Highlights

[PBBANK] YoY TTM 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 -     2.99%    YoY -     26.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,405,921 10,559,855 9,777,673 10,515,829 9,169,359 7,095,553 5,785,378 13.55%
  YoY % 17.48% 8.00% -7.02% 14.68% 29.23% 22.65% -
  Horiz. % 214.44% 182.53% 169.01% 181.77% 158.49% 122.65% 100.00%
PBT 4,796,396 3,856,148 3,234,161 3,387,446 2,831,685 2,316,346 2,008,196 15.61%
  YoY % 24.38% 19.23% -4.53% 19.63% 22.25% 15.34% -
  Horiz. % 238.84% 192.02% 161.05% 168.68% 141.01% 115.34% 100.00%
Tax -1,134,257 -928,803 -714,377 -813,550 -776,418 -563,029 -590,340 11.49%
  YoY % -22.12% -30.02% 12.19% -4.78% -37.90% 4.63% -
  Horiz. % 192.14% 157.33% 121.01% 137.81% 131.52% 95.37% 100.00%
NP 3,662,139 2,927,345 2,519,784 2,573,896 2,055,267 1,753,317 1,417,856 17.13%
  YoY % 25.10% 16.17% -2.10% 25.23% 17.22% 23.66% -
  Horiz. % 258.29% 206.46% 177.72% 181.53% 144.96% 123.66% 100.00%
NP to SH 3,617,085 2,880,267 2,493,046 2,507,222 1,989,018 1,674,292 1,398,071 17.16%
  YoY % 25.58% 15.53% -0.57% 26.05% 18.80% 19.76% -
  Horiz. % 258.72% 206.02% 178.32% 179.33% 142.27% 119.76% 100.00%
Tax Rate 23.65 % 24.09 % 22.09 % 24.02 % 27.42 % 24.31 % 29.40 % -3.56%
  YoY % -1.83% 9.05% -8.03% -12.40% 12.79% -17.31% -
  Horiz. % 80.44% 81.94% 75.14% 81.70% 93.27% 82.69% 100.00%
Total Cost 8,743,782 7,632,510 7,257,889 7,941,933 7,114,092 5,342,236 4,367,522 12.26%
  YoY % 14.56% 5.16% -8.61% 11.64% 33.17% 22.32% -
  Horiz. % 200.20% 174.76% 166.18% 181.84% 162.89% 122.32% 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 1,856,165 1,738,460 1,874,013 2,679,843 2,171,368 1,813,247 2,273,050 -3.32%
  YoY % 6.77% -7.23% -30.07% 23.42% 19.75% -20.23% -
  Horiz. % 81.66% 76.48% 82.44% 117.90% 95.53% 79.77% 100.00%
Div Payout % 51.32 % 60.36 % 75.17 % 106.88 % 109.17 % 108.30 % 162.58 % -17.48%
  YoY % -14.98% -19.70% -29.67% -2.10% 0.80% -33.39% -
  Horiz. % 31.57% 37.13% 46.24% 65.74% 67.15% 66.61% 100.00%
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 29.52 % 27.72 % 25.77 % 24.48 % 22.41 % 24.71 % 24.51 % 3.15%
  YoY % 6.49% 7.57% 5.27% 9.24% -9.31% 0.82% -
  Horiz. % 120.44% 113.10% 105.14% 99.88% 91.43% 100.82% 100.00%
ROE 34.42 % 23.63 % 24.22 % 27.31 % 22.53 % 19.92 % 19.14 % 10.27%
  YoY % 45.66% -2.44% -11.31% 21.22% 13.10% 4.08% -
  Horiz. % 179.83% 123.46% 126.54% 142.69% 117.71% 104.08% 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 354.18 301.54 283.36 313.42 273.41 213.98 176.29 12.32%
  YoY % 17.46% 6.42% -9.59% 14.63% 27.77% 21.38% -
  Horiz. % 200.91% 171.05% 160.74% 177.79% 155.09% 121.38% 100.00%
EPS 103.27 82.25 72.25 74.73 59.31 50.49 42.60 15.90%
  YoY % 25.56% 13.84% -3.32% 26.00% 17.47% 18.52% -
  Horiz. % 242.42% 193.08% 169.60% 175.42% 139.23% 118.52% 100.00%
DPS 53.00 50.00 54.31 80.00 65.00 55.00 70.00 -4.53%
  YoY % 6.00% -7.94% -32.11% 23.08% 18.18% -21.43% -
  Horiz. % 75.71% 71.43% 77.59% 114.29% 92.86% 78.57% 100.00%
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 319.56 272.01 251.86 270.88 236.19 182.77 149.03 13.55%
  YoY % 17.48% 8.00% -7.02% 14.69% 29.23% 22.64% -
  Horiz. % 214.43% 182.52% 169.00% 181.76% 158.48% 122.64% 100.00%
EPS 93.17 74.19 64.22 64.58 51.24 43.13 36.01 17.16%
  YoY % 25.58% 15.52% -0.56% 26.03% 18.80% 19.77% -
  Horiz. % 258.73% 206.03% 178.34% 179.34% 142.29% 119.77% 100.00%
DPS 47.81 44.78 48.27 69.03 55.93 46.71 58.55 -3.32%
  YoY % 6.77% -7.23% -30.07% 23.42% 19.74% -20.22% -
  Horiz. % 81.66% 76.48% 82.44% 117.90% 95.53% 79.78% 100.00%
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 3.44 4.17 3.60 3.19 3.64 3.20 3.83 -1.77%
  YoY % -17.51% 15.83% 12.85% -12.36% 13.75% -16.45% -
  Horiz. % 89.82% 108.88% 93.99% 83.29% 95.04% 83.55% 100.00%
P/EPS 11.81 15.27 14.12 13.38 16.78 13.57 15.84 -4.77%
  YoY % -22.66% 8.14% 5.53% -20.26% 23.66% -14.33% -
  Horiz. % 74.56% 96.40% 89.14% 84.47% 105.93% 85.67% 100.00%
EY 8.46 6.55 7.08 7.47 5.96 7.37 6.31 5.01%
  YoY % 29.16% -7.49% -5.22% 25.34% -19.13% 16.80% -
  Horiz. % 134.07% 103.80% 112.20% 118.38% 94.45% 116.80% 100.00%
DY 4.34 3.98 5.32 8.00 6.53 8.03 10.37 -13.51%
  YoY % 9.05% -25.19% -33.50% 22.51% -18.68% -22.57% -
  Horiz. % 41.85% 38.38% 51.30% 77.15% 62.97% 77.43% 100.00%
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 3.53 4.17 3.75 2.89 3.77 3.11 3.80 -1.22%
  YoY % -15.35% 11.20% 29.76% -23.34% 21.22% -18.16% -
  Horiz. % 92.89% 109.74% 98.68% 76.05% 99.21% 81.84% 100.00%
P/EPS 12.10 15.30 14.70 12.11 17.37 13.17 15.73 -4.28%
  YoY % -20.92% 4.08% 21.39% -30.28% 31.89% -16.27% -
  Horiz. % 76.92% 97.27% 93.45% 76.99% 110.43% 83.73% 100.00%
EY 8.26 6.54 6.80 8.26 5.76 7.59 6.36 4.45%
  YoY % 26.30% -3.82% -17.68% 43.40% -24.11% 19.34% -
  Horiz. % 129.87% 102.83% 106.92% 129.87% 90.57% 119.34% 100.00%
DY 4.24 3.97 5.11 8.84 6.31 8.27 10.45 -13.95%
  YoY % 6.80% -22.31% -42.19% 40.10% -23.70% -20.86% -
  Horiz. % 40.57% 37.99% 48.90% 84.59% 60.38% 79.14% 100.00%
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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers