71.96 76.22 83.19 -9.11%
  QoQ % -0.29% 2.32% 3.73% -5.34% -5.59% -8.38% -
  Horiz. % 86.66% 86.91% 84.94% 81.88% 86.50% 91.62% 100.00%
EPS 19.70 19.65 18.52 17.70 17.44 19.49 18.37 4.77%
  QoQ % 0.25% 6.10% 4.63% 1.49% -10.52% 6.10% -
  Horiz. % 107.24% 106.97% 100.82% 96.35% 94.94% 106.10% 100.00%
DPS 0.00 25.00 0.00 30.00 0.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 120.00% 0.00% 100.00% -
NAPS 3.2349 3.1938 2.9836 2.9912 2.7839 2.8420 2.7363 11.82%
  QoQ % 1.29% 7.05% -0.25% 7.45% -2.04% 3.86% -
  Horiz. % 118.22% 116.72% 109.04% 109.32% 101.74% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 64.60 64.28 62.80 60.55 62.63 65.88 71.90 -6.89%
  QoQ % 0.50% 2.36% 3.72% -3.32% -4.93% -8.37% -
  Horiz. % 89.85% 89.40% 87.34% 84.21% 87.11% 91.63% 100.00%
EPS 17.65 17.47 16.46 15.73 15.18 16.85 15.88 7.31%
  QoQ % 1.03% 6.14% 4.64% 3.62% -9.91% 6.11% -
  Horiz. % 111.15% 110.01% 103.65% 99.06% 95.59% 106.11% 100.00%
DPS 0.00 22.23 0.00 26.66 0.00 21.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.87% 0.00% 123.37% 0.00% 100.00% -
NAPS 2.8985 2.8396 2.6519 2.6586 2.4230 2.4564 2.3649 14.54%
  QoQ % 2.07% 7.08% -0.25% 9.72% -1.36% 3.87% -
  Horiz. % 122.56% 120.07% 112.14% 112.42% 102.46% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 11.6400 11.3000 10.2000 9.0500 7.5500 8.8500 10.0000 -
P/RPS 16.15 15.63 14.44 13.28 10.49 11.61 12.02 21.78%
  QoQ % 3.33% 8.24% 8.73% 26.60% -9.65% -3.41% -
  Horiz. % 134.36% 130.03% 120.13% 110.48% 87.27% 96.59% 100.00%
P/EPS 59.09 57.51 55.08 51.13 43.29 45.41 54.44 5.62%
  QoQ % 2.75% 4.41% 7.73% 18.11% -4.67% -16.59% -
  Horiz. % 108.54% 105.64% 101.18% 93.92% 79.52% 83.41% 100.00%
EY 1.69 1.74 1.82 1.96 2.31 2.20 1.84 -5.52%
  QoQ % -2.87% -4.40% -7.14% -15.15% 5.00% 19.57% -
  Horiz. % 91.85% 94.57% 98.91% 106.52% 125.54% 119.57% 100.00%
DY 0.00 2.21 0.00 3.31 0.00 2.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.37% 0.00% 117.38% 0.00% 100.00% -
P/NAPS 3.60 3.54 3.42 3.03 2.71 3.11 3.65 -0.92%
  QoQ % 1.69% 3.51% 12.87% 11.81% -12.86% -14.79% -
  Horiz. % 98.63% 96.99% 93.70% 83.01% 74.25% 85.21% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 15/04/10 20/01/10 15/10/09 20/07/09 14/04/09 20/01/09 14/10/08 -
Price 12.0400 12.0800 10.6200 10.3000 8.4500 8.7000 9.0500 -
P/RPS 16.70 16.71 15.03 15.12 11.74 11.41 10.88 33.10%
  QoQ % -0.06% 11.18% -0.60% 28.79% 2.89% 4.87% -
  Horiz. % 153.49% 153.58% 138.14% 138.97% 107.90% 104.87% 100.00%
P/EPS 61.12 61.48 57.34 58.19 48.45 44.64 49.27 15.47%
  QoQ % -0.59% 7.22% -1.46% 20.10% 8.53% -9.40% -
  Horiz. % 124.05% 124.78% 116.38% 118.10% 98.34% 90.60% 100.00%
EY 1.64 1.63 1.74 1.72 2.06 2.24 2.03 -13.27%
  QoQ % 0.61% -6.32% 1.16% -16.50% -8.04% 10.34% -
  Horiz. % 80.79% 80.30% 85.71% 84.73% 101.48% 110.34% 100.00%
DY 0.00 2.07 0.00 2.91 0.00 2.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.13% 0.00% 101.39% 0.00% 100.00% -
P/NAPS 3.72 3.78 3.56 3.44 3.04 3.06 3.31 8.10%
  QoQ % -1.59% 6.18% 3.49% 13.16% -0.65% -7.55% -
  Horiz. % 112.39% 114.20% 107.55% 103.93% 91.84% 92.45% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers