Highlights

[PBBANK] QoQ Quarter Result on 2008-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     6.11%    YoY -     12.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,438,035 2,350,620 2,431,461 2,557,557 2,791,159 2,515,579 2,636,012 -5.07%
  QoQ % 3.72% -3.32% -4.93% -8.37% 10.95% -4.57% -
  Horiz. % 92.49% 89.17% 92.24% 97.02% 105.89% 95.43% 100.00%
PBT 856,508 819,782 744,928 812,943 804,047 791,566 970,632 -7.99%
  QoQ % 4.48% 10.05% -8.37% 1.11% 1.58% -18.45% -
  Horiz. % 88.24% 84.46% 76.75% 83.75% 82.84% 81.55% 100.00%
Tax -209,083 -199,843 -149,115 -156,336 -176,520 -184,542 -239,130 -8.56%
  QoQ % -4.62% -34.02% 4.62% 11.43% 4.35% 22.83% -
  Horiz. % 87.43% 83.57% 62.36% 65.38% 73.82% 77.17% 100.00%
NP 647,425 619,939 595,813 656,607 627,527 607,024 731,502 -7.81%
  QoQ % 4.43% 4.05% -9.26% 4.63% 3.38% -17.02% -
  Horiz. % 88.51% 84.75% 81.45% 89.76% 85.79% 82.98% 100.00%
NP to SH 639,045 610,741 589,285 653,975 616,340 593,535 717,387 -7.41%
  QoQ % 4.63% 3.64% -9.89% 6.11% 3.84% -17.26% -
  Horiz. % 89.08% 85.13% 82.14% 91.16% 85.91% 82.74% 100.00%
Tax Rate 24.41 % 24.38 % 20.02 % 19.23 % 21.95 % 23.31 % 24.64 % -0.62%
  QoQ % 0.12% 21.78% 4.11% -12.39% -5.83% -5.40% -
  Horiz. % 99.07% 98.94% 81.25% 78.04% 89.08% 94.60% 100.00%
Total Cost 1,790,610 1,730,681 1,835,648 1,900,950 2,163,632 1,908,555 1,904,510 -4.02%
  QoQ % 3.46% -5.72% -3.44% -12.14% 13.36% 0.21% -
  Horiz. % 94.02% 90.87% 96.38% 99.81% 113.61% 100.21% 100.00%
Net Worth 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 9,368,055 8,752,859 11.42%
  QoQ % -0.25% 9.72% -1.36% 3.87% -2.00% 7.03% -
  Horiz. % 117.62% 117.92% 107.47% 108.95% 104.89% 107.03% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,035,154 - 838,859 - 1,006,560 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.84% 0.00% 83.34% 0.00% 100.00% -
Div Payout % - % 169.49 % - % 128.27 % - % 169.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.94% 0.00% 75.64% 0.00% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 9,368,055 8,752,859 11.42%
  QoQ % -0.25% 9.72% -1.36% 3.87% -2.00% 7.03% -
  Horiz. % 117.62% 117.92% 107.47% 108.95% 104.89% 107.03% 100.00%
NOSH 3,450,566 3,450,513 3,378,927 3,355,438 3,355,144 3,355,200 3,353,843 1.91%
  QoQ % 0.00% 2.12% 0.70% 0.01% -0.00% 0.04% -
  Horiz. % 102.88% 102.88% 100.75% 100.05% 100.04% 100.04% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.56 % 26.37 % 24.50 % 25.67 % 22.48 % 24.13 % 27.75 % -2.88%
  QoQ % 0.72% 7.63% -4.56% 14.19% -6.84% -13.05% -
  Horiz. % 95.71% 95.03% 88.29% 92.50% 81.01% 86.95% 100.00%
ROE 6.21 % 5.92 % 6.26 % 6.86 % 6.71 % 6.34 % 8.20 % -16.90%
  QoQ % 4.90% -5.43% -8.75% 2.24% 5.84% -22.68% -
  Horiz. % 75.73% 72.20% 76.34% 83.66% 81.83% 77.32% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.66 68.12 71.96 76.22 83.19 74.98 78.60 -6.85%
  QoQ % 3.73% -5.34% -5.59% -8.38% 10.95% -4.61% -
  Horiz. % 89.90% 86.67% 91.55% 96.97% 105.84% 95.39% 100.00%
EPS 18.52 17.70 17.44 19.49 18.37 17.69 21.39 -9.15%
  QoQ % 4.63% 1.49% -10.52% 6.10% 3.84% -17.30% -
  Horiz. % 86.58% 82.75% 81.53% 91.12% 85.88% 82.70% 100.00%
DPS 0.00 30.00 0.00 25.00 0.00 30.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 83.33% 0.00% 100.00% -
NAPS 2.9836 2.9912 2.7839 2.8420 2.7363 2.7921 2.6098 9.33%
  QoQ % -0.25% 7.45% -2.04% 3.86% -2.00% 6.99% -
  Horiz. % 114.32% 114.61% 106.67% 108.90% 104.85% 106.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 62.80 60.55 62.63 65.88 71.90 64.80 67.90 -5.07%
  QoQ % 3.72% -3.32% -4.93% -8.37% 10.96% -4.57% -
  Horiz. % 92.49% 89.18% 92.24% 97.03% 105.89% 95.43% 100.00%
EPS 16.46 15.73 15.18 16.85 15.88 15.29 18.48 -7.42%
  QoQ % 4.64% 3.62% -9.91% 6.11% 3.86% -17.26% -
  Horiz. % 89.07% 85.12% 82.14% 91.18% 85.93% 82.74% 100.00%
DPS 0.00 26.66 0.00 21.61 0.00 25.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.82% 0.00% 83.34% 0.00% 100.00% -
NAPS 2.6519 2.6586 2.4230 2.4564 2.3649 2.4131 2.2546 11.42%
  QoQ % -0.25% 9.72% -1.36% 3.87% -2.00% 7.03% -
  Horiz. % 117.62% 117.92% 107.47% 108.95% 104.89% 107.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 10.2000 9.0500 7.5500 8.8500 10.0000 10.4000 10.5000 -
P/RPS 14.44 13.28 10.49 11.61 12.02 13.87 13.36 5.31%
  QoQ % 8.73% 26.60% -9.65% -3.41% -13.34% 3.82% -
  Horiz. % 108.08% 99.40% 78.52% 86.90% 89.97% 103.82% 100.00%
P/EPS 55.08 51.13 43.29 45.41 54.44 58.79 49.09 7.97%
  QoQ % 7.73% 18.11% -4.67% -16.59% -7.40% 19.76% -
  Horiz. % 112.20% 104.16% 88.18% 92.50% 110.90% 119.76% 100.00%
EY 1.82 1.96 2.31 2.20 1.84 1.70 2.04 -7.32%
  QoQ % -7.14% -15.15% 5.00% 19.57% 8.24% -16.67% -
  Horiz. % 89.22% 96.08% 113.24% 107.84% 90.20% 83.33% 100.00%
DY 0.00 3.31 0.00 2.82 0.00 2.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.93% 0.00% 97.92% 0.00% 100.00% -
P/NAPS 3.42 3.03 2.71 3.11 3.65 3.72 4.02 -10.21%
  QoQ % 12.87% 11.81% -12.86% -14.79% -1.88% -7.46% -
  Horiz. % 85.07% 75.37% 67.41% 77.36% 90.80% 92.54% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 15/10/09 20/07/09 14/04/09 20/01/09 14/10/08 17/07/08 14/04/08 -
Price 10.6200 10.3000 8.4500 8.7000 9.0500 10.3000 10.9000 -
P/RPS 15.03 15.12 11.74 11.41 10.88 13.74 13.87 5.50%
  QoQ % -0.60% 28.79% 2.89% 4.87% -20.82% -0.94% -
  Horiz. % 108.36% 109.01% 84.64% 82.26% 78.44% 99.06% 100.00%
P/EPS 57.34 58.19 48.45 44.64 49.27 58.22 50.96 8.17%
  QoQ % -1.46% 20.10% 8.53% -9.40% -15.37% 14.25% -
  Horiz. % 112.52% 114.19% 95.07% 87.60% 96.68% 114.25% 100.00%
EY 1.74 1.72 2.06 2.24 2.03 1.72 1.96 -7.62%
  QoQ % 1.16% -16.50% -8.04% 10.34% 18.02% -12.24% -
  Horiz. % 88.78% 87.76% 105.10% 114.29% 103.57% 87.76% 100.00%
DY 0.00 2.91 0.00 2.87 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 98.63% 0.00% 100.00% -
P/NAPS 3.56 3.44 3.04 3.06 3.31 3.69 4.18 -10.14%
  QoQ % 3.49% 13.16% -0.65% -7.55% -10.30% -11.72% -
  Horiz. % 85.17% 82.30% 72.73% 73.21% 79.19% 88.28% 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.
 


 

335  397  521  633 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.070.00 
 AAX 0.36-0.02 
 BORNOIL 0.09-0.005 
 DGB 0.145+0.015 
 HUBLINE 0.125+0.005 
 MASTEEL 1.51+0.19 
 SIME 8.930.00 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers