Highlights

[PBBANK] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     2.66%    YoY -     -2.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,752,537 10,374,040 10,031,036 9,715,568 9,626,821 9,564,162 9,725,844 6.91%
  QoQ % 3.65% 3.42% 3.25% 0.92% 0.66% -1.66% -
  Horiz. % 110.56% 106.66% 103.14% 99.89% 98.98% 98.34% 100.00%
PBT 3,941,244 3,809,112 3,690,300 3,321,433 3,228,290 3,129,420 2,979,712 20.48%
  QoQ % 3.47% 3.22% 11.11% 2.89% 3.16% 5.02% -
  Horiz. % 132.27% 127.83% 123.85% 111.47% 108.34% 105.02% 100.00%
Tax -955,934 -919,766 -899,684 -769,893 -744,054 -697,916 -596,460 36.91%
  QoQ % -3.93% -2.23% -16.86% -3.47% -6.61% -17.01% -
  Horiz. % 160.27% 154.20% 150.84% 129.08% 124.75% 117.01% 100.00%
NP 2,985,309 2,889,346 2,790,616 2,551,540 2,484,236 2,431,504 2,383,252 16.19%
  QoQ % 3.32% 3.54% 9.37% 2.71% 2.17% 2.02% -
  Horiz. % 125.26% 121.24% 117.09% 107.06% 104.24% 102.02% 100.00%
NP to SH 2,936,048 2,838,668 2,741,020 2,517,302 2,452,094 2,400,052 2,357,140 15.75%
  QoQ % 3.43% 3.56% 8.89% 2.66% 2.17% 1.82% -
  Horiz. % 124.56% 120.43% 116.29% 106.79% 104.03% 101.82% 100.00%
Tax Rate 24.25 % 24.15 % 24.38 % 23.18 % 23.05 % 22.30 % 20.02 % 13.62%
  QoQ % 0.41% -0.94% 5.18% 0.56% 3.36% 11.39% -
  Horiz. % 121.13% 120.63% 121.78% 115.78% 115.13% 111.39% 100.00%
Total Cost 7,767,228 7,484,694 7,240,420 7,164,028 7,142,585 7,132,658 7,342,592 3.82%
  QoQ % 3.77% 3.37% 1.07% 0.30% 0.14% -2.86% -
  Horiz. % 105.78% 101.94% 98.61% 97.57% 97.28% 97.14% 100.00%
Net Worth 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 9,406,596 18.67%
  QoQ % 1.41% 6.59% 2.62% 7.23% 0.10% 8.59% -
  Horiz. % 129.31% 127.51% 119.62% 116.57% 108.71% 108.59% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,164,728 1,745,368 - 1,888,319 1,370,906 2,048,991 - -
  QoQ % -33.27% 0.00% 0.00% 37.74% -33.09% 0.00% -
  Horiz. % 56.84% 85.18% 0.00% 92.16% 66.91% 100.00% -
Div Payout % 39.67 % 61.49 % - % 75.01 % 55.91 % 85.37 % - % -
  QoQ % -35.49% 0.00% 0.00% 34.16% -34.51% 0.00% -
  Horiz. % 46.47% 72.03% 0.00% 87.86% 65.49% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 9,406,596 18.67%
  QoQ % 1.41% 6.59% 2.62% 7.23% 0.10% 8.59% -
  Horiz. % 129.31% 127.51% 119.62% 116.57% 108.71% 108.59% 100.00%
NOSH 3,494,186 3,490,737 3,478,451 3,433,308 3,427,266 3,414,985 3,378,927 2.26%
  QoQ % 0.10% 0.35% 1.31% 0.18% 0.36% 1.07% -
  Horiz. % 103.41% 103.31% 102.95% 101.61% 101.43% 101.07% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.76 % 27.85 % 27.82 % 26.26 % 25.81 % 25.42 % 24.50 % 8.68%
  QoQ % -0.32% 0.11% 5.94% 1.74% 1.53% 3.76% -
  Horiz. % 113.31% 113.67% 113.55% 107.18% 105.35% 103.76% 100.00%
ROE 24.14 % 23.67 % 24.36 % 22.96 % 23.98 % 23.50 % 25.06 % -2.46%
  QoQ % 1.99% -2.83% 6.10% -4.25% 2.04% -6.23% -
  Horiz. % 96.33% 94.45% 97.21% 91.62% 95.69% 93.77% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 307.73 297.19 288.38 282.98 280.89 280.06 287.84 4.55%
  QoQ % 3.55% 3.05% 1.91% 0.74% 0.30% -2.70% -
  Horiz. % 106.91% 103.25% 100.19% 98.31% 97.59% 97.30% 100.00%
EPS 84.03 81.32 78.80 73.32 71.55 70.28 69.76 13.20%
  QoQ % 3.33% 3.20% 7.47% 2.47% 1.81% 0.75% -
  Horiz. % 120.46% 116.57% 112.96% 105.10% 102.57% 100.75% 100.00%
DPS 33.33 50.00 0.00 55.00 40.00 60.00 0.00 -
  QoQ % -33.34% 0.00% 0.00% 37.50% -33.33% 0.00% -
  Horiz. % 55.55% 83.33% 0.00% 91.67% 66.67% 100.00% -
NAPS 3.4810 3.4360 3.2349 3.1938 2.9836 2.9912 2.7839 16.05%
  QoQ % 1.31% 6.22% 1.29% 7.05% -0.25% 7.45% -
  Horiz. % 125.04% 123.42% 116.20% 114.72% 107.17% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 276.97 267.22 258.39 250.26 247.98 246.36 250.53 6.91%
  QoQ % 3.65% 3.42% 3.25% 0.92% 0.66% -1.66% -
  Horiz. % 110.55% 106.66% 103.14% 99.89% 98.98% 98.34% 100.00%
EPS 75.63 73.12 70.61 64.84 63.16 61.82 60.72 15.75%
  QoQ % 3.43% 3.55% 8.90% 2.66% 2.17% 1.81% -
  Horiz. % 124.56% 120.42% 116.29% 106.79% 104.02% 101.81% 100.00%
DPS 30.00 44.96 0.00 48.64 35.31 52.78 0.00 -
  QoQ % -33.27% 0.00% 0.00% 37.75% -33.10% 0.00% -
  Horiz. % 56.84% 85.18% 0.00% 92.16% 66.90% 100.00% -
NAPS 3.1331 3.0896 2.8985 2.8246 2.6340 2.6313 2.4230 18.67%
  QoQ % 1.41% 6.59% 2.62% 7.24% 0.10% 8.60% -
  Horiz. % 129.31% 127.51% 119.62% 116.57% 108.71% 108.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.5600 11.9000 11.6400 11.3000 10.2000 9.0500 7.5500 -
P/RPS 4.08 4.00 4.04 3.99 3.63 3.23 2.62 34.31%
  QoQ % 2.00% -0.99% 1.25% 9.92% 12.38% 23.28% -
  Horiz. % 155.73% 152.67% 154.20% 152.29% 138.55% 123.28% 100.00%
P/EPS 14.95 14.63 14.77 15.41 14.26 12.88 10.82 24.03%
  QoQ % 2.19% -0.95% -4.15% 8.06% 10.71% 19.04% -
  Horiz. % 138.17% 135.21% 136.51% 142.42% 131.79% 119.04% 100.00%
EY 6.69 6.83 6.77 6.49 7.01 7.77 9.24 -19.35%
  QoQ % -2.05% 0.89% 4.31% -7.42% -9.78% -15.91% -
  Horiz. % 72.40% 73.92% 73.27% 70.24% 75.87% 84.09% 100.00%
DY 2.65 4.20 0.00 4.87 3.92 6.63 0.00 -
  QoQ % -36.90% 0.00% 0.00% 24.23% -40.87% 0.00% -
  Horiz. % 39.97% 63.35% 0.00% 73.45% 59.13% 100.00% -
P/NAPS 3.61 3.46 3.60 3.54 3.42 3.03 2.71 21.05%
  QoQ % 4.34% -3.89% 1.69% 3.51% 12.87% 11.81% -
  Horiz. % 133.21% 127.68% 132.84% 130.63% 126.20% 111.81% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 20/07/09 14/04/09 -
Price 12.5800 12.2000 12.0400 12.0800 10.6200 10.3000 8.4500 -
P/RPS 4.09 4.11 4.18 4.27 3.78 3.68 2.94 24.59%
  QoQ % -0.49% -1.67% -2.11% 12.96% 2.72% 25.17% -
  Horiz. % 139.12% 139.80% 142.18% 145.24% 128.57% 125.17% 100.00%
P/EPS 14.97 15.00 15.28 16.48 14.84 14.66 12.11 15.17%
  QoQ % -0.20% -1.83% -7.28% 11.05% 1.23% 21.06% -
  Horiz. % 123.62% 123.86% 126.18% 136.09% 122.54% 121.06% 100.00%
EY 6.68 6.67 6.54 6.07 6.74 6.82 8.26 -13.19%
  QoQ % 0.15% 1.99% 7.74% -9.94% -1.17% -17.43% -
  Horiz. % 80.87% 80.75% 79.18% 73.49% 81.60% 82.57% 100.00%
DY 2.65 4.10 0.00 4.55 3.77 5.83 0.00 -
  QoQ % -35.37% 0.00% 0.00% 20.69% -35.33% 0.00% -
  Horiz. % 45.45% 70.33% 0.00% 78.04% 64.67% 100.00% -
P/NAPS 3.61 3.55 3.72 3.78 3.56 3.44 3.04 12.13%
  QoQ % 1.69% -4.57% -1.59% 6.18% 3.49% 13.16% -
  Horiz. % 118.75% 116.78% 122.37% 124.34% 117.11% 113.16% 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