Highlights

[PBBANK] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 17-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -2.40%    YoY -     19.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,465,840 3,373,450 3,321,633 3,272,466 3,170,654 2,991,607 2,971,194 10.82%
  QoQ % 2.74% 1.56% 1.50% 3.21% 5.98% 0.69% -
  Horiz. % 116.65% 113.54% 111.79% 110.14% 106.71% 100.69% 100.00%
PBT 1,226,144 1,231,398 1,211,807 1,231,144 1,261,920 1,173,068 1,130,264 5.58%
  QoQ % -0.43% 1.62% -1.57% -2.44% 7.57% 3.79% -
  Horiz. % 108.48% 108.95% 107.21% 108.93% 111.65% 103.79% 100.00%
Tax -273,147 -293,314 -289,348 -290,088 -295,948 -278,052 -270,169 0.73%
  QoQ % 6.88% -1.37% 0.26% 1.98% -6.44% -2.92% -
  Horiz. % 101.10% 108.57% 107.10% 107.37% 109.54% 102.92% 100.00%
NP 952,997 938,084 922,459 941,056 965,972 895,016 860,095 7.08%
  QoQ % 1.59% 1.69% -1.98% -2.58% 7.93% 4.06% -
  Horiz. % 110.80% 109.07% 107.25% 109.41% 112.31% 104.06% 100.00%
NP to SH 942,068 930,182 913,392 931,953 954,883 884,061 846,188 7.42%
  QoQ % 1.28% 1.84% -1.99% -2.40% 8.01% 4.48% -
  Horiz. % 111.33% 109.93% 107.94% 110.14% 112.85% 104.48% 100.00%
Tax Rate 22.28 % 23.82 % 23.88 % 23.56 % 23.45 % 23.70 % 23.90 % -4.58%
  QoQ % -6.47% -0.25% 1.36% 0.47% -1.05% -0.84% -
  Horiz. % 93.22% 99.67% 99.92% 98.58% 98.12% 99.16% 100.00%
Total Cost 2,512,843 2,435,366 2,399,174 2,331,410 2,204,682 2,096,591 2,111,099 12.33%
  QoQ % 3.18% 1.51% 2.91% 5.75% 5.16% -0.69% -
  Horiz. % 119.03% 115.36% 113.65% 110.44% 104.43% 99.31% 100.00%
Net Worth 16,631,585 15,682,767 14,009,376 10,508,113 10,505,429 10,507,922 13,033,957 17.66%
  QoQ % 6.05% 11.94% 33.32% 0.03% -0.02% -19.38% -
  Horiz. % 127.60% 120.32% 107.48% 80.62% 80.60% 80.62% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 700,513 - 980,656 - 700,361 - 1,155,803 -28.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.61% 0.00% 84.85% 0.00% 60.60% 0.00% 100.00%
Div Payout % 74.36 % - % 107.36 % - % 73.35 % - % 136.59 % -33.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.44% 0.00% 78.60% 0.00% 53.70% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 16,631,585 15,682,767 14,009,376 10,508,113 10,505,429 10,507,922 13,033,957 17.66%
  QoQ % 6.05% 11.94% 33.32% 0.03% -0.02% -19.38% -
  Horiz. % 127.60% 120.32% 107.48% 80.62% 80.60% 80.62% 100.00%
NOSH 3,502,566 3,502,650 3,502,344 3,502,704 3,501,809 3,502,640 3,502,433 0.00%
  QoQ % -0.00% 0.01% -0.01% 0.03% -0.02% 0.01% -
  Horiz. % 100.00% 100.01% 100.00% 100.01% 99.98% 100.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 27.50 % 27.81 % 27.77 % 28.76 % 30.47 % 29.92 % 28.95 % -3.37%
  QoQ % -1.11% 0.14% -3.44% -5.61% 1.84% 3.35% -
  Horiz. % 94.99% 96.06% 95.92% 99.34% 105.25% 103.35% 100.00%
ROE 5.66 % 5.93 % 6.52 % 8.87 % 9.09 % 8.41 % 6.49 % -8.73%
  QoQ % -4.55% -9.05% -26.49% -2.42% 8.09% 29.58% -
  Horiz. % 87.21% 91.37% 100.46% 136.67% 140.06% 129.58% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.95 96.31 94.84 93.43 90.54 85.41 84.83 10.82%
  QoQ % 2.74% 1.55% 1.51% 3.19% 6.01% 0.68% -
  Horiz. % 116.65% 113.53% 111.80% 110.14% 106.73% 100.68% 100.00%
EPS 26.90 26.56 26.08 26.61 27.27 25.24 24.16 7.43%
  QoQ % 1.28% 1.84% -1.99% -2.42% 8.04% 4.47% -
  Horiz. % 111.34% 109.93% 107.95% 110.14% 112.87% 104.47% 100.00%
DPS 20.00 0.00 28.00 0.00 20.00 0.00 33.00 -28.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.61% 0.00% 84.85% 0.00% 60.61% 0.00% 100.00%
NAPS 4.7484 4.4774 4.0000 3.0000 3.0000 3.0000 3.7214 17.66%
  QoQ % 6.05% 11.93% 33.33% 0.00% 0.00% -19.39% -
  Horiz. % 127.60% 120.31% 107.49% 80.61% 80.61% 80.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 89.28 86.90 85.56 84.30 81.67 77.06 76.53 10.83%
  QoQ % 2.74% 1.57% 1.49% 3.22% 5.98% 0.69% -
  Horiz. % 116.66% 113.55% 111.80% 110.15% 106.72% 100.69% 100.00%
EPS 24.27 23.96 23.53 24.01 24.60 22.77 21.80 7.42%
  QoQ % 1.29% 1.83% -2.00% -2.40% 8.04% 4.45% -
  Horiz. % 111.33% 109.91% 107.94% 110.14% 112.84% 104.45% 100.00%
DPS 18.04 0.00 25.26 0.00 18.04 0.00 29.77 -28.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.60% 0.00% 84.85% 0.00% 60.60% 0.00% 100.00%
NAPS 4.2841 4.0397 3.6087 2.7068 2.7061 2.7067 3.3574 17.66%
  QoQ % 6.05% 11.94% 33.32% 0.03% -0.02% -19.38% -
  Horiz. % 127.60% 120.32% 107.48% 80.62% 80.60% 80.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 13.7600 13.6400 13.3800 12.2000 13.3000 13.1200 13.0200 -
P/RPS 13.91 14.16 14.11 13.06 14.69 15.36 15.35 -6.36%
  QoQ % -1.77% 0.35% 8.04% -11.10% -4.36% 0.07% -
  Horiz. % 90.62% 92.25% 91.92% 85.08% 95.70% 100.07% 100.00%
P/EPS 51.16 51.36 51.30 45.85 48.77 51.98 53.89 -3.41%
  QoQ % -0.39% 0.12% 11.89% -5.99% -6.18% -3.54% -
  Horiz. % 94.93% 95.31% 95.19% 85.08% 90.50% 96.46% 100.00%
EY 1.95 1.95 1.95 2.18 2.05 1.92 1.86 3.20%
  QoQ % 0.00% 0.00% -10.55% 6.34% 6.77% 3.23% -
  Horiz. % 104.84% 104.84% 104.84% 117.20% 110.22% 103.23% 100.00%
DY 1.45 0.00 2.09 0.00 1.50 0.00 2.53 -31.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.31% 0.00% 82.61% 0.00% 59.29% 0.00% 100.00%
P/NAPS 2.90 3.05 3.35 4.07 4.43 4.37 3.50 -11.79%
  QoQ % -4.92% -8.96% -17.69% -8.13% 1.37% 24.86% -
  Horiz. % 82.86% 87.14% 95.71% 116.29% 126.57% 124.86% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/07/12 18/04/12 30/01/12 17/10/11 25/07/11 18/04/11 25/01/11 -
Price 14.3400 13.7800 13.5200 12.5000 13.3600 13.0600 13.3400 -
P/RPS 14.49 14.31 14.26 13.38 14.76 15.29 15.73 -5.33%
  QoQ % 1.26% 0.35% 6.58% -9.35% -3.47% -2.80% -
  Horiz. % 92.12% 90.97% 90.65% 85.06% 93.83% 97.20% 100.00%
P/EPS 53.32 51.89 51.84 46.98 48.99 51.74 55.22 -2.31%
  QoQ % 2.76% 0.10% 10.34% -4.10% -5.32% -6.30% -
  Horiz. % 96.56% 93.97% 93.88% 85.08% 88.72% 93.70% 100.00%
EY 1.88 1.93 1.93 2.13 2.04 1.93 1.81 2.56%
  QoQ % -2.59% 0.00% -9.39% 4.41% 5.70% 6.63% -
  Horiz. % 103.87% 106.63% 106.63% 117.68% 112.71% 106.63% 100.00%
DY 1.39 0.00 2.07 0.00 1.50 0.00 2.47 -31.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.28% 0.00% 83.81% 0.00% 60.73% 0.00% 100.00%
P/NAPS 3.02 3.08 3.38 4.17 4.45 4.35 3.58 -10.73%
  QoQ % -1.95% -8.88% -18.94% -6.29% 2.30% 21.51% -
  Horiz. % 84.36% 86.03% 94.41% 116.48% 124.30% 121.51% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers