Highlights

[PBBANK] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     3.82%    YoY -     21.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,579,636 12,324,522 11,966,428 11,035,597 10,752,537 10,374,040 10,031,036 16.28%
  QoQ % 2.07% 2.99% 8.43% 2.63% 3.65% 3.42% -
  Horiz. % 125.41% 122.86% 119.29% 110.01% 107.19% 103.42% 100.00%
PBT 4,888,176 4,869,976 4,692,272 4,086,197 3,941,244 3,809,112 3,690,300 20.59%
  QoQ % 0.37% 3.79% 14.83% 3.68% 3.47% 3.22% -
  Horiz. % 132.46% 131.97% 127.15% 110.73% 106.80% 103.22% 100.00%
Tax -1,152,117 -1,148,000 -1,112,208 -987,120 -955,934 -919,766 -899,684 17.91%
  QoQ % -0.36% -3.22% -12.67% -3.26% -3.93% -2.23% -
  Horiz. % 128.06% 127.60% 123.62% 109.72% 106.25% 102.23% 100.00%
NP 3,736,058 3,721,976 3,580,064 3,099,077 2,985,309 2,889,346 2,790,616 21.45%
  QoQ % 0.38% 3.96% 15.52% 3.81% 3.32% 3.54% -
  Horiz. % 133.88% 133.37% 128.29% 111.05% 106.98% 103.54% 100.00%
NP to SH 3,694,529 3,677,888 3,536,244 3,048,224 2,936,048 2,838,668 2,741,020 22.00%
  QoQ % 0.45% 4.01% 16.01% 3.82% 3.43% 3.56% -
  Horiz. % 134.79% 134.18% 129.01% 111.21% 107.12% 103.56% 100.00%
Tax Rate 23.57 % 23.57 % 23.70 % 24.16 % 24.25 % 24.15 % 24.38 % -2.23%
  QoQ % 0.00% -0.55% -1.90% -0.37% 0.41% -0.94% -
  Horiz. % 96.68% 96.68% 97.21% 99.10% 99.47% 99.06% 100.00%
Total Cost 8,843,577 8,602,546 8,386,364 7,936,520 7,767,228 7,484,694 7,240,420 14.25%
  QoQ % 2.80% 2.58% 5.67% 2.18% 3.77% 3.37% -
  Horiz. % 122.14% 118.81% 115.83% 109.61% 107.28% 103.37% 100.00%
Net Worth 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 11,252,443 -4.47%
  QoQ % -0.01% -0.01% -19.24% 6.98% 1.41% 6.59% -
  Horiz. % 93.36% 93.37% 93.38% 115.64% 108.09% 106.59% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 933,843 1,400,884 - 2,027,953 1,164,728 1,745,368 - -
  QoQ % -33.34% 0.00% 0.00% 74.11% -33.27% 0.00% -
  Horiz. % 53.50% 80.26% 0.00% 116.19% 66.73% 100.00% -
Div Payout % 25.28 % 38.09 % - % 66.53 % 39.67 % 61.49 % - % -
  QoQ % -33.63% 0.00% 0.00% 67.71% -35.49% 0.00% -
  Horiz. % 41.11% 61.95% 0.00% 108.20% 64.51% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 11,252,443 -4.47%
  QoQ % -0.01% -0.01% -19.24% 6.98% 1.41% 6.59% -
  Horiz. % 93.36% 93.37% 93.38% 115.64% 108.09% 106.59% 100.00%
NOSH 3,501,911 3,502,212 3,502,640 3,496,471 3,494,186 3,490,737 3,478,451 0.45%
  QoQ % -0.01% -0.01% 0.18% 0.07% 0.10% 0.35% -
  Horiz. % 100.67% 100.68% 100.70% 100.52% 100.45% 100.35% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.70 % 30.20 % 29.92 % 28.08 % 27.76 % 27.85 % 27.82 % 4.45%
  QoQ % -1.66% 0.94% 6.55% 1.15% -0.32% 0.11% -
  Horiz. % 106.76% 108.55% 107.55% 100.93% 99.78% 100.11% 100.00%
ROE 35.17 % 35.01 % 33.65 % 23.43 % 24.14 % 23.67 % 24.36 % 27.71%
  QoQ % 0.46% 4.04% 43.62% -2.94% 1.99% -2.83% -
  Horiz. % 144.38% 143.72% 138.14% 96.18% 99.10% 97.17% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 359.22 351.91 341.64 315.62 307.73 297.19 288.38 15.75%
  QoQ % 2.08% 3.01% 8.24% 2.56% 3.55% 3.05% -
  Horiz. % 124.56% 122.03% 118.47% 109.45% 106.71% 103.06% 100.00%
EPS 105.49 105.02 100.96 87.18 84.03 81.32 78.80 21.45%
  QoQ % 0.45% 4.02% 15.81% 3.75% 3.33% 3.20% -
  Horiz. % 133.87% 133.27% 128.12% 110.63% 106.64% 103.20% 100.00%
DPS 26.67 40.00 0.00 58.00 33.33 50.00 0.00 -
  QoQ % -33.32% 0.00% 0.00% 74.02% -33.34% 0.00% -
  Horiz. % 53.34% 80.00% 0.00% 116.00% 66.66% 100.00% -
NAPS 3.0000 3.0000 3.0000 3.7214 3.4810 3.4360 3.2349 -4.90%
  QoQ % 0.00% 0.00% -19.39% 6.91% 1.31% 6.22% -
  Horiz. % 92.74% 92.74% 92.74% 115.04% 107.61% 106.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.81 63.49 61.65 56.85 55.39 53.44 51.68 16.28%
  QoQ % 2.08% 2.98% 8.44% 2.64% 3.65% 3.41% -
  Horiz. % 125.41% 122.85% 119.29% 110.00% 107.18% 103.41% 100.00%
EPS 19.03 18.95 18.22 15.70 15.13 14.62 14.12 21.99%
  QoQ % 0.42% 4.01% 16.05% 3.77% 3.49% 3.54% -
  Horiz. % 134.77% 134.21% 129.04% 111.19% 107.15% 103.54% 100.00%
DPS 4.81 7.22 0.00 10.45 6.00 8.99 0.00 -
  QoQ % -33.38% 0.00% 0.00% 74.17% -33.26% 0.00% -
  Horiz. % 53.50% 80.31% 0.00% 116.24% 66.74% 100.00% -
NAPS 0.5412 0.5413 0.5413 0.6703 0.6266 0.6179 0.5797 -4.47%
  QoQ % -0.02% 0.00% -19.25% 6.97% 1.41% 6.59% -
  Horiz. % 93.36% 93.38% 93.38% 115.63% 108.09% 106.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 12.2000 13.3000 13.1200 13.0200 12.5600 11.9000 11.6400 -
P/RPS 3.40 3.78 3.84 4.13 4.08 4.00 4.04 -10.85%
  QoQ % -10.05% -1.56% -7.02% 1.23% 2.00% -0.99% -
  Horiz. % 84.16% 93.56% 95.05% 102.23% 100.99% 99.01% 100.00%
P/EPS 11.56 12.66 13.00 14.93 14.95 14.63 14.77 -15.06%
  QoQ % -8.69% -2.62% -12.93% -0.13% 2.19% -0.95% -
  Horiz. % 78.27% 85.71% 88.02% 101.08% 101.22% 99.05% 100.00%
EY 8.65 7.90 7.70 6.70 6.69 6.83 6.77 17.73%
  QoQ % 9.49% 2.60% 14.93% 0.15% -2.05% 0.89% -
  Horiz. % 127.77% 116.69% 113.74% 98.97% 98.82% 100.89% 100.00%
DY 2.19 3.01 0.00 4.45 2.65 4.20 0.00 -
  QoQ % -27.24% 0.00% 0.00% 67.92% -36.90% 0.00% -
  Horiz. % 52.14% 71.67% 0.00% 105.95% 63.10% 100.00% -
P/NAPS 4.07 4.43 4.37 3.50 3.61 3.46 3.60 8.52%
  QoQ % -8.13% 1.37% 24.86% -3.05% 4.34% -3.89% -
  Horiz. % 113.06% 123.06% 121.39% 97.22% 100.28% 96.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 15/04/10 -
Price 12.5000 13.3600 13.0600 13.3400 12.5800 12.2000 12.0400 -
P/RPS 3.48 3.80 3.82 4.23 4.09 4.11 4.18 -11.49%
  QoQ % -8.42% -0.52% -9.69% 3.42% -0.49% -1.67% -
  Horiz. % 83.25% 90.91% 91.39% 101.20% 97.85% 98.33% 100.00%
P/EPS 11.85 12.72 12.94 15.30 14.97 15.00 15.28 -15.58%
  QoQ % -6.84% -1.70% -15.42% 2.20% -0.20% -1.83% -
  Horiz. % 77.55% 83.25% 84.69% 100.13% 97.97% 98.17% 100.00%
EY 8.44 7.86 7.73 6.54 6.68 6.67 6.54 18.52%
  QoQ % 7.38% 1.68% 18.20% -2.10% 0.15% 1.99% -
  Horiz. % 129.05% 120.18% 118.20% 100.00% 102.14% 101.99% 100.00%
DY 2.13 2.99 0.00 4.35 2.65 4.10 0.00 -
  QoQ % -28.76% 0.00% 0.00% 64.15% -35.37% 0.00% -
  Horiz. % 51.95% 72.93% 0.00% 106.10% 64.63% 100.00% -
P/NAPS 4.17 4.45 4.35 3.58 3.61 3.55 3.72 7.90%
  QoQ % -6.29% 2.30% 21.51% -0.83% 1.69% -4.57% -
  Horiz. % 112.10% 119.62% 116.94% 96.24% 97.04% 95.43% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. 投资心理学须知 Advanced Fundamental Sharings
2. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
3. [转贴] 台积电工厂突发停电!或损失2亿元,3万片晶圆受损 Future Tech
4. 标普:监管营运受制肘 数字银行不威胁传统银行 星洲日報/投資致富‧企業故事
5. 布局美国2赌场 云顶大马商机风险兼具 星洲日報/投資致富‧企業故事
6. Solarvest挑战RM1.69/ 南洋行家论股
7. 热门股:杜甫科技 上挑RM4.37 南洋行家论股
8. 上升股:泰达控股 阻力RM1.35 南洋行家论股
PARTNERS & BROKERS