Highlights

[PBBANK] YoY Quarter Result on 2010-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     7.12%    YoY -     20.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,802,871 3,465,840 3,170,654 2,679,261 2,350,620 2,515,579 2,423,826 7.79%
  YoY % 9.72% 9.31% 18.34% 13.98% -6.56% 3.79% -
  Horiz. % 156.90% 142.99% 130.81% 110.54% 96.98% 103.79% 100.00%
PBT 1,340,558 1,226,144 1,261,920 981,981 819,782 791,566 732,745 10.58%
  YoY % 9.33% -2.84% 28.51% 19.79% 3.56% 8.03% -
  Horiz. % 182.95% 167.34% 172.22% 134.01% 111.88% 108.03% 100.00%
Tax -306,273 -273,147 -295,948 -234,962 -199,843 -184,542 -192,783 8.01%
  YoY % -12.13% 7.70% -25.96% -17.57% -8.29% 4.27% -
  Horiz. % 158.87% 141.69% 153.51% 121.88% 103.66% 95.73% 100.00%
NP 1,034,285 952,997 965,972 747,019 619,939 607,024 539,962 11.43%
  YoY % 8.53% -1.34% 29.31% 20.50% 2.13% 12.42% -
  Horiz. % 191.55% 176.49% 178.90% 138.35% 114.81% 112.42% 100.00%
NP to SH 1,023,505 942,068 954,883 734,079 610,741 593,535 524,110 11.79%
  YoY % 8.64% -1.34% 30.08% 20.19% 2.90% 13.25% -
  Horiz. % 195.28% 179.75% 182.19% 140.06% 116.53% 113.25% 100.00%
Tax Rate 22.85 % 22.28 % 23.45 % 23.93 % 24.38 % 23.31 % 26.31 % -2.32%
  YoY % 2.56% -4.99% -2.01% -1.85% 4.59% -11.40% -
  Horiz. % 86.85% 84.68% 89.13% 90.95% 92.66% 88.60% 100.00%
Total Cost 2,768,586 2,512,843 2,204,682 1,932,242 1,730,681 1,908,555 1,883,864 6.62%
  YoY % 10.18% 13.98% 14.10% 11.65% -9.32% 1.31% -
  Horiz. % 146.96% 133.39% 117.03% 102.57% 91.87% 101.31% 100.00%
Net Worth 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 9,052,473 13.12%
  YoY % 14.14% 58.31% -12.70% 16.59% 10.17% 3.49% -
  Horiz. % 209.70% 183.72% 116.05% 132.93% 114.01% 103.49% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 770,342 700,513 700,361 875,571 1,035,154 1,006,560 838,844 -1.41%
  YoY % 9.97% 0.02% -20.01% -15.42% 2.84% 19.99% -
  Horiz. % 91.83% 83.51% 83.49% 104.38% 123.40% 119.99% 100.00%
Div Payout % 75.27 % 74.36 % 73.35 % 119.27 % 169.49 % 169.59 % 160.05 % -11.80%
  YoY % 1.22% 1.38% -38.50% -29.63% -0.06% 5.96% -
  Horiz. % 47.03% 46.46% 45.83% 74.52% 105.90% 105.96% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 9,052,473 13.12%
  YoY % 14.14% 58.31% -12.70% 16.59% 10.17% 3.49% -
  Horiz. % 209.70% 183.72% 116.05% 132.93% 114.01% 103.49% 100.00%
NOSH 3,501,556 3,502,566 3,501,809 3,502,285 3,450,513 3,355,200 3,355,377 0.71%
  YoY % -0.03% 0.02% -0.01% 1.50% 2.84% -0.01% -
  Horiz. % 104.36% 104.39% 104.36% 104.38% 102.84% 99.99% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 27.20 % 27.50 % 30.47 % 27.88 % 26.37 % 24.13 % 22.28 % 3.38%
  YoY % -1.09% -9.75% 9.29% 5.73% 9.28% 8.30% -
  Horiz. % 122.08% 123.43% 136.76% 125.13% 118.36% 108.30% 100.00%
ROE 5.39 % 5.66 % 9.09 % 6.10 % 5.92 % 6.34 % 5.79 % -1.18%
  YoY % -4.77% -37.73% 49.02% 3.04% -6.62% 9.50% -
  Horiz. % 93.09% 97.75% 156.99% 105.35% 102.25% 109.50% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 108.61 98.95 90.54 76.50 68.12 74.98 72.24 7.03%
  YoY % 9.76% 9.29% 18.35% 12.30% -9.15% 3.79% -
  Horiz. % 150.35% 136.97% 125.33% 105.90% 94.30% 103.79% 100.00%
EPS 29.23 26.90 27.27 20.96 17.70 17.69 15.62 11.00%
  YoY % 8.66% -1.36% 30.10% 18.42% 0.06% 13.25% -
  Horiz. % 187.13% 172.22% 174.58% 134.19% 113.32% 113.25% 100.00%
DPS 22.00 20.00 20.00 25.00 30.00 30.00 25.00 -2.11%
  YoY % 10.00% 0.00% -20.00% -16.67% 0.00% 20.00% -
  Horiz. % 88.00% 80.00% 80.00% 100.00% 120.00% 120.00% 100.00%
NAPS 5.4213 4.7484 3.0000 3.4360 2.9912 2.7921 2.6979 12.32%
  YoY % 14.17% 58.28% -12.69% 14.87% 7.13% 3.49% -
  Horiz. % 200.95% 176.00% 111.20% 127.36% 110.87% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 97.96 89.28 81.67 69.02 60.55 64.80 62.44 7.79%
  YoY % 9.72% 9.32% 18.33% 13.99% -6.56% 3.78% -
  Horiz. % 156.89% 142.99% 130.80% 110.54% 96.97% 103.78% 100.00%
EPS 26.36 24.27 24.60 18.91 15.73 15.29 13.50 11.79%
  YoY % 8.61% -1.34% 30.09% 20.22% 2.88% 13.26% -
  Horiz. % 195.26% 179.78% 182.22% 140.07% 116.52% 113.26% 100.00%
DPS 19.84 18.04 18.04 22.55 26.66 25.93 21.61 -1.41%
  YoY % 9.98% 0.00% -20.00% -15.42% 2.82% 19.99% -
  Horiz. % 91.81% 83.48% 83.48% 104.35% 123.37% 119.99% 100.00%
NAPS 4.8898 4.2841 2.7061 3.0998 2.6586 2.4131 2.3318 13.12%
  YoY % 14.14% 58.31% -12.70% 16.60% 10.17% 3.49% -
  Horiz. % 209.70% 183.73% 116.05% 132.94% 114.01% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 16.9400 13.7600 13.3000 11.9000 9.0500 10.4000 9.8000 -
P/RPS 15.60 13.91 14.69 15.56 13.28 13.87 13.57 2.35%
  YoY % 12.15% -5.31% -5.59% 17.17% -4.25% 2.21% -
  Horiz. % 114.96% 102.51% 108.25% 114.66% 97.86% 102.21% 100.00%
P/EPS 57.95 51.16 48.77 56.77 51.13 58.79 62.74 -1.31%
  YoY % 13.27% 4.90% -14.09% 11.03% -13.03% -6.30% -
  Horiz. % 92.37% 81.54% 77.73% 90.48% 81.50% 93.70% 100.00%
EY 1.73 1.95 2.05 1.76 1.96 1.70 1.59 1.42%
  YoY % -11.28% -4.88% 16.48% -10.20% 15.29% 6.92% -
  Horiz. % 108.81% 122.64% 128.93% 110.69% 123.27% 106.92% 100.00%
DY 1.30 1.45 1.50 2.10 3.31 2.88 2.55 -10.61%
  YoY % -10.34% -3.33% -28.57% -36.56% 14.93% 12.94% -
  Horiz. % 50.98% 56.86% 58.82% 82.35% 129.80% 112.94% 100.00%
P/NAPS 3.12 2.90 4.43 3.46 3.03 3.72 3.63 -2.49%
  YoY % 7.59% -34.54% 28.03% 14.19% -18.55% 2.48% -
  Horiz. % 85.95% 79.89% 122.04% 95.32% 83.47% 102.48% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 17/07/07 -
Price 17.1000 14.3400 13.3600 12.2000 10.3000 10.3000 9.8000 -
P/RPS 15.75 14.49 14.76 15.95 15.12 13.74 13.57 2.51%
  YoY % 8.70% -1.83% -7.46% 5.49% 10.04% 1.25% -
  Horiz. % 116.06% 106.78% 108.77% 117.54% 111.42% 101.25% 100.00%
P/EPS 58.50 53.32 48.99 58.21 58.19 58.22 62.74 -1.16%
  YoY % 9.71% 8.84% -15.84% 0.03% -0.05% -7.20% -
  Horiz. % 93.24% 84.99% 78.08% 92.78% 92.75% 92.80% 100.00%
EY 1.71 1.88 2.04 1.72 1.72 1.72 1.59 1.22%
  YoY % -9.04% -7.84% 18.60% 0.00% 0.00% 8.18% -
  Horiz. % 107.55% 118.24% 128.30% 108.18% 108.18% 108.18% 100.00%
DY 1.29 1.39 1.50 2.05 2.91 2.91 2.55 -10.73%
  YoY % -7.19% -7.33% -26.83% -29.55% 0.00% 14.12% -
  Horiz. % 50.59% 54.51% 58.82% 80.39% 114.12% 114.12% 100.00%
P/NAPS 3.15 3.02 4.45 3.55 3.44 3.69 3.63 -2.33%
  YoY % 4.30% -32.13% 25.35% 3.20% -6.78% 1.65% -
  Horiz. % 86.78% 83.20% 122.59% 97.80% 94.77% 101.65% 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.
 


 

1884 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.2750.00 
 KOTRA 1.750.00 
 PALETTE 0.370.00 
 PINEAPP 0.420.00 
 PUC 0.2150.00 
 WILLOW 1.030.00 
 IRIS 0.160.00 
 VS-CQ 0.2450.00 
 PMETAL-CV 0.380.00 
 BTECH 0.300.00 
Partners & Brokers