Highlights

[PBBANK] YoY Quarter Result on 2011-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 17-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -2.40%    YoY -     19.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 4,324,008 3,869,542 3,588,750 3,272,466 2,877,383 2,438,035 2,791,159 7.56%
  YoY % 11.74% 7.82% 9.67% 13.73% 18.02% -12.65% -
  Horiz. % 154.92% 138.64% 128.58% 117.24% 103.09% 87.35% 100.00%
PBT 1,552,183 1,358,164 1,298,363 1,231,144 1,051,377 856,508 804,047 11.58%
  YoY % 14.29% 4.61% 5.46% 17.10% 22.75% 6.52% -
  Horiz. % 193.05% 168.92% 161.48% 153.12% 130.76% 106.52% 100.00%
Tax -350,049 -300,802 -316,853 -290,088 -257,068 -209,083 -176,520 12.08%
  YoY % -16.37% 5.07% -9.23% -12.84% -22.95% -18.45% -
  Horiz. % 198.31% 170.41% 179.50% 164.34% 145.63% 118.45% 100.00%
NP 1,202,134 1,057,362 981,510 941,056 794,309 647,425 627,527 11.44%
  YoY % 13.69% 7.73% 4.30% 18.47% 22.69% 3.17% -
  Horiz. % 191.57% 168.50% 156.41% 149.96% 126.58% 103.17% 100.00%
NP to SH 1,191,521 1,047,260 972,664 931,953 782,702 639,045 616,340 11.61%
  YoY % 13.78% 7.67% 4.37% 19.07% 22.48% 3.68% -
  Horiz. % 193.32% 169.92% 157.81% 151.21% 126.99% 103.68% 100.00%
Tax Rate 22.55 % 22.15 % 24.40 % 23.56 % 24.45 % 24.41 % 21.95 % 0.45%
  YoY % 1.81% -9.22% 3.57% -3.64% 0.16% 11.21% -
  Horiz. % 102.73% 100.91% 111.16% 107.33% 111.39% 111.21% 100.00%
Total Cost 3,121,874 2,812,180 2,607,240 2,331,410 2,083,074 1,790,610 2,163,632 6.30%
  YoY % 11.01% 7.86% 11.83% 11.92% 16.33% -17.24% -
  Horiz. % 144.29% 129.97% 120.50% 107.75% 96.28% 82.76% 100.00%
Net Worth 25,889,419 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 18.85%
  YoY % 34.30% 13.97% 60.97% -13.80% 18.41% 12.14% -
  Horiz. % 282.00% 209.98% 184.25% 114.46% 132.78% 112.14% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 25,889,419 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 18.85%
  YoY % 34.30% 13.97% 60.97% -13.80% 18.41% 12.14% -
  Horiz. % 282.00% 209.98% 184.25% 114.46% 132.78% 112.14% 100.00%
NOSH 3,737,518 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 3,355,144 1.81%
  YoY % 6.71% 0.02% -0.03% 0.02% 1.49% 2.84% -
  Horiz. % 111.40% 104.39% 104.37% 104.40% 104.38% 102.84% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.80 % 27.33 % 27.35 % 28.76 % 27.61 % 26.56 % 22.48 % 3.60%
  YoY % 1.72% -0.07% -4.90% 4.17% 3.95% 18.15% -
  Horiz. % 123.67% 121.57% 121.66% 127.94% 122.82% 118.15% 100.00%
ROE 4.60 % 5.43 % 5.75 % 8.87 % 6.42 % 6.21 % 6.71 % -6.10%
  YoY % -15.29% -5.57% -35.17% 38.16% 3.38% -7.45% -
  Horiz. % 68.55% 80.92% 85.69% 132.19% 95.68% 92.55% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 115.69 110.48 102.48 93.43 82.16 70.66 83.19 5.65%
  YoY % 4.72% 7.81% 9.69% 13.72% 16.28% -15.06% -
  Horiz. % 139.07% 132.80% 123.19% 112.31% 98.76% 84.94% 100.00%
EPS 31.88 29.90 27.77 26.61 22.35 18.52 18.37 9.62%
