Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -71.00%    YoY -     29.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,756,360 9,434,727 6,162,261 2,991,607 11,035,597 8,064,403 5,187,020 81.90%
  QoQ % 35.21% 53.10% 105.98% -72.89% 36.84% 55.47% -
  Horiz. % 245.93% 181.89% 118.80% 57.67% 212.75% 155.47% 100.00%
PBT 4,877,939 3,666,132 2,434,988 1,173,068 4,086,197 2,955,933 1,904,556 86.87%
  QoQ % 33.05% 50.56% 107.57% -71.29% 38.24% 55.20% -
  Horiz. % 256.12% 192.49% 127.85% 61.59% 214.55% 155.20% 100.00%
Tax -1,153,436 -864,088 -574,000 -278,052 -987,120 -716,951 -459,883 84.29%
  QoQ % -33.49% -50.54% -106.44% 71.83% -37.68% -55.90% -
  Horiz. % 250.81% 187.89% 124.81% 60.46% 214.65% 155.90% 100.00%
NP 3,724,503 2,802,044 1,860,988 895,016 3,099,077 2,238,982 1,444,673 87.69%
  QoQ % 32.92% 50.57% 107.93% -71.12% 38.41% 54.98% -
  Horiz. % 257.81% 193.96% 128.82% 61.95% 214.52% 154.98% 100.00%
NP to SH 3,684,289 2,770,897 1,838,944 884,061 3,048,224 2,202,036 1,419,334 88.55%
  QoQ % 32.96% 50.68% 108.01% -71.00% 38.43% 55.15% -
  Horiz. % 259.58% 195.23% 129.56% 62.29% 214.76% 155.15% 100.00%
Tax Rate 23.65 % 23.57 % 23.57 % 23.70 % 24.16 % 24.25 % 24.15 % -1.38%
  QoQ % 0.34% 0.00% -0.55% -1.90% -0.37% 0.41% -
  Horiz. % 97.93% 97.60% 97.60% 98.14% 100.04% 100.41% 100.00%
Total Cost 9,031,857 6,632,683 4,301,273 2,096,591 7,936,520 5,825,421 3,742,347 79.64%
  QoQ % 36.17% 54.20% 105.16% -73.58% 36.24% 55.66% -
  Horiz. % 241.34% 177.23% 114.94% 56.02% 212.07% 155.66% 100.00%
Net Worth 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 19.71%
  QoQ % 49.65% -0.01% -0.01% -19.24% 6.98% 1.41% -
  Horiz. % 131.08% 87.59% 87.60% 87.61% 108.48% 101.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,680,969 700,382 700,442 - 2,027,953 873,546 872,684 54.63%
  QoQ % 140.01% -0.01% 0.00% 0.00% 132.15% 0.10% -
  Horiz. % 192.62% 80.26% 80.26% 0.00% 232.38% 100.10% 100.00%
Div Payout % 45.63 % 25.28 % 38.09 % - % 66.53 % 39.67 % 61.49 % -17.99%
  QoQ % 80.50% -33.63% 0.00% 0.00% 67.71% -35.49% -
  Horiz. % 74.21% 41.11% 61.95% 0.00% 108.20% 64.51% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 19.71%
  QoQ % 49.65% -0.01% -0.01% -19.24% 6.98% 1.41% -
  Horiz. % 131.08% 87.59% 87.60% 87.61% 108.48% 101.41% 100.00%
NOSH 3,502,020 3,501,911 3,502,212 3,502,640 3,496,471 3,494,185 3,490,737 0.21%
  QoQ % 0.00% -0.01% -0.01% 0.18% 0.07% 0.10% -
  Horiz. % 100.32% 100.32% 100.33% 100.34% 100.16% 100.10% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.20 % 29.70 % 30.20 % 29.92 % 28.08 % 27.76 % 27.85 % 3.20%
  QoQ % -1.68% -1.66% 0.94% 6.55% 1.15% -0.32% -
  Horiz. % 104.85% 106.64% 108.44% 107.43% 100.83% 99.68% 100.00%
ROE 23.43 % 26.38 % 17.50 % 8.41 % 23.43 % 18.10 % 11.83 % 57.51%
  QoQ % -11.18% 50.74% 108.09% -64.11% 29.45% 53.00% -
  Horiz. % 198.06% 222.99% 147.93% 71.09% 198.06% 153.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 364.26 269.42 175.95 85.41 315.62 230.79 148.59 81.51%
  QoQ % 35.20% 53.12% 106.01% -72.94% 36.76% 55.32% -
  Horiz. % 245.14% 181.32% 118.41% 57.48% 212.41% 155.32% 100.00%
EPS 105.20 79.12 52.51 25.24 87.18 63.02 40.66 88.14%
  QoQ % 32.96% 50.68% 108.04% -71.05% 38.34% 54.99% -
  Horiz. % 258.73% 194.59% 129.14% 62.08% 214.41% 154.99% 100.00%
DPS 48.00 20.00 20.00 0.00 58.00 25.00 25.00 54.29%
  QoQ % 140.00% 0.00% 0.00% 0.00% 132.00% 0.00% -
  Horiz. % 192.00% 80.00% 80.00% 0.00% 232.00% 100.00% 100.00%
NAPS 4.4894 3.0000 3.0000 3.0000 3.7214 3.4810 3.4360 19.46%
  QoQ % 49.65% 0.00% 0.00% -19.39% 6.91% 1.31% -
  Horiz. % 130.66% 87.31% 87.31% 87.31% 108.31% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 328.59 243.03 158.73 77.06 284.27 207.73 133.61 81.90%
  QoQ % 35.21% 53.11% 105.98% -72.89% 36.85% 55.47% -
  Horiz. % 245.93% 181.90% 118.80% 57.68% 212.76% 155.47% 100.00%
EPS 94.90 71.38 47.37 22.77 78.52 56.72 36.56 88.55%
  QoQ % 32.95% 50.69% 108.04% -71.00% 38.43% 55.14% -
  Horiz. % 259.57% 195.24% 129.57% 62.28% 214.77% 155.14% 100.00%
DPS 43.30 18.04 18.04 0.00 52.24 22.50 22.48 54.62%
  QoQ % 140.02% 0.00% 0.00% 0.00% 132.18% 0.09% -
  Horiz. % 192.62% 80.25% 80.25% 0.00% 232.38% 100.09% 100.00%
NAPS 4.0498 2.7062 2.7064 2.7067 3.3517 3.1331 3.0896 19.71%
  QoQ % 49.65% -0.01% -0.01% -19.24% 6.98% 1.41% -
  Horiz. % 131.08% 87.59% 87.60% 87.61% 108.48% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.3800 12.2000 13.3000 13.1200 13.0200 12.5600 11.9000 -
P/RPS 3.67 4.53 7.56 15.36 4.13 5.44 8.01 -40.48%
  QoQ % -18.98% -40.08% -50.78% 271.91% -24.08% -32.08% -
  Horiz. % 45.82% 56.55% 94.38% 191.76% 51.56% 67.92% 100.00%
P/EPS 12.72 15.42 25.33 51.98 14.93 19.93 29.27 -42.54%
  QoQ % -17.51% -39.12% -51.27% 248.16% -25.09% -31.91% -
  Horiz. % 43.46% 52.68% 86.54% 177.59% 51.01% 68.09% 100.00%
EY 7.86 6.49 3.95 1.92 6.70 5.02 3.42 73.89%
  QoQ % 21.11% 64.30% 105.73% -71.34% 33.47% 46.78% -
  Horiz. % 229.82% 189.77% 115.50% 56.14% 195.91% 146.78% 100.00%
DY 3.59 1.64 1.50 0.00 4.45 1.99 2.10 42.83%
  QoQ % 118.90% 9.33% 0.00% 0.00% 123.62% -5.24% -
  Horiz. % 170.95% 78.10% 71.43% 0.00% 211.90% 94.76% 100.00%
P/NAPS 2.98 4.07 4.43 4.37 3.50 3.61 3.46 -9.45%
  QoQ % -26.78% -8.13% 1.37% 24.86% -3.05% 4.34% -
  Horiz. % 86.13% 117.63% 128.03% 126.30% 101.16% 104.34% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/01/12 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 -
Price 13.5200 12.5000 13.3600 13.0600 13.3400 12.5800 12.2000 -
P/RPS 3.71 4.64 7.59 15.29 4.23 5.45 8.21 -41.03%
  QoQ % -20.04% -38.87% -50.36% 261.47% -22.39% -33.62% -
  Horiz. % 45.19% 56.52% 92.45% 186.24% 51.52% 66.38% 100.00%
P/EPS 12.85 15.80 25.44 51.74 15.30 19.96 30.00 -43.09%
  QoQ % -18.67% -37.89% -50.83% 238.17% -23.35% -33.47% -
  Horiz. % 42.83% 52.67% 84.80% 172.47% 51.00% 66.53% 100.00%
EY 7.78 6.33 3.93 1.93 6.54 5.01 3.33 75.80%
  QoQ % 22.91% 61.07% 103.63% -70.49% 30.54% 50.45% -
  Horiz. % 233.63% 190.09% 118.02% 57.96% 196.40% 150.45% 100.00%
DY 3.55 1.60 1.50 0.00 4.35 1.99 2.05 44.06%
  QoQ % 121.87% 6.67% 0.00% 0.00% 118.59% -2.93% -
  Horiz. % 173.17% 78.05% 73.17% 0.00% 212.20% 97.07% 100.00%
P/NAPS 3.01 4.17 4.45 4.35 3.58 3.61 3.55 -10.39%
  QoQ % -27.82% -6.29% 2.30% 21.51% -0.83% 1.69% -
  Horiz. % 84.79% 117.46% 125.35% 122.54% 100.85% 101.69% 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