Highlights

[PBBANK] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     16.01%    YoY -     29.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,756,360 12,579,636 12,324,522 11,966,428 11,035,597 10,752,537 10,374,040 14.73%
  QoQ % 1.40% 2.07% 2.99% 8.43% 2.63% 3.65% -
  Horiz. % 122.96% 121.26% 118.80% 115.35% 106.38% 103.65% 100.00%
PBT 4,877,939 4,888,176 4,869,976 4,692,272 4,086,197 3,941,244 3,809,112 17.87%
  QoQ % -0.21% 0.37% 3.79% 14.83% 3.68% 3.47% -
  Horiz. % 128.06% 128.33% 127.85% 123.19% 107.27% 103.47% 100.00%
Tax -1,153,436 -1,152,117 -1,148,000 -1,112,208 -987,120 -955,934 -919,766 16.24%
  QoQ % -0.11% -0.36% -3.22% -12.67% -3.26% -3.93% -
  Horiz. % 125.41% 125.26% 124.81% 120.92% 107.32% 103.93% 100.00%
NP 3,724,503 3,736,058 3,721,976 3,580,064 3,099,077 2,985,309 2,889,346 18.39%
  QoQ % -0.31% 0.38% 3.96% 15.52% 3.81% 3.32% -
  Horiz. % 128.90% 129.30% 128.82% 123.91% 107.26% 103.32% 100.00%
NP to SH 3,684,289 3,694,529 3,677,888 3,536,244 3,048,224 2,936,048 2,838,668 18.93%
  QoQ % -0.28% 0.45% 4.01% 16.01% 3.82% 3.43% -
  Horiz. % 129.79% 130.15% 129.56% 124.57% 107.38% 103.43% 100.00%
Tax Rate 23.65 % 23.57 % 23.57 % 23.70 % 24.16 % 24.25 % 24.15 % -1.38%
  QoQ % 0.34% 0.00% -0.55% -1.90% -0.37% 0.41% -
  Horiz. % 97.93% 97.60% 97.60% 98.14% 100.04% 100.41% 100.00%
Total Cost 9,031,857 8,843,577 8,602,546 8,386,364 7,936,520 7,767,228 7,484,694 13.31%
  QoQ % 2.13% 2.80% 2.58% 5.67% 2.18% 3.77% -
  Horiz. % 120.67% 118.16% 114.94% 112.05% 106.04% 103.77% 100.00%
Net Worth 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 19.71%
  QoQ % 49.65% -0.01% -0.01% -19.24% 6.98% 1.41% -
  Horiz. % 131.08% 87.59% 87.60% 87.61% 108.48% 101.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,680,969 933,843 1,400,884 - 2,027,953 1,164,728 1,745,368 -2.47%
  QoQ % 80.01% -33.34% 0.00% 0.00% 74.11% -33.27% -
  Horiz. % 96.31% 53.50% 80.26% 0.00% 116.19% 66.73% 100.00%
Div Payout % 45.63 % 25.28 % 38.09 % - % 66.53 % 39.67 % 61.49 % -17.99%
  QoQ % 80.50% -33.63% 0.00% 0.00% 67.71% -35.49% -
  Horiz. % 74.21% 41.11% 61.95% 0.00% 108.20% 64.51% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 19.71%
  QoQ % 49.65% -0.01% -0.01% -19.24% 6.98% 1.41% -
  Horiz. % 131.08% 87.59% 87.60% 87.61% 108.48% 101.41% 100.00%
NOSH 3,502,020 3,501,911 3,502,212 3,502,640 3,496,471 3,494,186 3,490,737 0.21%
  QoQ % 0.00% -0.01% -0.01% 0.18% 0.07% 0.10% -
  Horiz. % 100.32% 100.32% 100.33% 100.34% 100.16% 100.10% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.20 % 29.70 % 30.20 % 29.92 % 28.08 % 27.76 % 27.85 % 3.20%
  QoQ % -1.68% -1.66% 0.94% 6.55% 1.15% -0.32% -
  Horiz. % 104.85% 106.64% 108.44% 107.43% 100.83% 99.68% 100.00%
ROE 23.43 % 35.17 % 35.01 % 33.65 % 23.43 % 24.14 % 23.67 % -0.68%
  QoQ % -33.38% 0.46% 4.04% 43.62% -2.94% 1.99% -
  Horiz. % 98.99% 148.58% 147.91% 142.16% 98.99% 101.99% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 364.26 359.22 351.91 341.64 315.62 307.73 297.19 14.49%
  QoQ % 1.40% 2.08% 3.01% 8.24% 2.56% 3.55% -
  Horiz. % 122.57% 120.87% 118.41% 114.96% 106.20% 103.55% 100.00%
EPS 105.20 105.49 105.02 100.96 87.18 84.03 81.32 18.67%
  QoQ % -0.27% 0.45% 4.02% 15.81% 3.75% 3.33% -
  Horiz. % 129.37% 129.72% 129.14% 124.15% 107.21% 103.33% 100.00%
DPS 48.00 26.67 40.00 0.00 58.00 33.33 50.00 -2.68%
  QoQ % 79.98% -33.32% 0.00% 0.00% 74.02% -33.34% -
  Horiz. % 96.00% 53.34% 80.00% 0.00% 116.00% 66.66% 100.00%
NAPS 4.4894 3.0000 3.0000 3.0000 3.7214 3.4810 3.4360 19.46%
  QoQ % 49.65% 0.00% 0.00% -19.39% 6.91% 1.31% -
  Horiz. % 130.66% 87.31% 87.31% 87.31% 108.31% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.72 64.81 63.49 61.65 56.85 55.39 53.44 14.74%
  QoQ % 1.40% 2.08% 2.98% 8.44% 2.64% 3.65% -
  Horiz. % 122.98% 121.28% 118.81% 115.36% 106.38% 103.65% 100.00%
EPS 18.98 19.03 18.95 18.22 15.70 15.13 14.62 18.95%
  QoQ % -0.26% 0.42% 4.01% 16.05% 3.77% 3.49% -
  Horiz. % 129.82% 130.16% 129.62% 124.62% 107.39% 103.49% 100.00%
DPS 8.66 4.81 7.22 0.00 10.45 6.00 8.99 -2.46%
  QoQ % 80.04% -33.38% 0.00% 0.00% 74.17% -33.26% -
  Horiz. % 96.33% 53.50% 80.31% 0.00% 116.24% 66.74% 100.00%
NAPS 0.8100 0.5412 0.5413 0.5413 0.6703 0.6266 0.6179 19.72%
  QoQ % 49.67% -0.02% 0.00% -19.25% 6.97% 1.41% -
  Horiz. % 131.09% 87.59% 87.60% 87.60% 108.48% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.3800 12.2000 13.3000 13.1200 13.0200 12.5600 11.9000 -
P/RPS 3.67 3.40 3.78 3.84 4.13 4.08 4.00 -5.56%
  QoQ % 7.94% -10.05% -1.56% -7.02% 1.23% 2.00% -
  Horiz. % 91.75% 85.00% 94.50% 96.00% 103.25% 102.00% 100.00%
P/EPS 12.72 11.56 12.66 13.00 14.93 14.95 14.63 -8.88%
  QoQ % 10.03% -8.69% -2.62% -12.93% -0.13% 2.19% -
  Horiz. % 86.94% 79.02% 86.53% 88.86% 102.05% 102.19% 100.00%
EY 7.86 8.65 7.90 7.70 6.70 6.69 6.83 9.79%
  QoQ % -9.13% 9.49% 2.60% 14.93% 0.15% -2.05% -
  Horiz. % 115.08% 126.65% 115.67% 112.74% 98.10% 97.95% 100.00%
DY 3.59 2.19 3.01 0.00 4.45 2.65 4.20 -9.91%
  QoQ % 63.93% -27.24% 0.00% 0.00% 67.92% -36.90% -
  Horiz. % 85.48% 52.14% 71.67% 0.00% 105.95% 63.10% 100.00%
P/NAPS 2.98 4.07 4.43 4.37 3.50 3.61 3.46 -9.45%
  QoQ % -26.78% -8.13% 1.37% 24.86% -3.05% 4.34% -
  Horiz. % 86.13% 117.63% 128.03% 126.30% 101.16% 104.34% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/01/12 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 -
Price 13.5200 12.5000 13.3600 13.0600 13.3400 12.5800 12.2000 -
P/RPS 3.71 3.48 3.80 3.82 4.23 4.09 4.11 -6.58%
  QoQ % 6.61% -8.42% -0.52% -9.69% 3.42% -0.49% -
  Horiz. % 90.27% 84.67% 92.46% 92.94% 102.92% 99.51% 100.00%
P/EPS 12.85 11.85 12.72 12.94 15.30 14.97 15.00 -9.77%
  QoQ % 8.44% -6.84% -1.70% -15.42% 2.20% -0.20% -
  Horiz. % 85.67% 79.00% 84.80% 86.27% 102.00% 99.80% 100.00%
EY 7.78 8.44 7.86 7.73 6.54 6.68 6.67 10.78%
  QoQ % -7.82% 7.38% 1.68% 18.20% -2.10% 0.15% -
  Horiz. % 116.64% 126.54% 117.84% 115.89% 98.05% 100.15% 100.00%
DY 3.55 2.13 2.99 0.00 4.35 2.65 4.10 -9.13%
  QoQ % 66.67% -28.76% 0.00% 0.00% 64.15% -35.37% -
  Horiz. % 86.59% 51.95% 72.93% 0.00% 106.10% 64.63% 100.00%
P/NAPS 3.01 4.17 4.45 4.35 3.58 3.61 3.55 -10.39%
  QoQ % -27.82% -6.29% 2.30% 21.51% -0.83% 1.69% -
  Horiz. % 84.79% 117.46% 125.35% 122.54% 100.85% 101.69% 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
 
 

490  446  617  1002 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.39+0.02 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.295+0.015 
 JAKS 0.69+0.015 
 SCIB 3.07+0.53 
 KSTAR 0.125-0.02 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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