Highlights

[PBBANK] QoQ Quarter Result on 2010-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     7.12%    YoY -     20.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,991,607 2,971,194 2,877,383 2,679,261 2,507,759 2,495,452 2,438,035 14.63%
  QoQ % 0.69% 3.26% 7.39% 6.84% 0.49% 2.36% -
  Horiz. % 122.71% 121.87% 118.02% 109.89% 102.86% 102.36% 100.00%
PBT 1,173,068 1,130,264 1,051,377 981,981 922,575 900,215 856,508 23.35%
  QoQ % 3.79% 7.50% 7.07% 6.44% 2.48% 5.10% -
  Horiz. % 136.96% 131.96% 122.75% 114.65% 107.71% 105.10% 100.00%
Tax -278,052 -270,169 -257,068 -234,962 -224,921 -211,852 -209,083 20.95%
  QoQ % -2.92% -5.10% -9.41% -4.46% -6.17% -1.32% -
  Horiz. % 132.99% 129.22% 122.95% 112.38% 107.57% 101.32% 100.00%
NP 895,016 860,095 794,309 747,019 697,654 688,363 647,425 24.12%
  QoQ % 4.06% 8.28% 6.33% 7.08% 1.35% 6.32% -
  Horiz. % 138.24% 132.85% 122.69% 115.38% 107.76% 106.32% 100.00%
NP to SH 884,061 846,188 782,702 734,079 685,255 678,231 639,045 24.18%
  QoQ % 4.48% 8.11% 6.62% 7.12% 1.04% 6.13% -
  Horiz. % 138.34% 132.41% 122.48% 114.87% 107.23% 106.13% 100.00%
Tax Rate 23.70 % 23.90 % 24.45 % 23.93 % 24.38 % 23.53 % 24.41 % -1.95%
  QoQ % -0.84% -2.25% 2.17% -1.85% 3.61% -3.61% -
  Horiz. % 97.09% 97.91% 100.16% 98.03% 99.88% 96.39% 100.00%
Total Cost 2,096,591 2,111,099 2,083,074 1,932,242 1,810,105 1,807,089 1,790,610 11.10%
  QoQ % -0.69% 1.35% 7.81% 6.75% 0.17% 0.92% -
  Horiz. % 117.09% 117.90% 116.33% 107.91% 101.09% 100.92% 100.00%
Net Worth 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 10,295,110 1.37%
  QoQ % -19.38% 6.92% 1.30% 6.94% 2.08% 7.08% -
  Horiz. % 102.07% 126.60% 118.41% 116.89% 109.30% 107.08% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,155,803 - 875,571 - 862,889 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.95% 0.00% 101.47% 0.00% 100.00% -
Div Payout % - % 136.59 % - % 119.27 % - % 127.23 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.36% 0.00% 93.74% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 10,295,110 1.37%
  QoQ % -19.38% 6.92% 1.30% 6.94% 2.08% 7.08% -
  Horiz. % 102.07% 126.60% 118.41% 116.89% 109.30% 107.08% 100.00%
NOSH 3,502,640 3,502,433 3,502,022 3,502,285 3,478,451 3,451,557 3,450,566 1.00%
  QoQ % 0.01% 0.01% -0.01% 0.69% 0.78% 0.03% -
  Horiz. % 101.51% 101.50% 101.49% 101.50% 100.81% 100.03% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.92 % 28.95 % 27.61 % 27.88 % 27.82 % 27.58 % 26.56 % 8.27%
  QoQ % 3.35% 4.85% -0.97% 0.22% 0.87% 3.84% -
  Horiz. % 112.65% 109.00% 103.95% 104.97% 104.74% 103.84% 100.00%
ROE 8.41 % 6.49 % 6.42 % 6.10 % 6.09 % 6.15 % 6.21 % 22.43%
  QoQ % 29.58% 1.09% 5.25% 0.16% -0.98% -0.97% -
  Horiz. % 135.43% 104.51% 103.38% 98.23% 98.07% 99.03% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 85.41 84.83 82.16 76.50 72.09 72.30 70.66 13.49%
  QoQ % 0.68% 3.25% 7.40% 6.12% -0.29% 2.32% -
  Horiz. % 120.87% 120.05% 116.28% 108.26% 102.02% 102.32% 100.00%
EPS 25.24 24.16 22.35 20.96 19.70 19.65 18.52 22.95%
  QoQ % 4.47% 8.10% 6.63% 6.40% 0.25% 6.10% -
  Horiz. % 136.29% 130.45% 120.68% 113.17% 106.37% 106.10% 100.00%
DPS 0.00 33.00 0.00 25.00 0.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 3.0000 3.7214 3.4810 3.4360 3.2349 3.1938 2.9836 0.37%
  QoQ % -19.39% 6.91% 1.31% 6.22% 1.29% 7.05% -
  Horiz. % 100.55% 124.73% 116.67% 115.16% 108.42% 107.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 77.06 76.53 74.12 69.02 64.60 64.28 62.80 14.63%
  QoQ % 0.69% 3.25% 7.39% 6.84% 0.50% 2.36% -
  Horiz. % 122.71% 121.86% 118.03% 109.90% 102.87% 102.36% 100.00%
EPS 22.77 21.80 20.16 18.91 17.65 17.47 16.46 24.18%
  QoQ % 4.45% 8.13% 6.61% 7.14% 1.03% 6.14% -
  Horiz. % 138.34% 132.44% 122.48% 114.88% 107.23% 106.14% 100.00%
DPS 0.00 29.77 0.00 22.55 0.00 22.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.92% 0.00% 101.44% 0.00% 100.00% -
NAPS 2.7067 3.3574 3.1402 3.0998 2.8985 2.8396 2.6519 1.37%
  QoQ % -19.38% 6.92% 1.30% 6.94% 2.07% 7.08% -
  Horiz. % 102.07% 126.60% 118.41% 116.89% 109.30% 107.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 13.1200 13.0200 12.5600 11.9000 11.6400 11.3000 10.2000 -
P/RPS 15.36 15.35 15.29 15.56 16.15 15.63 14.44 4.21%
  QoQ % 0.07% 0.39% -1.74% -3.65% 3.33% 8.24% -
  Horiz. % 106.37% 106.30% 105.89% 107.76% 111.84% 108.24% 100.00%
P/EPS 51.98 53.89 56.20 56.77 59.09 57.51 55.08 -3.79%
  QoQ % -3.54% -4.11% -1.00% -3.93% 2.75% 4.41% -
  Horiz. % 94.37% 97.84% 102.03% 103.07% 107.28% 104.41% 100.00%
EY 1.92 1.86 1.78 1.76 1.69 1.74 1.82 3.63%
  QoQ % 3.23% 4.49% 1.14% 4.14% -2.87% -4.40% -
  Horiz. % 105.49% 102.20% 97.80% 96.70% 92.86% 95.60% 100.00%
DY 0.00 2.53 0.00 2.10 0.00 2.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.48% 0.00% 95.02% 0.00% 100.00% -
P/NAPS 4.37 3.50 3.61 3.46 3.60 3.54 3.42 17.77%
  QoQ % 24.86% -3.05% 4.34% -3.89% 1.69% 3.51% -
  Horiz. % 127.78% 102.34% 105.56% 101.17% 105.26% 103.51% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/04/11 25/01/11 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 -
Price 13.0600 13.3400 12.5800 12.2000 12.0400 12.0800 10.6200 -
P/RPS 15.29 15.73 15.31 15.95 16.70 16.71 15.03 1.15%
  QoQ % -2.80% 2.74% -4.01% -4.49% -0.06% 11.18% -
  Horiz. % 101.73% 104.66% 101.86% 106.12% 111.11% 111.18% 100.00%
P/EPS 51.74 55.22 56.29 58.21 61.12 61.48 57.34 -6.63%
  QoQ % -6.30% -1.90% -3.30% -4.76% -0.59% 7.22% -
  Horiz. % 90.23% 96.30% 98.17% 101.52% 106.59% 107.22% 100.00%
EY 1.93 1.81 1.78 1.72 1.64 1.63 1.74 7.16%
  QoQ % 6.63% 1.69% 3.49% 4.88% 0.61% -6.32% -
  Horiz. % 110.92% 104.02% 102.30% 98.85% 94.25% 93.68% 100.00%
DY 0.00 2.47 0.00 2.05 0.00 2.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.32% 0.00% 99.03% 0.00% 100.00% -
P/NAPS 4.35 3.58 3.61 3.55 3.72 3.78 3.56 14.31%
  QoQ % 21.51% -0.83% 1.69% -4.57% -1.59% 6.18% -
  Horiz. % 122.19% 100.56% 101.40% 99.72% 104.49% 106.18% 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.
 


 

377  382  498  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers