Highlights

[PBBANK] YoY Quarter Result on 2008-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 17-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -17.26%    YoY -     13.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,170,654 2,679,261 2,350,620 2,515,579 2,423,826 1,770,919 1,414,728 14.39%
  YoY % 18.34% 13.98% -6.56% 3.79% 36.87% 25.18% -
  Horiz. % 224.12% 189.38% 166.15% 177.81% 171.33% 125.18% 100.00%
PBT 1,261,920 981,981 819,782 791,566 732,745 615,028 521,333 15.87%
  YoY % 28.51% 19.79% 3.56% 8.03% 19.14% 17.97% -
  Horiz. % 242.06% 188.36% 157.25% 151.84% 140.55% 117.97% 100.00%
Tax -295,948 -234,962 -199,843 -184,542 -192,783 -138,406 -155,179 11.35%
  YoY % -25.96% -17.57% -8.29% 4.27% -39.29% 10.81% -
  Horiz. % 190.71% 151.41% 128.78% 118.92% 124.23% 89.19% 100.00%
NP 965,972 747,019 619,939 607,024 539,962 476,622 366,154 17.54%
  YoY % 29.31% 20.50% 2.13% 12.42% 13.29% 30.17% -
  Horiz. % 263.82% 204.02% 169.31% 165.78% 147.47% 130.17% 100.00%
NP to SH 954,883 734,079 610,741 593,535 524,110 456,902 366,154 17.31%
  YoY % 30.08% 20.19% 2.90% 13.25% 14.71% 24.78% -
  Horiz. % 260.79% 200.48% 166.80% 162.10% 143.14% 124.78% 100.00%
Tax Rate 23.45 % 23.93 % 24.38 % 23.31 % 26.31 % 22.50 % 29.77 % -3.90%
  YoY % -2.01% -1.85% 4.59% -11.40% 16.93% -24.42% -
  Horiz. % 78.77% 80.38% 81.89% 78.30% 88.38% 75.58% 100.00%
Total Cost 2,204,682 1,932,242 1,730,681 1,908,555 1,883,864 1,294,297 1,048,574 13.18%
  YoY % 14.10% 11.65% -9.32% 1.31% 45.55% 23.43% -
  Horiz. % 210.26% 184.27% 165.05% 182.01% 179.66% 123.43% 100.00%
Net Worth 10,505,429 12,033,853 10,321,177 9,368,055 9,052,473 8,382,785 7,363,655 6.10%
  YoY % -12.70% 16.59% 10.17% 3.49% 7.99% 13.84% -
  Horiz. % 142.67% 163.42% 140.16% 127.22% 122.93% 113.84% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 700,361 875,571 1,035,154 1,006,560 838,844 661,885 654,430 1.14%
  YoY % -20.01% -15.42% 2.84% 19.99% 26.74% 1.14% -
  Horiz. % 107.02% 133.79% 158.18% 153.81% 128.18% 101.14% 100.00%
Div Payout % 73.35 % 119.27 % 169.49 % 169.59 % 160.05 % 144.86 % 178.73 % -13.79%
  YoY % -38.50% -29.63% -0.06% 5.96% 10.49% -18.95% -
  Horiz. % 41.04% 66.73% 94.83% 94.89% 89.55% 81.05% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 10,505,429 12,033,853 10,321,177 9,368,055 9,052,473 8,382,785 7,363,655 6.10%
  YoY % -12.70% 16.59% 10.17% 3.49% 7.99% 13.84% -
  Horiz. % 142.67% 163.42% 140.16% 127.22% 122.93% 113.84% 100.00%
NOSH 3,501,809 3,502,285 3,450,513 3,355,200 3,355,377 3,309,429 3,272,153 1.14%
  YoY % -0.01% 1.50% 2.84% -0.01% 1.39% 1.14% -
  Horiz. % 107.02% 107.03% 105.45% 102.54% 102.54% 101.14% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 30.47 % 27.88 % 26.37 % 24.13 % 22.28 % 26.91 % 25.88 % 2.76%
  YoY % 9.29% 5.73% 9.28% 8.30% -17.21% 3.98% -
  Horiz. % 117.74% 107.73% 101.89% 93.24% 86.09% 103.98% 100.00%
ROE 9.09 % 6.10 % 5.92 % 6.34 % 5.79 % 5.45 % 4.97 % 10.58%
  YoY % 49.02% 3.04% -6.62% 9.50% 6.24% 9.66% -
  Horiz. % 182.90% 122.74% 119.11% 127.57% 116.50% 109.66% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 90.54 76.50 68.12 74.98 72.24 53.51 43.24 13.10%
  YoY % 18.35% 12.30% -9.15% 3.79% 35.00% 23.75% -
  Horiz. % 209.39% 176.92% 157.54% 173.40% 167.07% 123.75% 100.00%
EPS 27.27 20.96 17.70 17.69 15.62 13.81 11.19 16.00%
  YoY % 30.10% 18.42% 0.06% 13.25% 13.11% 23.41% -
  Horiz. % 243.70% 187.31% 158.18% 158.09% 139.59% 123.41% 100.00%
DPS 20.00 25.00 30.00 30.00 25.00 20.00 20.00 -
  YoY % -20.00% -16.67% 0.00% 20.00% 25.00% 0.00% -
  Horiz. % 100.00% 125.00% 150.00% 150.00% 125.00% 100.00% 100.00%
NAPS 3.0000 3.4360 2.9912 2.7921 2.6979 2.5330 2.2504 4.91%
  YoY % -12.69% 14.87% 7.13% 3.49% 6.51% 12.56% -
  Horiz. % 133.31% 152.68% 132.92% 124.07% 119.89% 112.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 81.67 69.02 60.55 64.80 62.44 45.62 36.44 14.39%
  YoY % 18.33% 13.99% -6.56% 3.78% 36.87% 25.19% -
  Horiz. % 224.12% 189.41% 166.16% 177.83% 171.35% 125.19% 100.00%
EPS 24.60 18.91 15.73 15.29 13.50 11.77 9.43 17.32%
  YoY % 30.09% 20.22% 2.88% 13.26% 14.70% 24.81% -
  Horiz. % 260.87% 200.53% 166.81% 162.14% 143.16% 124.81% 100.00%
DPS 18.04 22.55 26.66 25.93 21.61 17.05 16.86 1.13%
  YoY % -20.00% -15.42% 2.82% 19.99% 26.74% 1.13% -
  Horiz. % 107.00% 133.75% 158.13% 153.80% 128.17% 101.13% 100.00%
NAPS 2.7061 3.0998 2.6586 2.4131 2.3318 2.1593 1.8968 6.10%
  YoY % -12.70% 16.60% 10.17% 3.49% 7.99% 13.84% -
  Horiz. % 142.67% 163.42% 140.16% 127.22% 122.93% 113.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 13.3000 11.9000 9.0500 10.4000 9.8000 6.3500 6.7000 -
P/RPS 14.69 15.56 13.28 13.87 13.57 11.87 15.50 -0.89%
  YoY % -5.59% 17.17% -4.25% 2.21% 14.32% -23.42% -
  Horiz. % 94.77% 100.39% 85.68% 89.48% 87.55% 76.58% 100.00%
P/EPS 48.77 56.77 51.13 58.79 62.74 45.99 59.87 -3.36%
  YoY % -14.09% 11.03% -13.03% -6.30% 36.42% -23.18% -
  Horiz. % 81.46% 94.82% 85.40% 98.20% 104.79% 76.82% 100.00%
EY 2.05 1.76 1.96 1.70 1.59 2.17 1.67 3.47%
  YoY % 16.48% -10.20% 15.29% 6.92% -26.73% 29.94% -
  Horiz. % 122.75% 105.39% 117.37% 101.80% 95.21% 129.94% 100.00%
DY 1.50 2.10 3.31 2.88 2.55 3.15 2.99 -10.86%
  YoY % -28.57% -36.56% 14.93% 12.94% -19.05% 5.35% -
  Horiz. % 50.17% 70.23% 110.70% 96.32% 85.28% 105.35% 100.00%
P/NAPS 4.43 3.46 3.03 3.72 3.63 2.51 2.98 6.83%
  YoY % 28.03% 14.19% -18.55% 2.48% 44.62% -15.77% -
  Horiz. % 148.66% 116.11% 101.68% 124.83% 121.81% 84.23% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/07/11 20/07/10 20/07/09 17/07/08 17/07/07 20/07/06 21/07/05 -
Price 13.3600 12.2000 10.3000 10.3000 9.8000 6.4500 7.0000 -
P/RPS 14.76 15.95 15.12 13.74 13.57 12.05 16.19 -1.53%
  YoY % -7.46% 5.49% 10.04% 1.25% 12.61% -25.57% -
  Horiz. % 91.17% 98.52% 93.39% 84.87% 83.82% 74.43% 100.00%
P/EPS 48.99 58.21 58.19 58.22 62.74 46.72 62.56 -3.99%
  YoY % -15.84% 0.03% -0.05% -7.20% 34.29% -25.32% -
  Horiz. % 78.31% 93.05% 93.01% 93.06% 100.29% 74.68% 100.00%
EY 2.04 1.72 1.72 1.72 1.59 2.14 1.60 4.13%
  YoY % 18.60% 0.00% 0.00% 8.18% -25.70% 33.75% -
  Horiz. % 127.50% 107.50% 107.50% 107.50% 99.38% 133.75% 100.00%
DY 1.50 2.05 2.91 2.91 2.55 3.10 2.86 -10.19%
  YoY % -26.83% -29.55% 0.00% 14.12% -17.74% 8.39% -
  Horiz. % 52.45% 71.68% 101.75% 101.75% 89.16% 108.39% 100.00%
P/NAPS 4.45 3.55 3.44 3.69 3.63 2.55 3.11 6.15%
  YoY % 25.35% 3.20% -6.78% 1.65% 42.35% -18.01% -
  Horiz. % 143.09% 114.15% 110.61% 118.65% 116.72% 81.99% 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