Highlights

[PBBANK] YoY Quarter Result on 2008-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     23.70%    YoY -     50.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,991,607 2,507,759 2,431,461 2,636,012 2,146,220 1,687,285 1,418,573 13.24%
  YoY % 19.29% 3.14% -7.76% 22.82% 27.20% 18.94% -
  Horiz. % 210.89% 176.78% 171.40% 185.82% 151.29% 118.94% 100.00%
PBT 1,173,068 922,575 744,928 970,632 675,268 545,769 479,598 16.07%
  YoY % 27.15% 23.85% -23.25% 43.74% 23.73% 13.80% -
  Horiz. % 244.59% 192.36% 155.32% 202.38% 140.80% 113.80% 100.00%
Tax -278,052 -224,921 -149,115 -239,130 -184,226 -138,525 -134,469 12.87%
  YoY % -23.62% -50.84% 37.64% -29.80% -32.99% -3.02% -
  Horiz. % 206.78% 167.27% 110.89% 177.83% 137.00% 103.02% 100.00%
NP 895,016 697,654 595,813 731,502 491,042 407,244 345,129 17.20%
  YoY % 28.29% 17.09% -18.55% 48.97% 20.58% 18.00% -
  Horiz. % 259.33% 202.14% 172.63% 211.95% 142.28% 118.00% 100.00%
NP to SH 884,061 685,255 589,285 717,387 476,218 388,408 345,129 16.96%
  YoY % 29.01% 16.29% -17.86% 50.64% 22.61% 12.54% -
  Horiz. % 256.15% 198.55% 170.74% 207.86% 137.98% 112.54% 100.00%
Tax Rate 23.70 % 24.38 % 20.02 % 24.64 % 27.28 % 25.38 % 28.04 % -2.76%
  YoY % -2.79% 21.78% -18.75% -9.68% 7.49% -9.49% -
  Horiz. % 84.52% 86.95% 71.40% 87.87% 97.29% 90.51% 100.00%
Total Cost 2,096,591 1,810,105 1,835,648 1,904,510 1,655,178 1,280,041 1,073,444 11.80%
  YoY % 15.83% -1.39% -3.62% 15.06% 29.31% 19.25% -
  Horiz. % 195.31% 168.63% 171.01% 177.42% 154.19% 119.25% 100.00%
Net Worth 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 7.07%
  YoY % -6.62% 19.62% 7.47% 2.06% 0.46% 22.43% -
  Horiz. % 150.70% 161.37% 134.90% 125.53% 122.99% 122.43% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 7.07%
  YoY % -6.62% 19.62% 7.47% 2.06% 0.46% 22.43% -
  Horiz. % 150.70% 161.37% 134.90% 125.53% 122.99% 122.43% 100.00%
NOSH 3,502,640 3,478,451 3,378,927 3,353,843 3,356,011 3,301,093 3,255,933 1.22%
  YoY % 0.70% 2.95% 0.75% -0.06% 1.66% 1.39% -
  Horiz. % 107.58% 106.83% 103.78% 103.01% 103.07% 101.39% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 29.92 % 27.82 % 24.50 % 27.75 % 22.88 % 24.14 % 24.33 % 3.51%
  YoY % 7.55% 13.55% -11.71% 21.28% -5.22% -0.78% -
  Horiz. % 122.98% 114.34% 100.70% 114.06% 94.04% 99.22% 100.00%
ROE 8.41 % 6.09 % 6.26 % 8.20 % 5.55 % 4.55 % 4.95 % 9.23%
  YoY % 38.10% -2.72% -23.66% 47.75% 21.98% -8.08% -
  Horiz. % 169.90% 123.03% 126.46% 165.66% 112.12% 91.92% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 85.41 72.09 71.96 78.60 63.95 51.11 43.57 11.87%
  YoY % 18.48% 0.18% -8.45% 22.91% 25.12% 17.31% -
  Horiz. % 196.03% 165.46% 165.16% 180.40% 146.78% 117.31% 100.00%
