Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     32.96%    YoY -     20.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 10,428,040 6,839,290 3,373,450 12,756,360 9,434,727 6,162,261 2,991,607 129.37%
  QoQ % 52.47% 102.74% -73.55% 35.21% 53.10% 105.98% -
  Horiz. % 348.58% 228.62% 112.76% 426.40% 315.37% 205.98% 100.00%
PBT 3,755,905 2,457,542 1,231,398 4,877,939 3,666,132 2,434,988 1,173,068 116.77%
  QoQ % 52.83% 99.57% -74.76% 33.05% 50.56% 107.57% -
  Horiz. % 320.18% 209.50% 104.97% 415.83% 312.53% 207.57% 100.00%
Tax -883,314 -566,461 -293,314 -1,153,436 -864,088 -574,000 -278,052 115.65%
  QoQ % -55.94% -93.12% 74.57% -33.49% -50.54% -106.44% -
  Horiz. % 317.68% 203.72% 105.49% 414.83% 310.76% 206.44% 100.00%
NP 2,872,591 1,891,081 938,084 3,724,503 2,802,044 1,860,988 895,016 117.12%
  QoQ % 51.90% 101.59% -74.81% 32.92% 50.57% 107.93% -
  Horiz. % 320.95% 211.29% 104.81% 416.14% 313.07% 207.93% 100.00%
NP to SH 2,844,914 1,872,250 930,182 3,684,289 2,770,897 1,838,944 884,061 117.50%
  QoQ % 51.95% 101.28% -74.75% 32.96% 50.68% 108.01% -
  Horiz. % 321.80% 211.78% 105.22% 416.75% 313.43% 208.01% 100.00%
Tax Rate 23.52 % 23.05 % 23.82 % 23.65 % 23.57 % 23.57 % 23.70 % -0.51%
  QoQ % 2.04% -3.23% 0.72% 0.34% 0.00% -0.55% -
  Horiz. % 99.24% 97.26% 100.51% 99.79% 99.45% 99.45% 100.00%
Total Cost 7,555,449 4,948,209 2,435,366 9,031,857 6,632,683 4,301,273 2,096,591 134.50%
  QoQ % 52.69% 103.18% -73.04% 36.17% 54.20% 105.16% -
  Horiz. % 360.37% 236.01% 116.16% 430.79% 316.36% 205.16% 100.00%
Net Worth 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 10,506,637 10,507,922 37.25%
  QoQ % 1.74% 6.03% -0.25% 49.65% -0.01% -0.01% -
  Horiz. % 161.00% 158.25% 149.25% 149.62% 99.98% 99.99% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 700,463 700,392 - 1,680,969 700,382 700,442 - -
  QoQ % 0.01% 0.00% 0.00% 140.01% -0.01% 0.00% -
  Horiz. % 100.00% 99.99% 0.00% 239.99% 99.99% 100.00% -
Div Payout % 24.62 % 37.41 % - % 45.63 % 25.28 % 38.09 % - % -
  QoQ % -34.19% 0.00% 0.00% 80.50% -33.63% 0.00% -
  Horiz. % 64.64% 98.21% 0.00% 119.80% 66.37% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 10,506,637 10,507,922 37.25%
  QoQ % 1.74% 6.03% -0.25% 49.65% -0.01% -0.01% -
  Horiz. % 161.00% 158.25% 149.25% 149.62% 99.98% 99.99% 100.00%
NOSH 3,502,318 3,501,960 3,502,650 3,502,020 3,501,911 3,502,212 3,502,640 -0.01%
  QoQ % 0.01% -0.02% 0.02% 0.00% -0.01% -0.01% -
  Horiz. % 99.99% 99.98% 100.00% 99.98% 99.98% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.55 % 27.65 % 27.81 % 29.20 % 29.70 % 30.20 % 29.92 % -5.34%
  QoQ % -0.36% -0.58% -4.76% -1.68% -1.66% 0.94% -
  Horiz. % 92.08% 92.41% 92.95% 97.59% 99.26% 100.94% 100.00%
ROE 16.82 % 11.26 % 5.93 % 23.43 % 26.38 % 17.50 % 8.41 % 58.54%
  QoQ % 49.38% 89.88% -74.69% -11.18% 50.74% 108.09% -
  Horiz. % 200.00% 133.89% 70.51% 278.60% 313.67% 208.09% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 297.75 195.30 96.31 364.26 269.42 175.95 85.41 129.39%
  QoQ % 52.46% 102.78% -73.56% 35.20% 53.12% 106.01% -
  Horiz. % 348.61% 228.66% 112.76% 426.48% 315.44% 206.01% 100.00%
EPS 81.23 53.46 26.56 105.20 79.12 52.51 25.24 117.52%
  QoQ % 51.95% 101.28% -74.75% 32.96% 50.68% 108.04% -
  Horiz. % 321.83% 211.81% 105.23% 416.80% 313.47% 208.04% 100.00%
DPS 20.00 20.00 0.00 48.00 20.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 140.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 240.00% 100.00% 100.00% -
NAPS 4.8305 4.7484 4.4774 4.4894 3.0000 3.0000 3.0000 37.26%
  QoQ % 1.73% 6.05% -0.27% 49.65% 0.00% 0.00% -
  Horiz. % 161.02% 158.28% 149.25% 149.65% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 268.62 176.17 86.90 328.59 243.03 158.73 77.06 129.38%
  QoQ % 52.48% 102.73% -73.55% 35.21% 53.11% 105.98% -
  Horiz. % 348.59% 228.61% 112.77% 426.41% 315.38% 205.98% 100.00%
EPS 73.28 48.23 23.96 94.90 71.38 47.37 22.77 117.52%
  QoQ % 51.94% 101.29% -74.75% 32.95% 50.69% 108.04% -
  Horiz. % 321.83% 211.81% 105.23% 416.78% 313.48% 208.04% 100.00%
DPS 18.04 18.04 0.00 43.30 18.04 18.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 140.02% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 240.02% 100.00% 100.00% -
NAPS 4.3579 4.2834 4.0397 4.0498 2.7062 2.7064 2.7067 37.25%
  QoQ % 1.74% 6.03% -0.25% 49.65% -0.01% -0.01% -
  Horiz. % 161.00% 158.25% 149.25% 149.62% 99.98% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 14.3800 13.7600 13.6400 13.3800 12.2000 13.3000 13.1200 -
P/RPS 4.83 7.05 14.16 3.67 4.53 7.56 15.36 -53.66%
  QoQ % -31.49% -50.21% 285.83% -18.98% -40.08% -50.78% -
  Horiz. % 31.45% 45.90% 92.19% 23.89% 29.49% 49.22% 100.00%
P/EPS 17.70 25.74 51.36 12.72 15.42 25.33 51.98 -51.14%
  QoQ % -31.24% -49.88% 303.77% -17.51% -39.12% -51.27% -
  Horiz. % 34.05% 49.52% 98.81% 24.47% 29.67% 48.73% 100.00%
EY 5.65 3.89 1.95 7.86 6.49 3.95 1.92 104.95%
  QoQ % 45.24% 99.49% -75.19% 21.11% 64.30% 105.73% -
  Horiz. % 294.27% 202.60% 101.56% 409.38% 338.02% 205.73% 100.00%
DY 1.39 1.45 0.00 3.59 1.64 1.50 0.00 -
  QoQ % -4.14% 0.00% 0.00% 118.90% 9.33% 0.00% -
  Horiz. % 92.67% 96.67% 0.00% 239.33% 109.33% 100.00% -
P/NAPS 2.98 2.90 3.05 2.98 4.07 4.43 4.37 -22.47%
  QoQ % 2.76% -4.92% 2.35% -26.78% -8.13% 1.37% -
  Horiz. % 68.19% 66.36% 69.79% 68.19% 93.14% 101.37% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 18/10/12 23/07/12 18/04/12 30/01/12 17/10/11 25/07/11 18/04/11 -
Price 14.7200 14.3400 13.7800 13.5200 12.5000 13.3600 13.0600 -
P/RPS 4.94 7.34 14.31 3.71 4.64 7.59 15.29 -52.82%
  QoQ % -32.70% -48.71% 285.71% -20.04% -38.87% -50.36% -
  Horiz. % 32.31% 48.01% 93.59% 24.26% 30.35% 49.64% 100.00%
P/EPS 18.12 26.82 51.89 12.85 15.80 25.44 51.74 -50.22%
  QoQ % -32.44% -48.31% 303.81% -18.67% -37.89% -50.83% -
  Horiz. % 35.02% 51.84% 100.29% 24.84% 30.54% 49.17% 100.00%
EY 5.52 3.73 1.93 7.78 6.33 3.93 1.93 101.11%
  QoQ % 47.99% 93.26% -75.19% 22.91% 61.07% 103.63% -
  Horiz. % 286.01% 193.26% 100.00% 403.11% 327.98% 203.63% 100.00%
DY 1.36 1.39 0.00 3.55 1.60 1.50 0.00 -
  QoQ % -2.16% 0.00% 0.00% 121.87% 6.67% 0.00% -
  Horiz. % 90.67% 92.67% 0.00% 236.67% 106.67% 100.00% -
P/NAPS 3.05 3.02 3.08 3.01 4.17 4.45 4.35 -21.03%
  QoQ % 0.99% -1.95% 2.33% -27.82% -6.29% 2.30% -
  Horiz. % 70.11% 69.43% 70.80% 69.20% 95.86% 102.30% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers