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.
 


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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS