Highlights

[PBBANK] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1.04%    YoY -     16.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,971,194 2,877,383 2,679,261 2,507,759 2,495,452 2,438,035 2,350,620 16.85%
  QoQ % 3.26% 7.39% 6.84% 0.49% 2.36% 3.72% -
  Horiz. % 126.40% 122.41% 113.98% 106.69% 106.16% 103.72% 100.00%
PBT 1,130,264 1,051,377 981,981 922,575 900,215 856,508 819,782 23.80%
  QoQ % 7.50% 7.07% 6.44% 2.48% 5.10% 4.48% -
  Horiz. % 137.87% 128.25% 119.79% 112.54% 109.81% 104.48% 100.00%
Tax -270,169 -257,068 -234,962 -224,921 -211,852 -209,083 -199,843 22.20%
  QoQ % -5.10% -9.41% -4.46% -6.17% -1.32% -4.62% -
  Horiz. % 135.19% 128.63% 117.57% 112.55% 106.01% 104.62% 100.00%
NP 860,095 794,309 747,019 697,654 688,363 647,425 619,939 24.32%
  QoQ % 8.28% 6.33% 7.08% 1.35% 6.32% 4.43% -
  Horiz. % 138.74% 128.13% 120.50% 112.54% 111.04% 104.43% 100.00%
NP to SH 846,188 782,702 734,079 685,255 678,231 639,045 610,741 24.21%
  QoQ % 8.11% 6.62% 7.12% 1.04% 6.13% 4.63% -
  Horiz. % 138.55% 128.16% 120.19% 112.20% 111.05% 104.63% 100.00%
Tax Rate 23.90 % 24.45 % 23.93 % 24.38 % 23.53 % 24.41 % 24.38 % -1.31%
  QoQ % -2.25% 2.17% -1.85% 3.61% -3.61% 0.12% -
  Horiz. % 98.03% 100.29% 98.15% 100.00% 96.51% 100.12% 100.00%
Total Cost 2,111,099 2,083,074 1,932,242 1,810,105 1,807,089 1,790,610 1,730,681 14.12%
  QoQ % 1.35% 7.81% 6.75% 0.17% 0.92% 3.46% -
  Horiz. % 121.98% 120.36% 111.65% 104.59% 104.41% 103.46% 100.00%
Net Worth 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 10,295,110 10,321,177 16.78%
  QoQ % 6.92% 1.30% 6.94% 2.08% 7.08% -0.25% -
  Horiz. % 126.28% 118.11% 116.59% 109.02% 106.81% 99.75% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,155,803 - 875,571 - 862,889 - 1,035,154 7.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.66% 0.00% 84.58% 0.00% 83.36% 0.00% 100.00%
Div Payout % 136.59 % - % 119.27 % - % 127.23 % - % 169.49 % -13.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.59% 0.00% 70.37% 0.00% 75.07% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 10,295,110 10,321,177 16.78%
  QoQ % 6.92% 1.30% 6.94% 2.08% 7.08% -0.25% -
  Horiz. % 126.28% 118.11% 116.59% 109.02% 106.81% 99.75% 100.00%
NOSH 3,502,433 3,502,022 3,502,285 3,478,451 3,451,557 3,450,566 3,450,513 1.00%
  QoQ % 0.01% -0.01% 0.69% 0.78% 0.03% 0.00% -
  Horiz. % 101.50% 101.49% 101.50% 100.81% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.95 % 27.61 % 27.88 % 27.82 % 27.58 % 26.56 % 26.37 % 6.40%
  QoQ % 4.85% -0.97% 0.22% 0.87% 3.84% 0.72% -
  Horiz. % 109.78% 104.70% 105.73% 105.50% 104.59% 100.72% 100.00%
ROE 6.49 % 6.42 % 6.10 % 6.09 % 6.15 % 6.21 % 5.92 % 6.30%
  QoQ % 1.09% 5.25% 0.16% -0.98% -0.97% 4.90% -
  Horiz. % 109.63% 108.45% 103.04% 102.87% 103.89% 104.90% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.83 82.16 76.50 72.09 72.30 70.66 68.12 15.70%
  QoQ % 3.25% 7.40% 6.12% -0.29% 2.32% 3.73% -
  Horiz. % 124.53% 120.61% 112.30% 105.83% 106.14% 103.73% 100.00%
EPS 24.16 22.35 20.96 19.70 19.65 18.52 17.70 22.98%
  QoQ % 8.10% 6.63% 6.40% 0.25% 6.10% 4.63% -
  Horiz. % 136.50% 126.27% 118.42% 111.30% 111.02% 104.63% 100.00%
DPS 33.00 0.00 25.00 0.00 25.00 0.00 30.00 6.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 0.00% 83.33% 0.00% 83.33% 0.00% 100.00%
NAPS 3.7214 3.4810 3.4360 3.2349 3.1938 2.9836 2.9912 15.63%
  QoQ % 6.91% 1.31% 6.22% 1.29% 7.05% -0.25% -
  Horiz. % 124.41% 116.37% 114.87% 108.15% 106.77% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.53 74.12 69.02 64.60 64.28 62.80 60.55 16.85%
  QoQ % 3.25% 7.39% 6.84% 0.50% 2.36% 3.72% -
  Horiz. % 126.39% 122.41% 113.99% 106.69% 106.16% 103.72% 100.00%
EPS 21.80 20.16 18.91 17.65 17.47 16.46 15.73 24.23%
  QoQ % 8.13% 6.61% 7.14% 1.03% 6.14% 4.64% -
  Horiz. % 138.59% 128.16% 120.22% 112.21% 111.06% 104.64% 100.00%
DPS 29.77 0.00 22.55 0.00 22.23 0.00 26.66 7.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.67% 0.00% 84.58% 0.00% 83.38% 0.00% 100.00%
NAPS 3.3574 3.1402 3.0998 2.8985 2.8396 2.6519 2.6586 16.78%
  QoQ % 6.92% 1.30% 6.94% 2.07% 7.08% -0.25% -
  Horiz. % 126.28% 118.11% 116.60% 109.02% 106.81% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.0200 12.5600 11.9000 11.6400 11.3000 10.2000 9.0500 -
P/RPS 15.35 15.29 15.56 16.15 15.63 14.44 13.28 10.11%
  QoQ % 0.39% -1.74% -3.65% 3.33% 8.24% 8.73% -
  Horiz. % 115.59% 115.14% 117.17% 121.61% 117.70% 108.73% 100.00%
P/EPS 53.89 56.20 56.77 59.09 57.51 55.08 51.13 3.56%
  QoQ % -4.11% -1.00% -3.93% 2.75% 4.41% 7.73% -
  Horiz. % 105.40% 109.92% 111.03% 115.57% 112.48% 107.73% 100.00%
EY 1.86 1.78 1.76 1.69 1.74 1.82 1.96 -3.42%
  QoQ % 4.49% 1.14% 4.14% -2.87% -4.40% -7.14% -
  Horiz. % 94.90% 90.82% 89.80% 86.22% 88.78% 92.86% 100.00%
DY 2.53 0.00 2.10 0.00 2.21 0.00 3.31 -16.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.44% 0.00% 63.44% 0.00% 66.77% 0.00% 100.00%
P/NAPS 3.50 3.61 3.46 3.60 3.54 3.42 3.03 10.06%
  QoQ % -3.05% 4.34% -3.89% 1.69% 3.51% 12.87% -
  Horiz. % 115.51% 119.14% 114.19% 118.81% 116.83% 112.87% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 20/07/09 -
Price 13.3400 12.5800 12.2000 12.0400 12.0800 10.6200 10.3000 -
P/RPS 15.73 15.31 15.95 16.70 16.71 15.03 15.12 2.66%
  QoQ % 2.74% -4.01% -4.49% -0.06% 11.18% -0.60% -
  Horiz. % 104.03% 101.26% 105.49% 110.45% 110.52% 99.40% 100.00%
P/EPS 55.22 56.29 58.21 61.12 61.48 57.34 58.19 -3.42%
  QoQ % -1.90% -3.30% -4.76% -0.59% 7.22% -1.46% -
  Horiz. % 94.90% 96.73% 100.03% 105.04% 105.65% 98.54% 100.00%
EY 1.81 1.78 1.72 1.64 1.63 1.74 1.72 3.45%
  QoQ % 1.69% 3.49% 4.88% 0.61% -6.32% 1.16% -
  Horiz. % 105.23% 103.49% 100.00% 95.35% 94.77% 101.16% 100.00%
DY 2.47 0.00 2.05 0.00 2.07 0.00 2.91 -10.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.88% 0.00% 70.45% 0.00% 71.13% 0.00% 100.00%
P/NAPS 3.58 3.61 3.55 3.72 3.78 3.56 3.44 2.69%
  QoQ % -0.83% 1.69% -4.57% -1.59% 6.18% 3.49% -
  Horiz. % 104.07% 104.94% 103.20% 108.14% 109.88% 103.49% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers