Highlights

[PBBANK] QoQ Cumulative 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 -     38.43%    YoY -     21.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 9,434,727 6,162,261 2,991,607 11,035,597 8,064,403 5,187,020 2,507,759 141.70%
  QoQ % 53.10% 105.98% -72.89% 36.84% 55.47% 106.84% -
  Horiz. % 376.22% 245.73% 119.29% 440.06% 321.58% 206.84% 100.00%
PBT 3,666,132 2,434,988 1,173,068 4,086,197 2,955,933 1,904,556 922,575 150.67%
  QoQ % 50.56% 107.57% -71.29% 38.24% 55.20% 106.44% -
  Horiz. % 397.38% 263.93% 127.15% 442.91% 320.40% 206.44% 100.00%
Tax -864,088 -574,000 -278,052 -987,120 -716,951 -459,883 -224,921 145.09%
  QoQ % -50.54% -106.44% 71.83% -37.68% -55.90% -104.46% -
  Horiz. % 384.17% 255.20% 123.62% 438.87% 318.76% 204.46% 100.00%
NP 2,802,044 1,860,988 895,016 3,099,077 2,238,982 1,444,673 697,654 152.46%
  QoQ % 50.57% 107.93% -71.12% 38.41% 54.98% 107.08% -
  Horiz. % 401.64% 266.75% 128.29% 444.21% 320.93% 207.08% 100.00%
NP to SH 2,770,897 1,838,944 884,061 3,048,224 2,202,036 1,419,334 685,255 153.60%
  QoQ % 50.68% 108.01% -71.00% 38.43% 55.15% 107.12% -
  Horiz. % 404.36% 268.36% 129.01% 444.83% 321.35% 207.12% 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 6,632,683 4,301,273 2,096,591 7,936,520 5,825,421 3,742,347 1,810,105 137.49%
  QoQ % 54.20% 105.16% -73.58% 36.24% 55.66% 106.75% -
  Horiz. % 366.43% 237.63% 115.83% 438.46% 321.83% 206.75% 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 700,382 700,442 - 2,027,953 873,546 872,684 - -
  QoQ % -0.01% 0.00% 0.00% 132.15% 0.10% 0.00% -
  Horiz. % 80.26% 80.26% 0.00% 232.38% 100.10% 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 3,494,185 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 26.38 % 17.50 % 8.41 % 23.43 % 18.10 % 11.83 % 6.09 % 165.49%
  QoQ % 50.74% 108.09% -64.11% 29.45% 53.00% 94.25% -
  Horiz. % 433.17% 287.36% 138.10% 384.73% 297.21% 194.25% 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 269.42 175.95 85.41 315.62 230.79 148.59 72.09 140.63%
  QoQ % 53.12% 106.01% -72.94% 36.76% 55.32% 106.12% -
  Horiz. % 373.73% 244.07% 118.48% 437.81% 320.14% 206.12% 100.00%
EPS 79.12 52.51 25.24 87.18 63.02 40.66 19.70 152.45%
  QoQ % 50.68% 108.04% -71.05% 38.34% 54.99% 106.40% -
  Horiz. % 401.62% 266.55% 128.12% 442.54% 319.90% 206.40% 100.00%
DPS 20.00 20.00 0.00 58.00 25.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 132.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 0.00% 232.00% 100.00% 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 - 3,882,138
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 243.03 158.73 77.06 284.27 207.73 133.61 64.60 141.70%
  QoQ % 53.11% 105.98% -72.89% 36.85% 55.47% 106.83% -
  Horiz. % 376.21% 245.71% 119.29% 440.05% 321.56% 206.83% 100.00%
EPS 71.38 47.37 22.77 78.52 56.72 36.56 17.65 153.62%
  QoQ % 50.69% 108.04% -71.00% 38.43% 55.14% 107.14% -
  Horiz. % 404.42% 268.39% 129.01% 444.87% 321.36% 207.14% 100.00%
DPS 18.04 18.04 0.00 52.24 22.50 22.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 132.18% 0.09% 0.00% -
  Horiz. % 80.25% 80.25% 0.00% 232.38% 100.09% 100.00% -
NAPS 2.7062 2.7064 2.7067 3.3517 3.1331 3.0896 2.8985 -4.47%
  QoQ % -0.01% -0.01% -19.24% 6.98% 1.41% 6.59% -
  Horiz. % 93.37% 93.37% 93.38% 115.64% 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 4.53 7.56 15.36 4.13 5.44 8.01 16.15 -57.12%
  QoQ % -40.08% -50.78% 271.91% -24.08% -32.08% -50.40% -
  Horiz. % 28.05% 46.81% 95.11% 25.57% 33.68% 49.60% 100.00%
P/EPS 15.42 25.33 51.98 14.93 19.93 29.27 59.09 -59.13%
  QoQ % -39.12% -51.27% 248.16% -25.09% -31.91% -50.47% -
  Horiz. % 26.10% 42.87% 87.97% 25.27% 33.73% 49.53% 100.00%
EY 6.49 3.95 1.92 6.70 5.02 3.42 1.69 145.03%
  QoQ % 64.30% 105.73% -71.34% 33.47% 46.78% 102.37% -
  Horiz. % 384.02% 233.73% 113.61% 396.45% 297.04% 202.37% 100.00%
DY 1.64 1.50 0.00 4.45 1.99 2.10 0.00 -
  QoQ % 9.33% 0.00% 0.00% 123.62% -5.24% 0.00% -
  Horiz. % 78.10% 71.43% 0.00% 211.90% 94.76% 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 4.64 7.59 15.29 4.23 5.45 8.21 16.70 -57.39%
  QoQ % -38.87% -50.36% 261.47% -22.39% -33.62% -50.84% -
  Horiz. % 27.78% 45.45% 91.56% 25.33% 32.63% 49.16% 100.00%
P/EPS 15.80 25.44 51.74 15.30 19.96 30.00 61.12 -59.39%
  QoQ % -37.89% -50.83% 238.17% -23.35% -33.47% -50.92% -
  Horiz. % 25.85% 41.62% 84.65% 25.03% 32.66% 49.08% 100.00%
EY 6.33 3.93 1.93 6.54 5.01 3.33 1.64 145.86%
  QoQ % 61.07% 103.63% -70.49% 30.54% 50.45% 103.05% -
  Horiz. % 385.98% 239.63% 117.68% 398.78% 305.49% 203.05% 100.00%
DY 1.60 1.50 0.00 4.35 1.99 2.05 0.00 -
  QoQ % 6.67% 0.00% 0.00% 118.59% -2.93% 0.00% -
  Horiz. % 78.05% 73.17% 0.00% 212.20% 97.07% 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.
 


 

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
Partners & Brokers