EPS 25.24 19.70 17.44 21.39 14.19 11.77 10.60 15.55%
  YoY % 28.12% 12.96% -18.47% 50.74% 20.56% 11.04% -
  Horiz. % 238.11% 185.85% 164.53% 201.79% 133.87% 111.04% 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 3.2349 2.7839 2.6098 2.5554 2.5860 2.1416 5.78%
  YoY % -7.26% 16.20% 6.67% 2.13% -1.18% 20.75% -
  Horiz. % 140.08% 151.05% 129.99% 121.86% 119.32% 120.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 77.06 64.60 62.63 67.90 55.28 43.46 36.54 13.24%
  YoY % 19.29% 3.15% -7.76% 22.83% 27.20% 18.94% -
  Horiz. % 210.89% 176.79% 171.40% 185.82% 151.29% 118.94% 100.00%
EPS 22.77 17.65 15.18 18.48 12.27 10.01 8.89 16.96%
  YoY % 29.01% 16.27% -17.86% 50.61% 22.58% 12.60% -
  Horiz. % 256.13% 198.54% 170.75% 207.87% 138.02% 112.60% 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 2.7067 2.8985 2.4230 2.2546 2.2091 2.1989 1.7962 7.07%
  YoY % -6.62% 19.62% 7.47% 2.06% 0.46% 22.42% -
  Horiz. % 150.69% 161.37% 134.90% 125.52% 122.99% 122.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 13.1200 11.6400 7.5500 10.5000 8.8500 6.5500 7.5000 -
P/RPS 15.36 16.15 10.49 13.36 13.84 12.81 17.21 -1.88%
  YoY % -4.89% 53.96% -21.48% -3.47% 8.04% -25.57% -
  Horiz. % 89.25% 93.84% 60.95% 77.63% 80.42% 74.43% 100.00%
P/EPS 51.98 59.09 43.29 49.09 62.37 55.67 70.75 -5.01%
  YoY % -12.03% 36.50% -11.82% -21.29% 12.04% -21.31% -
  Horiz. % 73.47% 83.52% 61.19% 69.39% 88.16% 78.69% 100.00%
EY 1.92 1.69 2.31 2.04 1.60 1.80 1.41 5.28%
  YoY % 13.61% -26.84% 13.24% 27.50% -11.11% 27.66% -
  Horiz. % 136.17% 119.86% 163.83% 144.68% 113.48% 127.66% 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 4.37 3.60 2.71 4.02 3.46 2.53 3.50 3.77%
  YoY % 21.39% 32.84% -32.59% 16.18% 36.76% -27.71% -
  Horiz. % 124.86% 102.86% 77.43% 114.86% 98.86% 72.29% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/04/11 15/04/10 14/04/09 14/04/08 16/04/07 18/04/06 13/04/05 -
Price 13.0600 12.0400 8.4500 10.9000 9.2500 6.6500 6.9500 -
P/RPS 15.29 16.70 11.74 13.87 14.46 13.01 15.95 -0.70%
  YoY % -8.44% 42.25% -15.36% -4.08% 11.15% -18.43% -
  Horiz. % 95.86% 104.70% 73.61% 86.96% 90.66% 81.57% 100.00%
P/EPS 51.74 61.12 48.45 50.96 65.19 56.52 65.57 -3.87%
  YoY % -15.35% 26.15% -4.93% -21.83% 15.34% -13.80% -
  Horiz. % 78.91% 93.21% 73.89% 77.72% 99.42% 86.20% 100.00%
EY 1.93 1.64 2.06 1.96 1.53 1.77 1.53 3.94%
  YoY % 17.68% -20.39% 5.10% 28.10% -13.56% 15.69% -
  Horiz. % 126.14% 107.19% 134.64% 128.10% 100.00% 115.69% 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 4.35 3.72 3.04 4.18 3.62 2.57 3.25 4.98%
  YoY % 16.94% 22.37% -27.27% 15.47% 40.86% -20.92% -
  Horiz. % 133.85% 114.46% 93.54% 128.62% 111.38% 79.08% 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