Highlights

[PBBANK] YoY Annualized 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 -     -1.99%    YoY -     24.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,579,636 10,752,537 9,626,821 10,590,333 9,312,693 7,367,180 5,813,797 13.72%
  YoY % 16.99% 11.69% -9.10% 13.72% 26.41% 26.72% -
  Horiz. % 216.38% 184.95% 165.59% 182.16% 160.18% 126.72% 100.00%
PBT 4,888,176 3,941,244 3,228,290 3,421,660 2,909,916 2,356,150 2,001,718 16.04%
  YoY % 24.03% 22.08% -5.65% 17.59% 23.50% 17.71% -
  Horiz. % 244.20% 196.89% 161.28% 170.94% 145.37% 117.71% 100.00%
Tax -1,152,117 -955,934 -744,054 -800,256 -784,658 -577,701 -510,405 14.53%
  YoY % -20.52% -28.48% 7.02% -1.99% -35.82% -13.18% -
  Horiz. % 225.73% 187.29% 145.78% 156.79% 153.73% 113.18% 100.00%
NP 3,736,058 2,985,309 2,484,236 2,621,404 2,125,257 1,778,449 1,491,313 16.53%
  YoY % 25.15% 20.17% -5.23% 23.35% 19.50% 19.25% -
  Horiz. % 250.52% 200.18% 166.58% 175.78% 142.51% 119.25% 100.00%
NP to SH 3,694,529 2,936,048 2,452,094 2,569,682 2,058,606 1,708,833 1,412,196 17.38%
  YoY % 25.83% 19.74% -4.58% 24.83% 20.47% 21.01% -
  Horiz. % 261.62% 207.91% 173.64% 181.96% 145.77% 121.01% 100.00%
Tax Rate 23.57 % 24.25 % 23.05 % 23.39 % 26.96 % 24.52 % 25.50 % -1.30%
  YoY % -2.80% 5.21% -1.45% -13.24% 9.95% -3.84% -
  Horiz. % 92.43% 95.10% 90.39% 91.73% 105.73% 96.16% 100.00%
Total Cost 8,843,577 7,767,228 7,142,585 7,968,929 7,187,436 5,588,730 4,322,484 12.67%
  YoY % 13.86% 8.75% -10.37% 10.87% 28.61% 29.29% -
  Horiz. % 204.59% 179.69% 165.24% 184.36% 166.28% 129.29% 100.00%
Net Worth 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 6.28%
  YoY % -13.63% 18.95% 11.38% 3.96% 5.30% 15.06% -
  Horiz. % 144.14% 166.88% 140.30% 125.96% 121.16% 115.06% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 933,843 1,164,728 1,370,906 1,342,104 1,118,321 882,204 873,343 1.12%
  YoY % -19.82% -15.04% 2.15% 20.01% 26.76% 1.01% -
  Horiz. % 106.93% 133.36% 156.97% 153.67% 128.05% 101.01% 100.00%
Div Payout % 25.28 % 39.67 % 55.91 % 52.23 % 54.32 % 51.63 % 61.84 % -13.84%
  YoY % -36.27% -29.05% 7.05% -3.85% 5.21% -16.51% -
  Horiz. % 40.88% 64.15% 90.41% 84.46% 87.84% 83.49% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 6.28%
  YoY % -13.63% 18.95% 11.38% 3.96% 5.30% 15.06% -
  Horiz. % 144.14% 166.88% 140.30% 125.96% 121.16% 115.06% 100.00%
NOSH 3,501,911 3,494,186 3,427,266 3,355,261 3,354,965 3,308,267 3,275,037 1.12%
  YoY % 0.22% 1.95% 2.15% 0.01% 1.41% 1.01% -
  Horiz. % 106.93% 106.69% 104.65% 102.45% 102.44% 101.01% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 29.70 % 27.76 % 25.81 % 24.75 % 22.82 % 24.14 % 25.65 % 2.47%
  YoY % 6.99% 7.56% 4.28% 8.46% -5.47% -5.89% -
  Horiz. % 115.79% 108.23% 100.62% 96.49% 88.97% 94.11% 100.00%
ROE 35.17 % 24.14 % 23.98 % 27.99 % 23.31 % 20.38 % 19.38 % 10.44%
  YoY % 45.69% 0.67% -14.33% 20.08% 14.38% 5.16% -
  Horiz. % 181.48% 124.56% 123.74% 144.43% 120.28% 105.16% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 359.22 307.73 280.89 315.63 277.58 222.69 177.52 12.46%
  YoY % 16.73% 9.56% -11.01% 13.71% 24.65% 25.45% -
  Horiz. % 202.35% 173.35% 158.23% 177.80% 156.37% 125.45% 100.00%
EPS 105.49 84.03 71.55 76.59 61.36 51.65 43.12 16.07%
  YoY % 25.54% 17.44% -6.58% 24.82% 18.80% 19.78% -
  Horiz. % 244.64% 194.87% 165.93% 177.62% 142.30% 119.78% 100.00%
DPS 26.67 33.33 40.00 40.00 33.33 26.67 26.67 -
  YoY % -19.98% -16.67% 0.00% 20.01% 24.97% 0.00% -
  Horiz. % 100.00% 124.97% 149.98% 149.98% 124.97% 100.00% 100.00%
NAPS 3.0000 3.4810 2.9836 2.7363 2.6322 2.5349 2.2255 5.10%
  YoY % -13.82% 16.67% 9.04% 3.95% 3.84% 13.90% -
  Horiz. % 134.80% 156.41% 134.06% 122.95% 118.27% 113.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 324.04 276.97 247.98 272.80 239.89 189.77 149.76 13.72%
  YoY % 16.99% 11.69% -9.10% 13.72% 26.41% 26.72% -
  Horiz. % 216.37% 184.94% 165.58% 182.16% 160.18% 126.72% 100.00%
EPS 95.17 75.63 63.16 66.19 53.03 44.02 36.38 17.37%
  YoY % 25.84% 19.74% -4.58% 24.82% 20.47% 21.00% -
  Horiz. % 261.60% 207.89% 173.61% 181.94% 145.77% 121.00% 100.00%
DPS 24.05 30.00 35.31 34.57 28.81 22.72 22.50 1.12%
  YoY % -19.83% -15.04% 2.14% 19.99% 26.80% 0.98% -
  Horiz. % 106.89% 133.33% 156.93% 153.64% 128.04% 100.98% 100.00%
NAPS 2.7062 3.1331 2.6340 2.3649 2.2748 2.1602 1.8775 6.28%
  YoY % -13.63% 18.95% 11.38% 3.96% 5.31% 15.06% -
  Horiz. % 144.14% 166.88% 140.29% 125.96% 121.16% 115.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 12.2000 12.5600 10.2000 10.0000 9.9500 6.8500 6.7500 -
P/RPS 3.40 4.08 3.63 3.17 3.58 3.08 3.80 -1.84%
  YoY % -16.67% 12.40% 14.51% -11.45% 16.23% -18.95% -
  Horiz. % 89.47% 107.37% 95.53% 83.42% 94.21% 81.05% 100.00%
P/EPS 11.56 14.95 14.26 13.06 16.22 13.26 15.65 -4.92%
  YoY % -22.68% 4.84% 9.19% -19.48% 22.32% -15.27% -
  Horiz. % 73.87% 95.53% 91.12% 83.45% 103.64% 84.73% 100.00%
EY 8.65 6.69 7.01 7.66 6.17 7.54 6.39 5.17%
  YoY % 29.30% -4.56% -8.49% 24.15% -18.17% 18.00% -
  Horiz. % 135.37% 104.69% 109.70% 119.87% 96.56% 118.00% 100.00%
DY 2.19 2.65 3.92 4.00 3.35 3.89 3.95 -9.36%
  YoY % -17.36% -32.40% -2.00% 19.40% -13.88% -1.52% -
  Horiz. % 55.44% 67.09% 99.24% 101.27% 84.81% 98.48% 100.00%
P/NAPS 4.07 3.61 3.42 3.65 3.78 2.70 3.03 5.04%
  YoY % 12.74% 5.56% -6.30% -3.44% 40.00% -10.89% -
  Horiz. % 134.32% 119.14% 112.87% 120.46% 124.75% 89.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 -
Price 12.5000 12.5800 10.6200 9.0500 10.3000 6.6500 6.7000 -
P/RPS 3.48 4.09 3.78 2.87 3.71 2.99 3.77 -1.32%
  YoY % -14.91% 8.20% 31.71% -22.64% 24.08% -20.69% -
  Horiz. % 92.31% 108.49% 100.27% 76.13% 98.41% 79.31% 100.00%
P/EPS 11.85 14.97 14.84 11.82 16.79 12.87 15.54 -4.42%
  YoY % -20.84% 0.88% 25.55% -29.60% 30.46% -17.18% -
  Horiz. % 76.25% 96.33% 95.50% 76.06% 108.04% 82.82% 100.00%
EY 8.44 6.68 6.74 8.46 5.96 7.77 6.44 4.61%
  YoY % 26.35% -0.89% -20.33% 41.95% -23.29% 20.65% -
  Horiz. % 131.06% 103.73% 104.66% 131.37% 92.55% 120.65% 100.00%
DY 2.13 2.65 3.77 4.42 3.24 4.01 3.98 -9.89%
  YoY % -19.62% -29.71% -14.71% 36.42% -19.20% 0.75% -
  Horiz. % 53.52% 66.58% 94.72% 111.06% 81.41% 100.75% 100.00%
P/NAPS 4.17 3.61 3.56 3.31 3.91 2.62 3.01 5.58%
  YoY % 15.51% 1.40% 7.55% -15.35% 49.24% -12.96% -
  Horiz. % 138.54% 119.93% 118.27% 109.97% 129.90% 87.04% 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