Highlights

[PBBANK] QoQ Cumulative 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 -     36.88%    YoY -     -2.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 8,064,403 5,187,020 2,507,759 9,715,568 7,220,116 4,782,081 2,431,461 122.24%
  QoQ % 55.47% 106.84% -74.19% 34.56% 50.98% 96.68% -
  Horiz. % 331.67% 213.33% 103.14% 399.58% 296.95% 196.68% 100.00%
PBT 2,955,933 1,904,556 922,575 3,321,433 2,421,218 1,564,710 744,928 150.43%
  QoQ % 55.20% 106.44% -72.22% 37.18% 54.74% 110.05% -
  Horiz. % 396.81% 255.67% 123.85% 445.87% 325.03% 210.05% 100.00%
Tax -716,951 -459,883 -224,921 -769,893 -558,041 -348,958 -149,115 184.60%
  QoQ % -55.90% -104.46% 70.79% -37.96% -59.92% -134.02% -
  Horiz. % 480.80% 308.41% 150.84% 516.31% 374.24% 234.02% 100.00%
NP 2,238,982 1,444,673 697,654 2,551,540 1,863,177 1,215,752 595,813 141.51%
  QoQ % 54.98% 107.08% -72.66% 36.95% 53.25% 104.05% -
  Horiz. % 375.79% 242.47% 117.09% 428.25% 312.71% 204.05% 100.00%
NP to SH 2,202,036 1,419,334 685,255 2,517,302 1,839,071 1,200,026 589,285 140.61%
  QoQ % 55.15% 107.12% -72.78% 36.88% 53.25% 103.64% -
  Horiz. % 373.68% 240.86% 116.29% 427.18% 312.09% 203.64% 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 5,825,421 3,742,347 1,810,105 7,164,028 5,356,939 3,566,329 1,835,648 115.80%
  QoQ % 55.66% 106.75% -74.73% 33.73% 50.21% 94.28% -
  Horiz. % 317.35% 203.87% 98.61% 390.27% 291.83% 194.28% 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 873,546 872,684 - 1,888,319 1,028,179 1,024,495 - -
  QoQ % 0.10% 0.00% 0.00% 83.66% 0.36% 0.00% -
  Horiz. % 85.27% 85.18% 0.00% 184.32% 100.36% 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 3,494,185 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 18.10 % 11.83 % 6.09 % 22.96 % 17.98 % 11.75 % 6.26 % 102.83%
  QoQ % 53.00% 94.25% -73.48% 27.70% 53.02% 87.70% -
  Horiz. % 289.14% 188.98% 97.28% 366.77% 287.22% 187.70% 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 230.79 148.59 72.09 282.98 210.67 140.03 71.96 117.32%
  QoQ % 55.32% 106.12% -74.52% 34.32% 50.45% 94.59% -
  Horiz. % 320.72% 206.49% 100.18% 393.25% 292.76% 194.59% 100.00%
EPS 63.02 40.66 19.70 73.32 53.66 35.14 17.44 135.30%
  QoQ % 54.99% 106.40% -73.13% 36.64% 52.70% 101.49% -
  Horiz. % 361.35% 233.14% 112.96% 420.41% 307.68% 201.49% 100.00%
DPS 25.00 25.00 0.00 55.00 30.00 30.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 83.33% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 0.00% 183.33% 100.00% 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 207.73 133.61 64.60 250.26 185.98 123.18 62.63 122.24%
  QoQ % 55.47% 106.83% -74.19% 34.56% 50.98% 96.68% -
  Horiz. % 331.68% 213.33% 103.15% 399.58% 296.95% 196.68% 100.00%
EPS 56.72 36.56 17.65 64.84 47.37 30.91 15.18 140.60%
  QoQ % 55.14% 107.14% -72.78% 36.88% 53.25% 103.62% -
  Horiz. % 373.65% 240.84% 116.27% 427.14% 312.06% 203.62% 100.00%
DPS 22.50 22.48 0.00 48.64 26.48 26.39 0.00 -
  QoQ % 0.09% 0.00% 0.00% 83.69% 0.34% 0.00% -
  Horiz. % 85.26% 85.18% 0.00% 184.31% 100.34% 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 5.44 8.01 16.15 3.99 4.84 6.46 10.49 -35.43%
  QoQ % -32.08% -50.40% 304.76% -17.56% -25.08% -38.42% -
  Horiz. % 51.86% 76.36% 153.96% 38.04% 46.14% 61.58% 100.00%
P/EPS 19.93 29.27 59.09 15.41 19.01 25.75 43.29 -40.35%
  QoQ % -31.91% -50.47% 283.45% -18.94% -26.17% -40.52% -
  Horiz. % 46.04% 67.61% 136.50% 35.60% 43.91% 59.48% 100.00%
EY 5.02 3.42 1.69 6.49 5.26 3.88 2.31 67.70%
  QoQ % 46.78% 102.37% -73.96% 23.38% 35.57% 67.97% -
  Horiz. % 217.32% 148.05% 73.16% 280.95% 227.71% 167.97% 100.00%
DY 1.99 2.10 0.00 4.87 2.94 3.31 0.00 -
  QoQ % -5.24% 0.00% 0.00% 65.65% -11.18% 0.00% -
  Horiz. % 60.12% 63.44% 0.00% 147.13% 88.82% 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 5.45 8.21 16.70 4.27 5.04 7.36 11.74 -40.02%
  QoQ % -33.62% -50.84% 291.10% -15.28% -31.52% -37.31% -
  Horiz. % 46.42% 69.93% 142.25% 36.37% 42.93% 62.69% 100.00%
P/EPS 19.96 30.00 61.12 16.48 19.79 29.31 48.45 -44.60%
  QoQ % -33.47% -50.92% 270.87% -16.73% -32.48% -39.50% -
  Horiz. % 41.20% 61.92% 126.15% 34.01% 40.85% 60.50% 100.00%
EY 5.01 3.33 1.64 6.07 5.05 3.41 2.06 80.75%
  QoQ % 50.45% 103.05% -72.98% 20.20% 48.09% 65.53% -
  Horiz. % 243.20% 161.65% 79.61% 294.66% 245.15% 165.53% 100.00%
DY 1.99 2.05 0.00 4.55 2.82 2.91 0.00 -
  QoQ % -2.93% 0.00% 0.00% 61.35% -3.09% 0.00% -
  Horiz. % 68.38% 70.45% 0.00% 156.36% 96.91% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers