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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS