Highlights

[PBBANK] QoQ Quarter Result on 2008-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     3.84%    YoY -     13.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,350,620 2,431,461 2,557,557 2,791,159 2,515,579 2,636,012 2,573,079 -5.86%
  QoQ % -3.32% -4.93% -8.37% 10.95% -4.57% 2.45% -
  Horiz. % 91.35% 94.50% 99.40% 108.48% 97.77% 102.45% 100.00%
PBT 819,782 744,928 812,943 804,047 791,566 970,632 821,201 -0.12%
  QoQ % 10.05% -8.37% 1.11% 1.58% -18.45% 18.20% -
  Horiz. % 99.83% 90.71% 98.99% 97.91% 96.39% 118.20% 100.00%
Tax -199,843 -149,115 -156,336 -176,520 -184,542 -239,130 -213,358 -4.27%
  QoQ % -34.02% 4.62% 11.43% 4.35% 22.83% -12.08% -
  Horiz. % 93.67% 69.89% 73.27% 82.73% 86.49% 112.08% 100.00%
NP 619,939 595,813 656,607 627,527 607,024 731,502 607,843 1.32%
  QoQ % 4.05% -9.26% 4.63% 3.38% -17.02% 20.34% -
  Horiz. % 101.99% 98.02% 108.02% 103.24% 99.87% 120.34% 100.00%
NP to SH 610,741 589,285 653,975 616,340 593,535 717,387 579,960 3.51%
  QoQ % 3.64% -9.89% 6.11% 3.84% -17.26% 23.70% -
  Horiz. % 105.31% 101.61% 112.76% 106.27% 102.34% 123.70% 100.00%
Tax Rate 24.38 % 20.02 % 19.23 % 21.95 % 23.31 % 24.64 % 25.98 % -4.15%
  QoQ % 21.78% 4.11% -12.39% -5.83% -5.40% -5.16% -
  Horiz. % 93.84% 77.06% 74.02% 84.49% 89.72% 94.84% 100.00%
Total Cost 1,730,681 1,835,648 1,900,950 2,163,632 1,908,555 1,904,510 1,965,236 -8.13%
  QoQ % -5.72% -3.44% -12.14% 13.36% 0.21% -3.09% -
  Horiz. % 88.06% 93.41% 96.73% 110.10% 97.12% 96.91% 100.00%
Net Worth 10,321,177 9,406,596 9,536,156 9,180,680 9,368,055 8,752,859 9,328,219 6.98%
  QoQ % 9.72% -1.36% 3.87% -2.00% 7.03% -6.17% -
  Horiz. % 110.64% 100.84% 102.23% 98.42% 100.43% 93.83% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,035,154 - 838,859 - 1,006,560 - 1,673,283 -27.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.86% 0.00% 50.13% 0.00% 60.15% 0.00% 100.00%
Div Payout % 169.49 % - % 128.27 % - % 169.59 % - % 288.52 % -29.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.74% 0.00% 44.46% 0.00% 58.78% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 10,321,177 9,406,596 9,536,156 9,180,680 9,368,055 8,752,859 9,328,219 6.98%
  QoQ % 9.72% -1.36% 3.87% -2.00% 7.03% -6.17% -
  Horiz. % 110.64% 100.84% 102.23% 98.42% 100.43% 93.83% 100.00%
NOSH 3,450,513 3,378,927 3,355,438 3,355,144 3,355,200 3,353,843 3,346,566 2.06%
  QoQ % 2.12% 0.70% 0.01% -0.00% 0.04% 0.22% -
  Horiz. % 103.11% 100.97% 100.27% 100.26% 100.26% 100.22% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.37 % 24.50 % 25.67 % 22.48 % 24.13 % 27.75 % 23.62 % 7.63%
  QoQ % 7.63% -4.56% 14.19% -6.84% -13.05% 17.49% -
  Horiz. % 111.64% 103.73% 108.68% 95.17% 102.16% 117.49% 100.00%
ROE 5.92 % 6.26 % 6.86 % 6.71 % 6.34 % 8.20 % 6.22 % -3.24%
  QoQ % -5.43% -8.75% 2.24% 5.84% -22.68% 31.83% -
  Horiz. % 95.18% 100.64% 110.29% 107.88% 101.93% 131.83% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 68.12 71.96 76.22 83.19 74.98 78.60 76.89 -7.76%
  QoQ % -5.34% -5.59% -8.38% 10.95% -4.61% 2.22% -
  Horiz. % 88.59% 93.59% 99.13% 108.19% 97.52% 102.22% 100.00%
EPS 17.70 17.44 19.49 18.37 17.69 21.39 17.33 1.42%
  QoQ % 1.49% -10.52% 6.10% 3.84% -17.30% 23.43% -
  Horiz. % 102.14% 100.63% 112.46% 106.00% 102.08% 123.43% 100.00%
DPS 30.00 0.00 25.00 0.00 30.00 0.00 50.00 -28.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 50.00% 0.00% 60.00% 0.00% 100.00%
NAPS 2.9912 2.7839 2.8420 2.7363 2.7921 2.6098 2.7874 4.82%
  QoQ % 7.45% -2.04% 3.86% -2.00% 6.99% -6.37% -
  Horiz. % 107.31% 99.87% 101.96% 98.17% 100.17% 93.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.55 62.63 65.88 71.90 64.80 67.90 66.28 -5.86%
  QoQ % -3.32% -4.93% -8.37% 10.96% -4.57% 2.44% -
  Horiz. % 91.35% 94.49% 99.40% 108.48% 97.77% 102.44% 100.00%
EPS 15.73 15.18 16.85 15.88 15.29 18.48 14.94 3.50%
  QoQ % 3.62% -9.91% 6.11% 3.86% -17.26% 23.69% -
  Horiz. % 105.29% 101.61% 112.78% 106.29% 102.34% 123.69% 100.00%
DPS 26.66 0.00 21.61 0.00 25.93 0.00 43.10 -27.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.86% 0.00% 50.14% 0.00% 60.16% 0.00% 100.00%
NAPS 2.6586 2.4230 2.4564 2.3649 2.4131 2.2546 2.4029 6.98%
  QoQ % 9.72% -1.36% 3.87% -2.00% 7.03% -6.17% -
  Horiz. % 110.64% 100.84% 102.23% 98.42% 100.42% 93.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 9.0500 7.5500 8.8500 10.0000 10.4000 10.5000 11.0000 -
P/RPS 13.28 10.49 11.61 12.02 13.87 13.36 14.31 -4.86%
  QoQ % 26.60% -9.65% -3.41% -13.34% 3.82% -6.64% -
  Horiz. % 92.80% 73.31% 81.13% 84.00% 96.93% 93.36% 100.00%
P/EPS 51.13 43.29 45.41 54.44 58.79 49.09 63.47 -13.43%
  QoQ % 18.11% -4.67% -16.59% -7.40% 19.76% -22.66% -
  Horiz. % 80.56% 68.21% 71.55% 85.77% 92.63% 77.34% 100.00%
EY 1.96 2.31 2.20 1.84 1.70 2.04 1.58 15.47%
  QoQ % -15.15% 5.00% 19.57% 8.24% -16.67% 29.11% -
  Horiz. % 124.05% 146.20% 139.24% 116.46% 107.59% 129.11% 100.00%
DY 3.31 0.00 2.82 0.00 2.88 0.00 4.55 -19.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.75% 0.00% 61.98% 0.00% 63.30% 0.00% 100.00%
P/NAPS 3.03 2.71 3.11 3.65 3.72 4.02 3.95 -16.22%
  QoQ % 11.81% -12.86% -14.79% -1.88% -7.46% 1.77% -
  Horiz. % 76.71% 68.61% 78.73% 92.41% 94.18% 101.77% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/07/09 14/04/09 20/01/09 14/10/08 17/07/08 14/04/08 21/01/08 -
Price 10.3000 8.4500 8.7000 9.0500 10.3000 10.9000 11.0000 -
P/RPS 15.12 11.74 11.41 10.88 13.74 13.87 14.31 3.74%
  QoQ % 28.79% 2.89% 4.87% -20.82% -0.94% -3.07% -
  Horiz. % 105.66% 82.04% 79.73% 76.03% 96.02% 96.93% 100.00%
P/EPS 58.19 48.45 44.64 49.27 58.22 50.96 63.47 -5.63%
  QoQ % 20.10% 8.53% -9.40% -15.37% 14.25% -19.71% -
  Horiz. % 91.68% 76.34% 70.33% 77.63% 91.73% 80.29% 100.00%
EY 1.72 2.06 2.24 2.03 1.72 1.96 1.58 5.83%
  QoQ % -16.50% -8.04% 10.34% 18.02% -12.24% 24.05% -
  Horiz. % 108.86% 130.38% 141.77% 128.48% 108.86% 124.05% 100.00%
DY 2.91 0.00 2.87 0.00 2.91 0.00 4.55 -25.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.96% 0.00% 63.08% 0.00% 63.96% 0.00% 100.00%
P/NAPS 3.44 3.04 3.06 3.31 3.69 4.18 3.95 -8.81%
  QoQ % 13.16% -0.65% -7.55% -10.30% -11.72% 5.82% -
  Horiz. % 87.09% 76.96% 77.47% 83.80% 93.42% 105.82% 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  501  626 

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 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. N2N Connect Berhad - Exciting Times Beckon PublicInvest Research
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
5. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
Partners & Brokers