Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -72.78%    YoY -     16.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,035,597 8,064,403 5,187,020 2,507,759 9,715,568 7,220,116 4,782,081 74.36%
  QoQ % 36.84% 55.47% 106.84% -74.19% 34.56% 50.98% -
  Horiz. % 230.77% 168.64% 108.47% 52.44% 203.17% 150.98% 100.00%
PBT 4,086,197 2,955,933 1,904,556 922,575 3,321,433 2,421,218 1,564,710 89.31%
  QoQ % 38.24% 55.20% 106.44% -72.22% 37.18% 54.74% -
  Horiz. % 261.15% 188.91% 121.72% 58.96% 212.27% 154.74% 100.00%
Tax -987,120 -716,951 -459,883 -224,921 -769,893 -558,041 -348,958 99.64%
  QoQ % -37.68% -55.90% -104.46% 70.79% -37.96% -59.92% -
  Horiz. % 282.88% 205.45% 131.79% 64.46% 220.63% 159.92% 100.00%
NP 3,099,077 2,238,982 1,444,673 697,654 2,551,540 1,863,177 1,215,752 86.29%
  QoQ % 38.41% 54.98% 107.08% -72.66% 36.95% 53.25% -
  Horiz. % 254.91% 184.16% 118.83% 57.38% 209.87% 153.25% 100.00%
NP to SH 3,048,224 2,202,036 1,419,334 685,255 2,517,302 1,839,071 1,200,026 85.85%
  QoQ % 38.43% 55.15% 107.12% -72.78% 36.88% 53.25% -
  Horiz. % 254.01% 183.50% 118.28% 57.10% 209.77% 153.25% 100.00%
Tax Rate 24.16 % 24.25 % 24.15 % 24.38 % 23.18 % 23.05 % 22.30 % 5.47%
  QoQ % -0.37% 0.41% -0.94% 5.18% 0.56% 3.36% -
  Horiz. % 108.34% 108.74% 108.30% 109.33% 103.95% 103.36% 100.00%
Total Cost 7,936,520 5,825,421 3,742,347 1,810,105 7,164,028 5,356,939 3,566,329 70.21%
  QoQ % 36.24% 55.66% 106.75% -74.73% 33.73% 50.21% -
  Horiz. % 222.54% 163.35% 104.94% 50.76% 200.88% 150.21% 100.00%
Net Worth 13,011,769 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 17.46%
  QoQ % 6.98% 1.41% 6.59% 2.62% 7.23% 0.10% -
  Horiz. % 127.38% 119.07% 117.42% 110.16% 107.35% 100.10% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,027,953 873,546 872,684 - 1,888,319 1,028,179 1,024,495 57.46%
  QoQ % 132.15% 0.10% 0.00% 0.00% 83.66% 0.36% -
  Horiz. % 197.95% 85.27% 85.18% 0.00% 184.32% 100.36% 100.00%
Div Payout % 66.53 % 39.67 % 61.49 % - % 75.01 % 55.91 % 85.37 % -15.28%
  QoQ % 67.71% -35.49% 0.00% 0.00% 34.16% -34.51% -
  Horiz. % 77.93% 46.47% 72.03% 0.00% 87.86% 65.49% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,011,769 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 17.46%
  QoQ % 6.98% 1.41% 6.59% 2.62% 7.23% 0.10% -
  Horiz. % 127.38% 119.07% 117.42% 110.16% 107.35% 100.10% 100.00%
NOSH 3,496,471 3,494,185 3,490,737 3,478,451 3,433,308 3,427,266 3,414,985 1.58%
  QoQ % 0.07% 0.10% 0.35% 1.31% 0.18% 0.36% -
  Horiz. % 102.39% 102.32% 102.22% 101.86% 100.54% 100.36% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.08 % 27.76 % 27.85 % 27.82 % 26.26 % 25.81 % 25.42 % 6.84%
  QoQ % 1.15% -0.32% 0.11% 5.94% 1.74% 1.53% -
  Horiz. % 110.46% 109.21% 109.56% 109.44% 103.30% 101.53% 100.00%
ROE 23.43 % 18.10 % 11.83 % 6.09 % 22.96 % 17.98 % 11.75 % 58.23%
  QoQ % 29.45% 53.00% 94.25% -73.48% 27.70% 53.02% -
  Horiz. % 199.40% 154.04% 100.68% 51.83% 195.40% 153.02% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 315.62 230.79 148.59 72.09 282.98 210.67 140.03 71.65%
  QoQ % 36.76% 55.32% 106.12% -74.52% 34.32% 50.45% -
  Horiz. % 225.39% 164.81% 106.11% 51.48% 202.09% 150.45% 100.00%
EPS 87.18 63.02 40.66 19.70 73.32 53.66 35.14 82.96%
  QoQ % 38.34% 54.99% 106.40% -73.13% 36.64% 52.70% -
  Horiz. % 248.09% 179.34% 115.71% 56.06% 208.65% 152.70% 100.00%
DPS 58.00 25.00 25.00 0.00 55.00 30.00 30.00 55.01%
  QoQ % 132.00% 0.00% 0.00% 0.00% 83.33% 0.00% -
  Horiz. % 193.33% 83.33% 83.33% 0.00% 183.33% 100.00% 100.00%
NAPS 3.7214 3.4810 3.4360 3.2349 3.1938 2.9836 2.9912 15.63%
  QoQ % 6.91% 1.31% 6.22% 1.29% 7.05% -0.25% -
  Horiz. % 124.41% 116.37% 114.87% 108.15% 106.77% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 284.27 207.73 133.61 64.60 250.26 185.98 123.18 74.37%
  QoQ % 36.85% 55.47% 106.83% -74.19% 34.56% 50.98% -
  Horiz. % 230.78% 168.64% 108.47% 52.44% 203.17% 150.98% 100.00%
EPS 78.52 56.72 36.56 17.65 64.84 47.37 30.91 85.86%
  QoQ % 38.43% 55.14% 107.14% -72.78% 36.88% 53.25% -
  Horiz. % 254.03% 183.50% 118.28% 57.10% 209.77% 153.25% 100.00%
DPS 52.24 22.50 22.48 0.00 48.64 26.48 26.39 57.46%
  QoQ % 132.18% 0.09% 0.00% 0.00% 83.69% 0.34% -
  Horiz. % 197.95% 85.26% 85.18% 0.00% 184.31% 100.34% 100.00%
NAPS 3.3517 3.1331 3.0896 2.8985 2.8246 2.6340 2.6313 17.46%
  QoQ % 6.98% 1.41% 6.59% 2.62% 7.24% 0.10% -
  Horiz. % 127.38% 119.07% 117.42% 110.15% 107.35% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.0200 12.5600 11.9000 11.6400 11.3000 10.2000 9.0500 -
P/RPS 4.13 5.44 8.01 16.15 3.99 4.84 6.46 -25.73%
  QoQ % -24.08% -32.08% -50.40% 304.76% -17.56% -25.08% -
  Horiz. % 63.93% 84.21% 123.99% 250.00% 61.76% 74.92% 100.00%
P/EPS 14.93 19.93 29.27 59.09 15.41 19.01 25.75 -30.40%
  QoQ % -25.09% -31.91% -50.47% 283.45% -18.94% -26.17% -
  Horiz. % 57.98% 77.40% 113.67% 229.48% 59.84% 73.83% 100.00%
EY 6.70 5.02 3.42 1.69 6.49 5.26 3.88 43.79%
  QoQ % 33.47% 46.78% 102.37% -73.96% 23.38% 35.57% -
  Horiz. % 172.68% 129.38% 88.14% 43.56% 167.27% 135.57% 100.00%
DY 4.45 1.99 2.10 0.00 4.87 2.94 3.31 21.75%
  QoQ % 123.62% -5.24% 0.00% 0.00% 65.65% -11.18% -
  Horiz. % 134.44% 60.12% 63.44% 0.00% 147.13% 88.82% 100.00%
P/NAPS 3.50 3.61 3.46 3.60 3.54 3.42 3.03 10.06%
  QoQ % -3.05% 4.34% -3.89% 1.69% 3.51% 12.87% -
  Horiz. % 115.51% 119.14% 114.19% 118.81% 116.83% 112.87% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 20/07/09 -
Price 13.3400 12.5800 12.2000 12.0400 12.0800 10.6200 10.3000 -
P/RPS 4.23 5.45 8.21 16.70 4.27 5.04 7.36 -30.80%
  QoQ % -22.39% -33.62% -50.84% 291.10% -15.28% -31.52% -
  Horiz. % 57.47% 74.05% 111.55% 226.90% 58.02% 68.48% 100.00%
P/EPS 15.30 19.96 30.00 61.12 16.48 19.79 29.31 -35.09%
  QoQ % -23.35% -33.47% -50.92% 270.87% -16.73% -32.48% -
  Horiz. % 52.20% 68.10% 102.35% 208.53% 56.23% 67.52% 100.00%
EY 6.54 5.01 3.33 1.64 6.07 5.05 3.41 54.18%
  QoQ % 30.54% 50.45% 103.05% -72.98% 20.20% 48.09% -
  Horiz. % 191.79% 146.92% 97.65% 48.09% 178.01% 148.09% 100.00%
DY 4.35 1.99 2.05 0.00 4.55 2.82 2.91 30.64%
  QoQ % 118.59% -2.93% 0.00% 0.00% 61.35% -3.09% -
  Horiz. % 149.48% 68.38% 70.45% 0.00% 156.36% 96.91% 100.00%
P/NAPS 3.58 3.61 3.55 3.72 3.78 3.56 3.44 2.69%
  QoQ % -0.83% 1.69% -4.57% -1.59% 6.18% 3.49% -
  Horiz. % 104.07% 104.94% 103.20% 108.14% 109.88% 103.49% 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