Highlights

[PBBANK] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     6.62%    YoY -     22.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,170,654 2,991,607 2,971,194 2,877,383 2,679,261 2,507,759 2,495,452 17.36%
  QoQ % 5.98% 0.69% 3.26% 7.39% 6.84% 0.49% -
  Horiz. % 127.06% 119.88% 119.06% 115.31% 107.37% 100.49% 100.00%
PBT 1,261,920 1,173,068 1,130,264 1,051,377 981,981 922,575 900,215 25.33%
  QoQ % 7.57% 3.79% 7.50% 7.07% 6.44% 2.48% -
  Horiz. % 140.18% 130.31% 125.55% 116.79% 109.08% 102.48% 100.00%
Tax -295,948 -278,052 -270,169 -257,068 -234,962 -224,921 -211,852 25.04%
  QoQ % -6.44% -2.92% -5.10% -9.41% -4.46% -6.17% -
  Horiz. % 139.70% 131.25% 127.53% 121.34% 110.91% 106.17% 100.00%
NP 965,972 895,016 860,095 794,309 747,019 697,654 688,363 25.42%
  QoQ % 7.93% 4.06% 8.28% 6.33% 7.08% 1.35% -
  Horiz. % 140.33% 130.02% 124.95% 115.39% 108.52% 101.35% 100.00%
NP to SH 954,883 884,061 846,188 782,702 734,079 685,255 678,231 25.70%
  QoQ % 8.01% 4.48% 8.11% 6.62% 7.12% 1.04% -
  Horiz. % 140.79% 130.35% 124.76% 115.40% 108.23% 101.04% 100.00%
Tax Rate 23.45 % 23.70 % 23.90 % 24.45 % 23.93 % 24.38 % 23.53 % -0.23%
  QoQ % -1.05% -0.84% -2.25% 2.17% -1.85% 3.61% -
  Horiz. % 99.66% 100.72% 101.57% 103.91% 101.70% 103.61% 100.00%
Total Cost 2,204,682 2,096,591 2,111,099 2,083,074 1,932,242 1,810,105 1,807,089 14.22%
  QoQ % 5.16% -0.69% 1.35% 7.81% 6.75% 0.17% -
  Horiz. % 122.00% 116.02% 116.82% 115.27% 106.93% 100.17% 100.00%
Net Worth 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 -3.17%
  QoQ % -0.02% -19.38% 6.92% 1.30% 6.94% 2.08% -
  Horiz. % 95.30% 95.32% 118.24% 110.59% 109.16% 102.08% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 700,361 - 1,155,803 - 875,571 - 862,889 -13.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.16% 0.00% 133.95% 0.00% 101.47% 0.00% 100.00%
Div Payout % 73.35 % - % 136.59 % - % 119.27 % - % 127.23 % -30.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.65% 0.00% 107.36% 0.00% 93.74% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 -3.17%
  QoQ % -0.02% -19.38% 6.92% 1.30% 6.94% 2.08% -
  Horiz. % 95.30% 95.32% 118.24% 110.59% 109.16% 102.08% 100.00%
NOSH 3,501,809 3,502,640 3,502,433 3,502,022 3,502,285 3,478,451 3,451,557 0.97%
  QoQ % -0.02% 0.01% 0.01% -0.01% 0.69% 0.78% -
  Horiz. % 101.46% 101.48% 101.47% 101.46% 101.47% 100.78% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 30.47 % 29.92 % 28.95 % 27.61 % 27.88 % 27.82 % 27.58 % 6.89%
  QoQ % 1.84% 3.35% 4.85% -0.97% 0.22% 0.87% -
  Horiz. % 110.48% 108.48% 104.97% 100.11% 101.09% 100.87% 100.00%
ROE 9.09 % 8.41 % 6.49 % 6.42 % 6.10 % 6.09 % 6.15 % 29.85%
  QoQ % 8.09% 29.58% 1.09% 5.25% 0.16% -0.98% -
  Horiz. % 147.80% 136.75% 105.53% 104.39% 99.19% 99.02% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.54 85.41 84.83 82.16 76.50 72.09 72.30 16.23%
  QoQ % 6.01% 0.68% 3.25% 7.40% 6.12% -0.29% -
  Horiz. % 125.23% 118.13% 117.33% 113.64% 105.81% 99.71% 100.00%
EPS 27.27 25.24 24.16 22.35 20.96 19.70 19.65 24.49%
  QoQ % 8.04% 4.47% 8.10% 6.63% 6.40% 0.25% -
  Horiz. % 138.78% 128.45% 122.95% 113.74% 106.67% 100.25% 100.00%
DPS 20.00 0.00 33.00 0.00 25.00 0.00 25.00 -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 132.00% 0.00% 100.00% 0.00% 100.00%
NAPS 3.0000 3.0000 3.7214 3.4810 3.4360 3.2349 3.1938 -4.10%
  QoQ % 0.00% -19.39% 6.91% 1.31% 6.22% 1.29% -
  Horiz. % 93.93% 93.93% 116.52% 108.99% 107.58% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.33 15.41 15.31 14.82 13.80 12.92 12.86 17.31%
  QoQ % 5.97% 0.65% 3.31% 7.39% 6.81% 0.47% -
  Horiz. % 126.98% 119.83% 119.05% 115.24% 107.31% 100.47% 100.00%
EPS 4.92 4.55 4.36 4.03 3.78 3.53 3.49 25.81%
  QoQ % 8.13% 4.36% 8.19% 6.61% 7.08% 1.15% -
  Horiz. % 140.97% 130.37% 124.93% 115.47% 108.31% 101.15% 100.00%
DPS 3.61 0.00 5.95 0.00 4.51 0.00 4.45 -13.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.12% 0.00% 133.71% 0.00% 101.35% 0.00% 100.00%
NAPS 0.5412 0.5413 0.6715 0.6280 0.6200 0.5797 0.5679 -3.17%
  QoQ % -0.02% -19.39% 6.93% 1.29% 6.95% 2.08% -
  Horiz. % 95.30% 95.32% 118.24% 110.58% 109.17% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 13.3000 13.1200 13.0200 12.5600 11.9000 11.6400 11.3000 -
P/RPS 14.69 15.36 15.35 15.29 15.56 16.15 15.63 -4.06%
  QoQ % -4.36% 0.07% 0.39% -1.74% -3.65% 3.33% -
  Horiz. % 93.99% 98.27% 98.21% 97.82% 99.55% 103.33% 100.00%
P/EPS 48.77 51.98 53.89 56.20 56.77 59.09 57.51 -10.43%
  QoQ % -6.18% -3.54% -4.11% -1.00% -3.93% 2.75% -
  Horiz. % 84.80% 90.38% 93.71% 97.72% 98.71% 102.75% 100.00%
EY 2.05 1.92 1.86 1.78 1.76 1.69 1.74 11.58%
  QoQ % 6.77% 3.23% 4.49% 1.14% 4.14% -2.87% -
  Horiz. % 117.82% 110.34% 106.90% 102.30% 101.15% 97.13% 100.00%
DY 1.50 0.00 2.53 0.00 2.10 0.00 2.21 -22.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.87% 0.00% 114.48% 0.00% 95.02% 0.00% 100.00%
P/NAPS 4.43 4.37 3.50 3.61 3.46 3.60 3.54 16.17%
  QoQ % 1.37% 24.86% -3.05% 4.34% -3.89% 1.69% -
  Horiz. % 125.14% 123.45% 98.87% 101.98% 97.74% 101.69% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 15/04/10 20/01/10 -
Price 13.3600 13.0600 13.3400 12.5800 12.2000 12.0400 12.0800 -
P/RPS 14.76 15.29 15.73 15.31 15.95 16.70 16.71 -7.96%
  QoQ % -3.47% -2.80% 2.74% -4.01% -4.49% -0.06% -
  Horiz. % 88.33% 91.50% 94.14% 91.62% 95.45% 99.94% 100.00%
P/EPS 48.99 51.74 55.22 56.29 58.21 61.12 61.48 -14.09%
  QoQ % -5.32% -6.30% -1.90% -3.30% -4.76% -0.59% -
  Horiz. % 79.68% 84.16% 89.82% 91.56% 94.68% 99.41% 100.00%
EY 2.04 1.93 1.81 1.78 1.72 1.64 1.63 16.18%
  QoQ % 5.70% 6.63% 1.69% 3.49% 4.88% 0.61% -
  Horiz. % 125.15% 118.40% 111.04% 109.20% 105.52% 100.61% 100.00%
DY 1.50 0.00 2.47 0.00 2.05 0.00 2.07 -19.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.46% 0.00% 119.32% 0.00% 99.03% 0.00% 100.00%
P/NAPS 4.45 4.35 3.58 3.61 3.55 3.72 3.78 11.53%
  QoQ % 2.30% 21.51% -0.83% 1.69% -4.57% -1.59% -
  Horiz. % 117.72% 115.08% 94.71% 95.50% 93.92% 98.41% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
3. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. When will the pandemic end? Out of the box
PARTNERS & BROKERS