  YoY % 6.62% 7.67% 4.36% 19.06% 20.68% 0.82% -
  Horiz. % 173.54% 162.77% 151.17% 144.86% 121.67% 100.82% 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 6.9269 5.5039 4.8305 3.0000 3.4810 2.9836 2.7363 16.73%
  YoY % 25.85% 13.94% 61.02% -13.82% 16.67% 9.04% -
  Horiz. % 253.15% 201.14% 176.53% 109.64% 127.22% 109.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 111.38 99.68 92.44 84.30 74.12 62.80 71.90 7.56%
  YoY % 11.74% 7.83% 9.66% 13.73% 18.03% -12.66% -
  Horiz. % 154.91% 138.64% 128.57% 117.25% 103.09% 87.34% 100.00%
EPS 30.69 26.98 25.05 24.01 20.16 16.46 15.88 11.60%
  YoY % 13.75% 7.70% 4.33% 19.10% 22.48% 3.65% -
  Horiz. % 193.26% 169.90% 157.75% 151.20% 126.95% 103.65% 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 6.6689 4.9657 4.3572 2.7068 3.1402 2.6519 2.3649 18.85%
  YoY % 34.30% 13.97% 60.97% -13.80% 18.41% 12.14% -
  Horiz. % 281.99% 209.98% 184.24% 114.46% 132.78% 112.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 18.9000 17.7400 14.3800 12.2000 12.5600 10.2000 10.0000 -
P/RPS 16.34 16.06 14.03 13.06 15.29 14.44 12.02 5.25%
  YoY % 1.74% 14.47% 7.43% -14.58% 5.89% 20.13% -
  Horiz. % 135.94% 133.61% 116.72% 108.65% 127.20% 120.13% 100.00%
P/EPS 59.28 59.33 51.77 45.85 56.20 55.08 54.44 1.43%
  YoY % -0.08% 14.60% 12.91% -18.42% 2.03% 1.18% -
  Horiz. % 108.89% 108.98% 95.10% 84.22% 103.23% 101.18% 100.00%
EY 1.69 1.69 1.93 2.18 1.78 1.82 1.84 -1.41%
  YoY % 0.00% -12.44% -11.47% 22.47% -2.20% -1.09% -
  Horiz. % 91.85% 91.85% 104.89% 118.48% 96.74% 98.91% 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 2.73 3.22 2.98 4.07 3.61 3.42 3.65 -4.72%
  YoY % -15.22% 8.05% -26.78% 12.74% 5.56% -6.30% -
  Horiz. % 74.79% 88.22% 81.64% 111.51% 98.90% 93.70% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 14/10/08 -
Price 18.6200 18.5000 14.7200 12.5000 12.5800 10.6200 9.0500 -
P/RPS 16.09 16.75 14.36 13.38 15.31 15.03 10.88 6.74%
  YoY % -3.94% 16.64% 7.32% -12.61% 1.86% 38.14% -
  Horiz. % 147.89% 153.95% 131.99% 122.98% 140.72% 138.14% 100.00%
P/EPS 58.41 61.87 52.99 46.98 56.29 57.34 49.27 2.88%
  YoY % -5.59% 16.76% 12.79% -16.54% -1.83% 16.38% -
  Horiz. % 118.55% 125.57% 107.55% 95.35% 114.25% 116.38% 100.00%
EY 1.71 1.62 1.89 2.13 1.78 1.74 2.03 -2.82%
  YoY % 5.56% -14.29% -11.27% 19.66% 2.30% -14.29% -
  Horiz. % 84.24% 79.80% 93.10% 104.93% 87.68% 85.71% 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 2.69 3.36 3.05 4.17 3.61 3.56 3.31 -3.40%
  YoY % -19.94% 10.16% -26.86% 15.51% 1.40% 7.55% -
  Horiz. % 81.27% 101.51% 92.15% 125.98% 109.06% 107.55% 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.
 


 

335  397  521  633 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.070.00 
 AAX 0.36-0.02 
 BORNOIL 0.09-0.005 
 DGB 0.145+0.015 
 HUBLINE 0.125+0.005 
 MASTEEL 1.51+0.19 
 SIME 8.930.00 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers