Highlights

[PBBANK] QoQ Quarter Result on 2008-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     23.70%    YoY -     50.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,557,557 2,791,159 2,515,579 2,636,012 2,573,079 2,414,474 2,423,826 3.63%
  QoQ % -8.37% 10.95% -4.57% 2.45% 6.57% -0.39% -
  Horiz. % 105.52% 115.16% 103.79% 108.75% 106.16% 99.61% 100.00%
PBT 812,943 804,047 791,566 970,632 821,201 774,424 732,745 7.14%
  QoQ % 1.11% 1.58% -18.45% 18.20% 6.04% 5.69% -
  Horiz. % 110.94% 109.73% 108.03% 132.47% 112.07% 105.69% 100.00%
Tax -156,336 -176,520 -184,542 -239,130 -213,358 -211,485 -192,783 -12.98%
  QoQ % 11.43% 4.35% 22.83% -12.08% -0.89% -9.70% -
  Horiz. % 81.09% 91.56% 95.73% 124.04% 110.67% 109.70% 100.00%
NP 656,607 627,527 607,024 731,502 607,843 562,939 539,962 13.86%
  QoQ % 4.63% 3.38% -17.02% 20.34% 7.98% 4.26% -
  Horiz. % 121.60% 116.22% 112.42% 135.47% 112.57% 104.26% 100.00%
NP to SH 653,975 616,340 593,535 717,387 579,960 543,627 524,110 15.82%
  QoQ % 6.11% 3.84% -17.26% 23.70% 6.68% 3.72% -
  Horiz. % 124.78% 117.60% 113.25% 136.88% 110.66% 103.72% 100.00%
Tax Rate 19.23 % 21.95 % 23.31 % 24.64 % 25.98 % 27.31 % 26.31 % -18.78%
  QoQ % -12.39% -5.83% -5.40% -5.16% -4.87% 3.80% -
  Horiz. % 73.09% 83.43% 88.60% 93.65% 98.75% 103.80% 100.00%
Total Cost 1,900,950 2,163,632 1,908,555 1,904,510 1,965,236 1,851,535 1,883,864 0.60%
  QoQ % -12.14% 13.36% 0.21% -3.09% 6.14% -1.72% -
  Horiz. % 100.91% 114.85% 101.31% 101.10% 104.32% 98.28% 100.00%
Net Worth 9,536,156 9,180,680 9,368,055 8,752,859 9,328,219 8,827,483 9,052,473 3.51%
  QoQ % 3.87% -2.00% 7.03% -6.17% 5.67% -2.49% -
  Horiz. % 105.34% 101.42% 103.49% 96.69% 103.05% 97.51% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 838,859 - 1,006,560 - 1,673,283 - 838,844 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 119.99% 0.00% 199.47% 0.00% 100.00%
Div Payout % 128.27 % - % 169.59 % - % 288.52 % - % 160.05 % -13.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.14% 0.00% 105.96% 0.00% 180.27% 0.00% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 9,536,156 9,180,680 9,368,055 8,752,859 9,328,219 8,827,483 9,052,473 3.51%
  QoQ % 3.87% -2.00% 7.03% -6.17% 5.67% -2.49% -
  Horiz. % 105.34% 101.42% 103.49% 96.69% 103.05% 97.51% 100.00%
NOSH 3,355,438 3,355,144 3,355,200 3,353,843 3,346,566 3,353,652 3,355,377 0.00%
  QoQ % 0.01% -0.00% 0.04% 0.22% -0.21% -0.05% -
  Horiz. % 100.00% 99.99% 99.99% 99.95% 99.74% 99.95% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 25.67 % 22.48 % 24.13 % 27.75 % 23.62 % 23.32 % 22.28 % 9.86%
  QoQ % 14.19% -6.84% -13.05% 17.49% 1.29% 4.67% -
  Horiz. % 115.22% 100.90% 108.30% 124.55% 106.01% 104.67% 100.00%
ROE 6.86 % 6.71 % 6.34 % 8.20 % 6.22 % 6.16 % 5.79 % 11.91%
  QoQ % 2.24% 5.84% -22.68% 31.83% 0.97% 6.39% -
  Horiz. % 118.48% 115.89% 109.50% 141.62% 107.43% 106.39% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.22 83.19 74.98 78.60 76.89 72.00 72.24 3.62%
  QoQ % -8.38% 10.95% -4.61% 2.22% 6.79% -0.33% -
  Horiz. % 105.51% 115.16% 103.79% 108.80% 106.44% 99.67% 100.00%
EPS 19.49 18.37 17.69 21.39 17.33 16.21 15.62 15.82%
  QoQ % 6.10% 3.84% -17.30% 23.43% 6.91% 3.78% -
  Horiz. % 124.78% 117.61% 113.25% 136.94% 110.95% 103.78% 100.00%
DPS 25.00 0.00 30.00 0.00 50.00 0.00 25.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 120.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.8420 2.7363 2.7921 2.6098 2.7874 2.6322 2.6979 3.51%
  QoQ % 3.86% -2.00% 6.99% -6.37% 5.90% -2.44% -
  Horiz. % 105.34% 101.42% 103.49% 96.73% 103.32% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.88 71.90 64.80 67.90 66.28 62.19 62.44 3.62%
  QoQ % -8.37% 10.96% -4.57% 2.44% 6.58% -0.40% -
  Horiz. % 105.51% 115.15% 103.78% 108.74% 106.15% 99.60% 100.00%
EPS 16.85 15.88 15.29 18.48 14.94 14.00 13.50 15.85%
  QoQ % 6.11% 3.86% -17.26% 23.69% 6.71% 3.70% -
  Horiz. % 124.81% 117.63% 113.26% 136.89% 110.67% 103.70% 100.00%
DPS 21.61 0.00 25.93 0.00 43.10 0.00 21.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 119.99% 0.00% 199.44% 0.00% 100.00%
NAPS 2.4564 2.3649 2.4131 2.2546 2.4029 2.2739 2.3318 3.52%
  QoQ % 3.87% -2.00% 7.03% -6.17% 5.67% -2.48% -
  Horiz. % 105.34% 101.42% 103.49% 96.69% 103.05% 97.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.8500 10.0000 10.4000 10.5000 11.0000 9.9500 9.8000 -
P/RPS 11.61 12.02 13.87 13.36 14.31 13.82 13.57 -9.83%
  QoQ % -3.41% -13.34% 3.82% -6.64% 3.55% 1.84% -
  Horiz. % 85.56% 88.58% 102.21% 98.45% 105.45% 101.84% 100.00%
P/EPS 45.41 54.44 58.79 49.09 63.47 61.38 62.74 -19.31%
  QoQ % -16.59% -7.40% 19.76% -22.66% 3.41% -2.17% -
  Horiz. % 72.38% 86.77% 93.70% 78.24% 101.16% 97.83% 100.00%
EY 2.20 1.84 1.70 2.04 1.58 1.63 1.59 24.05%
  QoQ % 19.57% 8.24% -16.67% 29.11% -3.07% 2.52% -
  Horiz. % 138.36% 115.72% 106.92% 128.30% 99.37% 102.52% 100.00%
DY 2.82 0.00 2.88 0.00 4.55 0.00 2.55 6.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.59% 0.00% 112.94% 0.00% 178.43% 0.00% 100.00%
P/NAPS 3.11 3.65 3.72 4.02 3.95 3.78 3.63 -9.75%
  QoQ % -14.79% -1.88% -7.46% 1.77% 4.50% 4.13% -
  Horiz. % 85.67% 100.55% 102.48% 110.74% 108.82% 104.13% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/01/09 14/10/08 17/07/08 14/04/08 21/01/08 16/10/07 17/07/07 -
Price 8.7000 9.0500 10.3000 10.9000 11.0000 10.3000 9.8000 -
P/RPS 11.41 10.88 13.74 13.87 14.31 14.31 13.57 -10.87%
  QoQ % 4.87% -20.82% -0.94% -3.07% 0.00% 5.45% -
  Horiz. % 84.08% 80.18% 101.25% 102.21% 105.45% 105.45% 100.00%
P/EPS 44.64 49.27 58.22 50.96 63.47 63.54 62.74 -20.22%
  QoQ % -9.40% -15.37% 14.25% -19.71% -0.11% 1.28% -
  Horiz. % 71.15% 78.53% 92.80% 81.22% 101.16% 101.28% 100.00%
EY 2.24 2.03 1.72 1.96 1.58 1.57 1.59 25.54%
  QoQ % 10.34% 18.02% -12.24% 24.05% 0.64% -1.26% -
  Horiz. % 140.88% 127.67% 108.18% 123.27% 99.37% 98.74% 100.00%
DY 2.87 0.00 2.91 0.00 4.55 0.00 2.55 8.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.55% 0.00% 114.12% 0.00% 178.43% 0.00% 100.00%
P/NAPS 3.06 3.31 3.69 4.18 3.95 3.91 3.63 -10.72%
  QoQ % -7.55% -10.30% -11.72% 5.82% 1.02% 7.71% -
  Horiz. % 84.30% 91.18% 101.65% 115.15% 108.82% 107.71% 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