Highlights

[PBBANK] YoY 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 -     3.84%    YoY -     13.38%
Quarter Report


View:


Show?  YoY % Horiz. %

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 3,272,466 2,877,383 2,438,035 2,791,159 2,414,474 2,092,549 1,527,047 13.54%
  YoY % 13.73% 18.02% -12.65% 15.60% 15.38% 37.03% -
  Horiz. % 214.30% 188.43% 159.66% 182.78% 158.11% 137.03% 100.00%
PBT 1,231,144 1,051,377 856,508 804,047 774,424 606,316 500,358 16.18%
  YoY % 17.10% 22.75% 6.52% 3.83% 27.73% 21.18% -
  Horiz. % 246.05% 210.12% 171.18% 160.69% 154.77% 121.18% 100.00%
Tax -290,088 -257,068 -209,083 -176,520 -211,485 -156,345 -132,709 13.91%
  YoY % -12.84% -22.95% -18.45% 16.53% -35.27% -17.81% -
  Horiz. % 218.59% 193.71% 157.55% 133.01% 159.36% 117.81% 100.00%
NP 941,056 794,309 647,425 627,527 562,939 449,971 367,649 16.95%
  YoY % 18.47% 22.69% 3.17% 11.47% 25.11% 22.39% -
  Horiz. % 255.97% 216.05% 176.10% 170.69% 153.12% 122.39% 100.00%
NP to SH 931,953 782,702 639,045 616,340 543,627 436,315 347,864 17.84%
  YoY % 19.07% 22.48% 3.68% 13.38% 24.60% 25.43% -
  Horiz. % 267.91% 225.00% 183.71% 177.18% 156.28% 125.43% 100.00%
Tax Rate 23.56 % 24.45 % 24.41 % 21.95 % 27.31 % 25.79 % 26.52 % -1.95%
  YoY % -3.64% 0.16% 11.21% -19.63% 5.89% -2.75% -
  Horiz. % 88.84% 92.19% 92.04% 82.77% 102.98% 97.25% 100.00%
Total Cost 2,331,410 2,083,074 1,790,610 2,163,632 1,851,535 1,642,578 1,159,398 12.34%
  YoY % 11.92% 16.33% -17.24% 16.86% 12.72% 41.68% -
  Horiz. % 201.09% 179.67% 154.44% 186.62% 159.70% 141.68% 100.00%
Net Worth 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 6.25%
  YoY % -13.80% 18.41% 12.14% 4.00% 5.02% 15.09% -
  Horiz. % 143.88% 166.91% 140.96% 125.70% 120.87% 115.09% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 6.25%
  YoY % -13.80% 18.41% 12.14% 4.00% 5.02% 15.09% -
  Horiz. % 143.88% 166.91% 140.96% 125.70% 120.87% 115.09% 100.00%
NOSH 3,502,704 3,502,022 3,450,566 3,355,144 3,353,652 3,316,027 3,281,735 1.09%
  YoY % 0.02% 1.49% 2.84% 0.04% 1.13% 1.04% -
  Horiz. % 106.73% 106.71% 105.14% 102.24% 102.19% 101.04% 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 28.76 % 27.61 % 26.56 % 22.48 % 23.32 % 21.50 % 24.08 % 3.00%
  YoY % 4.17% 3.95% 18.15% -3.60% 8.47% -10.71% -
  Horiz. % 119.44% 114.66% 110.30% 93.36% 96.84% 89.29% 100.00%
ROE 8.87 % 6.42 % 6.21 % 6.71 % 6.16 % 5.19 % 4.76 % 10.93%
  YoY % 38.16% 3.38% -7.45% 8.93% 18.69% 9.03% -
  Horiz. % 186.34% 134.87% 130.46% 140.97% 129.41% 109.03% 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 93.43 82.16 70.66 83.19 72.00 63.10 46.53 12.31%
  YoY % 13.72% 16.28% -15.06% 15.54% 14.10% 35.61% -
  Horiz. % 200.80% 176.57% 151.86% 178.79% 154.74% 135.61% 100.00%
EPS 26.61 22.35 18.52 18.37 16.21 13.16 10.60 16.57%
  YoY % 19.06% 20.68% 0.82% 13.33% 23.18% 24.15% -
  Horiz. % 251.04% 210.85% 174.72% 173.30% 152.92% 124.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 84.30 74.12 62.80 71.90 62.19 53.90 39.34 13.54%
  YoY % 13.73% 18.03% -12.66% 15.61% 15.38% 37.01% -
  Horiz. % 214.29% 188.41% 159.63% 182.77% 158.08% 137.01% 100.00%
EPS 24.01 20.16 16.46 15.88 14.00 11.24 8.96 17.85%
  YoY % 19.10% 22.48% 3.65% 13.43% 24.56% 25.45% -
  Horiz. % 267.97% 225.00% 183.71% 177.23% 156.25% 125.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.7068 3.1402 2.6519 2.3649 2.2739 2.1652 1.8813 6.25%
  YoY % -13.80% 18.41% 12.14% 4.00% 5.02% 15.09% -
  Horiz. % 143.88% 166.92% 140.96% 125.71% 120.87% 115.09% 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 13.06 15.29 14.44 12.02 13.82 10.86 14.51 -1.74%
  YoY % -14.58% 5.89% 20.13% -13.02% 27.26% -25.16% -
  Horiz. % 90.01% 105.38% 99.52% 82.84% 95.24% 74.84% 100.00%
P/EPS 45.85 56.20 55.08 54.44 61.38 52.06 63.68 -5.33%
  YoY % -18.42% 2.03% 1.18% -11.31% 17.90% -18.25% -
  Horiz. % 72.00% 88.25% 86.49% 85.49% 96.39% 81.75% 100.00%
EY 2.18 1.78 1.82 1.84 1.63 1.92 1.57 5.62%
  YoY % 22.47% -2.20% -1.09% 12.88% -15.10% 22.29% -
  Horiz. % 138.85% 113.38% 115.92% 117.20% 103.82% 122.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 13.38 15.31 15.03 10.88 14.31 10.54 14.40 -1.22%
  YoY % -12.61% 1.86% 38.14% -23.97% 35.77% -26.81% -
  Horiz. % 92.92% 106.32% 104.38% 75.56% 99.38% 73.19% 100.00%
P/EPS 46.98 56.29 57.34 49.27 63.54 50.54 63.21 -4.82%
  YoY % -16.54% -1.83% 16.38% -22.46% 25.72% -20.04% -
  Horiz. % 74.32% 89.05% 90.71% 77.95% 100.52% 79.96% 100.00%
EY 2.13 1.78 1.74 2.03 1.57 1.98 1.58 5.10%
  YoY % 19.66% 2.30% -14.29% 29.30% -20.71% 25.32% -
  Horiz. % 134.81% 112.66% 110.13% 128.48% 99.37% 125.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

377  382  498  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers