Highlights

[PBBANK] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.01%    YoY -     29.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 13,493,800 12,756,360 12,579,636 12,324,522 11,966,428 11,035,597 10,752,537 16.33%
  QoQ % 5.78% 1.40% 2.07% 2.99% 8.43% 2.63% -
  Horiz. % 125.49% 118.64% 116.99% 114.62% 111.29% 102.63% 100.00%
PBT 4,925,592 4,877,939 4,888,176 4,869,976 4,692,272 4,086,197 3,941,244 16.01%
  QoQ % 0.98% -0.21% 0.37% 3.79% 14.83% 3.68% -
  Horiz. % 124.98% 123.77% 124.03% 123.56% 119.06% 103.68% 100.00%
Tax -1,173,256 -1,153,436 -1,152,117 -1,148,000 -1,112,208 -987,120 -955,934 14.62%
  QoQ % -1.72% -0.11% -0.36% -3.22% -12.67% -3.26% -
  Horiz. % 122.73% 120.66% 120.52% 120.09% 116.35% 103.26% 100.00%
NP 3,752,336 3,724,503 3,736,058 3,721,976 3,580,064 3,099,077 2,985,309 16.45%
  QoQ % 0.75% -0.31% 0.38% 3.96% 15.52% 3.81% -
  Horiz. % 125.69% 124.76% 125.15% 124.68% 119.92% 103.81% 100.00%
NP to SH 3,720,728 3,684,289 3,694,529 3,677,888 3,536,244 3,048,224 2,936,048 17.09%
  QoQ % 0.99% -0.28% 0.45% 4.01% 16.01% 3.82% -
  Horiz. % 126.73% 125.48% 125.83% 125.27% 120.44% 103.82% 100.00%
Tax Rate 23.82 % 23.65 % 23.57 % 23.57 % 23.70 % 24.16 % 24.25 % -1.18%
  QoQ % 0.72% 0.34% 0.00% -0.55% -1.90% -0.37% -
  Horiz. % 98.23% 97.53% 97.20% 97.20% 97.73% 99.63% 100.00%
Total Cost 9,741,464 9,031,857 8,843,577 8,602,546 8,386,364 7,936,520 7,767,228 16.28%
  QoQ % 7.86% 2.13% 2.80% 2.58% 5.67% 2.18% -
  Horiz. % 125.42% 116.28% 113.86% 110.75% 107.97% 102.18% 100.00%
Net Worth 15,682,767 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 18.44%
  QoQ % -0.25% 49.65% -0.01% -0.01% -19.24% 6.98% -
  Horiz. % 128.94% 129.26% 86.37% 86.38% 86.39% 106.98% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,680,969 933,843 1,400,884 - 2,027,953 1,164,728 -
  QoQ % 0.00% 80.01% -33.34% 0.00% 0.00% 74.11% -
  Horiz. % 0.00% 144.32% 80.18% 120.28% 0.00% 174.11% 100.00%
Div Payout % - % 45.63 % 25.28 % 38.09 % - % 66.53 % 39.67 % -
  QoQ % 0.00% 80.50% -33.63% 0.00% 0.00% 67.71% -
  Horiz. % 0.00% 115.02% 63.73% 96.02% 0.00% 167.71% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 15,682,767 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 18.44%
  QoQ % -0.25% 49.65% -0.01% -0.01% -19.24% 6.98% -
  Horiz. % 128.94% 129.26% 86.37% 86.38% 86.39% 106.98% 100.00%
NOSH 3,502,650 3,502,020 3,501,911 3,502,212 3,502,640 3,496,471 3,494,186 0.16%
  QoQ % 0.02% 0.00% -0.01% -0.01% 0.18% 0.07% -
  Horiz. % 100.24% 100.22% 100.22% 100.23% 100.24% 100.07% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 27.81 % 29.20 % 29.70 % 30.20 % 29.92 % 28.08 % 27.76 % 0.12%
  QoQ % -4.76% -1.68% -1.66% 0.94% 6.55% 1.15% -
  Horiz. % 100.18% 105.19% 106.99% 108.79% 107.78% 101.15% 100.00%
ROE 23.72 % 23.43 % 35.17 % 35.01 % 33.65 % 23.43 % 24.14 % -1.16%
  QoQ % 1.24% -33.38% 0.46% 4.04% 43.62% -2.94% -
  Horiz. % 98.26% 97.06% 145.69% 145.03% 139.40% 97.06% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 385.25 364.26 359.22 351.91 341.64 315.62 307.73 16.14%
  QoQ % 5.76% 1.40% 2.08% 3.01% 8.24% 2.56% -
  Horiz. % 125.19% 118.37% 116.73% 114.36% 111.02% 102.56% 100.00%
EPS 106.24 105.20 105.49 105.02 100.96 87.18 84.03 16.91%
  QoQ % 0.99% -0.27% 0.45% 4.02% 15.81% 3.75% -
  Horiz. % 126.43% 125.19% 125.54% 124.98% 120.15% 103.75% 100.00%
DPS 0.00 48.00 26.67 40.00 0.00 58.00 33.33 -
  QoQ % 0.00% 79.98% -33.32% 0.00% 0.00% 74.02% -
  Horiz. % 0.00% 144.01% 80.02% 120.01% 0.00% 174.02% 100.00%
NAPS 4.4774 4.4894 3.0000 3.0000 3.0000 3.7214 3.4810 18.25%
  QoQ % -0.27% 49.65% 0.00% 0.00% -19.39% 6.91% -
  Horiz. % 128.62% 128.97% 86.18% 86.18% 86.18% 106.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 347.59 328.59 324.04 317.47 308.24 284.27 276.97 16.33%
  QoQ % 5.78% 1.40% 2.07% 2.99% 8.43% 2.64% -
  Horiz. % 125.50% 118.64% 116.99% 114.62% 111.29% 102.64% 100.00%
EPS 95.84 94.90 95.17 94.74 91.09 78.52 75.63 17.09%
  QoQ % 0.99% -0.28% 0.45% 4.01% 16.01% 3.82% -
  Horiz. % 126.72% 125.48% 125.84% 125.27% 120.44% 103.82% 100.00%
DPS 0.00 43.30 24.05 36.09 0.00 52.24 30.00 -
  QoQ % 0.00% 80.04% -33.36% 0.00% 0.00% 74.13% -
  Horiz. % 0.00% 144.33% 80.17% 120.30% 0.00% 174.13% 100.00%
NAPS 4.0397 4.0498 2.7062 2.7064 2.7067 3.3517 3.1331 18.44%
  QoQ % -0.25% 49.65% -0.01% -0.01% -19.24% 6.98% -
  Horiz. % 128.94% 129.26% 86.37% 86.38% 86.39% 106.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 13.6400 13.3800 12.2000 13.3000 13.1200 13.0200 12.5600 -
P/RPS 3.54 3.67 3.40 3.78 3.84 4.13 4.08 -9.02%
  QoQ % -3.54% 7.94% -10.05% -1.56% -7.02% 1.23% -
  Horiz. % 86.76% 89.95% 83.33% 92.65% 94.12% 101.23% 100.00%
P/EPS 12.84 12.72 11.56 12.66 13.00 14.93 14.95 -9.64%
  QoQ % 0.94% 10.03% -8.69% -2.62% -12.93% -0.13% -
  Horiz. % 85.89% 85.08% 77.32% 84.68% 86.96% 99.87% 100.00%
EY 7.79 7.86 8.65 7.90 7.70 6.70 6.69 10.67%
  QoQ % -0.89% -9.13% 9.49% 2.60% 14.93% 0.15% -
  Horiz. % 116.44% 117.49% 129.30% 118.09% 115.10% 100.15% 100.00%
DY 0.00 3.59 2.19 3.01 0.00 4.45 2.65 -
  QoQ % 0.00% 63.93% -27.24% 0.00% 0.00% 67.92% -
  Horiz. % 0.00% 135.47% 82.64% 113.58% 0.00% 167.92% 100.00%
P/NAPS 3.05 2.98 4.07 4.43 4.37 3.50 3.61 -10.62%
  QoQ % 2.35% -26.78% -8.13% 1.37% 24.86% -3.05% -
  Horiz. % 84.49% 82.55% 112.74% 122.71% 121.05% 96.95% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/04/12 30/01/12 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 -
Price 13.7800 13.5200 12.5000 13.3600 13.0600 13.3400 12.5800 -
P/RPS 3.58 3.71 3.48 3.80 3.82 4.23 4.09 -8.49%
  QoQ % -3.50% 6.61% -8.42% -0.52% -9.69% 3.42% -
  Horiz. % 87.53% 90.71% 85.09% 92.91% 93.40% 103.42% 100.00%
P/EPS 12.97 12.85 11.85 12.72 12.94 15.30 14.97 -9.11%
  QoQ % 0.93% 8.44% -6.84% -1.70% -15.42% 2.20% -
  Horiz. % 86.64% 85.84% 79.16% 84.97% 86.44% 102.20% 100.00%
EY 7.71 7.78 8.44 7.86 7.73 6.54 6.68 10.02%
  QoQ % -0.90% -7.82% 7.38% 1.68% 18.20% -2.10% -
  Horiz. % 115.42% 116.47% 126.35% 117.66% 115.72% 97.90% 100.00%
DY 0.00 3.55 2.13 2.99 0.00 4.35 2.65 -
  QoQ % 0.00% 66.67% -28.76% 0.00% 0.00% 64.15% -
  Horiz. % 0.00% 133.96% 80.38% 112.83% 0.00% 164.15% 100.00%
P/NAPS 3.08 3.01 4.17 4.45 4.35 3.58 3.61 -10.04%
  QoQ % 2.33% -27.82% -6.29% 2.30% 21.51% -0.83% -
  Horiz. % 85.32% 83.38% 115.51% 123.27% 120.50% 99.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS