Highlights

[PBBANK] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     6.13%    YoY -     3.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,877,383 2,679,261 2,507,759 2,495,452 2,438,035 2,350,620 2,431,461 11.87%
  QoQ % 7.39% 6.84% 0.49% 2.36% 3.72% -3.32% -
  Horiz. % 118.34% 110.19% 103.14% 102.63% 100.27% 96.68% 100.00%
PBT 1,051,377 981,981 922,575 900,215 856,508 819,782 744,928 25.80%
  QoQ % 7.07% 6.44% 2.48% 5.10% 4.48% 10.05% -
  Horiz. % 141.14% 131.82% 123.85% 120.85% 114.98% 110.05% 100.00%
Tax -257,068 -234,962 -224,921 -211,852 -209,083 -199,843 -149,115 43.73%
  QoQ % -9.41% -4.46% -6.17% -1.32% -4.62% -34.02% -
  Horiz. % 172.40% 157.57% 150.84% 142.07% 140.22% 134.02% 100.00%
NP 794,309 747,019 697,654 688,363 647,425 619,939 595,813 21.11%
  QoQ % 6.33% 7.08% 1.35% 6.32% 4.43% 4.05% -
  Horiz. % 133.32% 125.38% 117.09% 115.53% 108.66% 104.05% 100.00%
NP to SH 782,702 734,079 685,255 678,231 639,045 610,741 589,285 20.81%
  QoQ % 6.62% 7.12% 1.04% 6.13% 4.63% 3.64% -
  Horiz. % 132.82% 124.57% 116.29% 115.09% 108.44% 103.64% 100.00%
Tax Rate 24.45 % 23.93 % 24.38 % 23.53 % 24.41 % 24.38 % 20.02 % 14.24%
  QoQ % 2.17% -1.85% 3.61% -3.61% 0.12% 21.78% -
  Horiz. % 122.13% 119.53% 121.78% 117.53% 121.93% 121.78% 100.00%
Total Cost 2,083,074 1,932,242 1,810,105 1,807,089 1,790,610 1,730,681 1,835,648 8.79%
  QoQ % 7.81% 6.75% 0.17% 0.92% 3.46% -5.72% -
  Horiz. % 113.48% 105.26% 98.61% 98.44% 97.55% 94.28% 100.00%
Net Worth 12,190,539 12,033,853 11,252,443 11,023,583 10,295,110 10,321,177 9,406,596 18.85%
  QoQ % 1.30% 6.94% 2.08% 7.08% -0.25% 9.72% -
  Horiz. % 129.60% 127.93% 119.62% 117.19% 109.45% 109.72% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 875,571 - 862,889 - 1,035,154 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.58% 0.00% 83.36% 0.00% 100.00% -
Div Payout % - % 119.27 % - % 127.23 % - % 169.49 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.37% 0.00% 75.07% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,190,539 12,033,853 11,252,443 11,023,583 10,295,110 10,321,177 9,406,596 18.85%
  QoQ % 1.30% 6.94% 2.08% 7.08% -0.25% 9.72% -
  Horiz. % 129.60% 127.93% 119.62% 117.19% 109.45% 109.72% 100.00%
NOSH 3,502,022 3,502,285 3,478,451 3,451,557 3,450,566 3,450,513 3,378,927 2.41%
  QoQ % -0.01% 0.69% 0.78% 0.03% 0.00% 2.12% -
  Horiz. % 103.64% 103.65% 102.95% 102.15% 102.12% 102.12% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.61 % 27.88 % 27.82 % 27.58 % 26.56 % 26.37 % 24.50 % 8.29%
  QoQ % -0.97% 0.22% 0.87% 3.84% 0.72% 7.63% -
  Horiz. % 112.69% 113.80% 113.55% 112.57% 108.41% 107.63% 100.00%
ROE 6.42 % 6.10 % 6.09 % 6.15 % 6.21 % 5.92 % 6.26 % 1.70%
  QoQ % 5.25% 0.16% -0.98% -0.97% 4.90% -5.43% -
  Horiz. % 102.56% 97.44% 97.28% 98.24% 99.20% 94.57% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.16 76.50 72.09 72.30 70.66 68.12 71.96 9.23%
  QoQ % 7.40% 6.12% -0.29% 2.32% 3.73% -5.34% -
  Horiz. % 114.17% 106.31% 100.18% 100.47% 98.19% 94.66% 100.00%
EPS 22.35 20.96 19.70 19.65 18.52 17.70 17.44 17.97%
  QoQ % 6.63% 6.40% 0.25% 6.10% 4.63% 1.49% -
  Horiz. % 128.15% 120.18% 112.96% 112.67% 106.19% 101.49% 100.00%
DPS 0.00 25.00 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% 83.33% 0.00% 83.33% 0.00% 100.00% -
NAPS 3.4810 3.4360 3.2349 3.1938 2.9836 2.9912 2.7839 16.05%
  QoQ % 1.31% 6.22% 1.29% 7.05% -0.25% 7.45% -
  Horiz. % 125.04% 123.42% 116.20% 114.72% 107.17% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.12 69.02 64.60 64.28 62.80 60.55 62.63 11.87%
  QoQ % 7.39% 6.84% 0.50% 2.36% 3.72% -3.32% -
  Horiz. % 118.35% 110.20% 103.15% 102.63% 100.27% 96.68% 100.00%
EPS 20.16 18.91 17.65 17.47 16.46 15.73 15.18 20.80%
  QoQ % 6.61% 7.14% 1.03% 6.14% 4.64% 3.62% -
  Horiz. % 132.81% 124.57% 116.27% 115.09% 108.43% 103.62% 100.00%
DPS 0.00 22.55 0.00 22.23 0.00 26.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.58% 0.00% 83.38% 0.00% 100.00% -
NAPS 3.1402 3.0998 2.8985 2.8396 2.6519 2.6586 2.4230 18.85%
  QoQ % 1.30% 6.94% 2.07% 7.08% -0.25% 9.72% -
  Horiz. % 129.60% 127.93% 119.62% 117.19% 109.45% 109.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.5600 11.9000 11.6400 11.3000 10.2000 9.0500 7.5500 -
P/RPS 15.29 15.56 16.15 15.63 14.44 13.28 10.49 28.53%
  QoQ % -1.74% -3.65% 3.33% 8.24% 8.73% 26.60% -
  Horiz. % 145.76% 148.33% 153.96% 149.00% 137.65% 126.60% 100.00%
P/EPS 56.20 56.77 59.09 57.51 55.08 51.13 43.29 18.99%
  QoQ % -1.00% -3.93% 2.75% 4.41% 7.73% 18.11% -
  Horiz. % 129.82% 131.14% 136.50% 132.85% 127.23% 118.11% 100.00%
EY 1.78 1.76 1.69 1.74 1.82 1.96 2.31 -15.94%
  QoQ % 1.14% 4.14% -2.87% -4.40% -7.14% -15.15% -
  Horiz. % 77.06% 76.19% 73.16% 75.32% 78.79% 84.85% 100.00%
DY 0.00 2.10 0.00 2.21 0.00 3.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.44% 0.00% 66.77% 0.00% 100.00% -
P/NAPS 3.61 3.46 3.60 3.54 3.42 3.03 2.71 21.05%
  QoQ % 4.34% -3.89% 1.69% 3.51% 12.87% 11.81% -
  Horiz. % 133.21% 127.68% 132.84% 130.63% 126.20% 111.81% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 20/07/09 14/04/09 -
Price 12.5800 12.2000 12.0400 12.0800 10.6200 10.3000 8.4500 -
P/RPS 15.31 15.95 16.70 16.71 15.03 15.12 11.74 19.34%
  QoQ % -4.01% -4.49% -0.06% 11.18% -0.60% 28.79% -
  Horiz. % 130.41% 135.86% 142.25% 142.33% 128.02% 128.79% 100.00%
P/EPS 56.29 58.21 61.12 61.48 57.34 58.19 48.45 10.51%
  QoQ % -3.30% -4.76% -0.59% 7.22% -1.46% 20.10% -
  Horiz. % 116.18% 120.14% 126.15% 126.89% 118.35% 120.10% 100.00%
EY 1.78 1.72 1.64 1.63 1.74 1.72 2.06 -9.27%
  QoQ % 3.49% 4.88% 0.61% -6.32% 1.16% -16.50% -
  Horiz. % 86.41% 83.50% 79.61% 79.13% 84.47% 83.50% 100.00%
DY 0.00 2.05 0.00 2.07 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.45% 0.00% 71.13% 0.00% 100.00% -
P/NAPS 3.61 3.55 3.72 3.78 3.56 3.44 3.04 12.13%
  QoQ % 1.69% -4.57% -1.59% 6.18% 3.49% 13.16% -
  Horiz. % 118.75% 116.78% 122.37% 124.34% 117.11% 113.16% 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.
 


 

558  226  506  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.070.00 
 UMWOG-WA 0.175+0.015 
 CSL 0.035-0.01 
 PUC 0.215+0.01 
 PALETTE 0.37+0.055 
 BJCORP 0.41+0.01 
 UMWOG 0.305+0.02 
 DGB 0.13-0.01 
 HIBISCS 0.78+0.025 
 FRONTKN 0.405+0.03 
Partners & Brokers