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 - 3,882,138
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.67 77.06 76.53 74.12 69.02 64.60 64.28 17.36%
  QoQ % 5.98% 0.69% 3.25% 7.39% 6.84% 0.50% -
  Horiz. % 127.05% 119.88% 119.06% 115.31% 107.37% 100.50% 100.00%
EPS 24.60 22.77 21.80 20.16 18.91 17.65 17.47 25.71%
  QoQ % 8.04% 4.45% 8.13% 6.61% 7.14% 1.03% -
  Horiz. % 140.81% 130.34% 124.79% 115.40% 108.24% 101.03% 100.00%
DPS 18.04 0.00 29.77 0.00 22.55 0.00 22.23 -13.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.15% 0.00% 133.92% 0.00% 101.44% 0.00% 100.00%
NAPS 2.7061 2.7067 3.3574 3.1402 3.0998 2.8985 2.8396 -3.17%
  QoQ % -0.02% -19.38% 6.92% 1.30% 6.94% 2.07% -
  Horiz. % 95.30% 95.32% 118.23% 110.59% 109.16% 102.07% 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.
 


 

195  297  509  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers