Highlights

[PBBANK] QoQ Quarter Result on 2011-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     4.48%    YoY -     29.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,321,633 3,272,466 3,170,654 2,991,607 2,971,194 2,877,383 2,679,261 15.36%
  QoQ % 1.50% 3.21% 5.98% 0.69% 3.26% 7.39% -
  Horiz. % 123.98% 122.14% 118.34% 111.66% 110.90% 107.39% 100.00%
PBT 1,211,807 1,231,144 1,261,920 1,173,068 1,130,264 1,051,377 981,981 15.01%
  QoQ % -1.57% -2.44% 7.57% 3.79% 7.50% 7.07% -
  Horiz. % 123.40% 125.37% 128.51% 119.46% 115.10% 107.07% 100.00%
Tax -289,348 -290,088 -295,948 -278,052 -270,169 -257,068 -234,962 14.85%
  QoQ % 0.26% 1.98% -6.44% -2.92% -5.10% -9.41% -
  Horiz. % 123.15% 123.46% 125.96% 118.34% 114.98% 109.41% 100.00%
NP 922,459 941,056 965,972 895,016 860,095 794,309 747,019 15.06%
  QoQ % -1.98% -2.58% 7.93% 4.06% 8.28% 6.33% -
  Horiz. % 123.49% 125.97% 129.31% 119.81% 115.14% 106.33% 100.00%
NP to SH 913,392 931,953 954,883 884,061 846,188 782,702 734,079 15.64%
  QoQ % -1.99% -2.40% 8.01% 4.48% 8.11% 6.62% -
  Horiz. % 124.43% 126.96% 130.08% 120.43% 115.27% 106.62% 100.00%
Tax Rate 23.88 % 23.56 % 23.45 % 23.70 % 23.90 % 24.45 % 23.93 % -0.14%
  QoQ % 1.36% 0.47% -1.05% -0.84% -2.25% 2.17% -
  Horiz. % 99.79% 98.45% 97.99% 99.04% 99.87% 102.17% 100.00%
Total Cost 2,399,174 2,331,410 2,204,682 2,096,591 2,111,099 2,083,074 1,932,242 15.48%
  QoQ % 2.91% 5.75% 5.16% -0.69% 1.35% 7.81% -
  Horiz. % 124.17% 120.66% 114.10% 108.51% 109.26% 107.81% 100.00%
Net Worth 14,009,376 10,508,113 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 10.63%
  QoQ % 33.32% 0.03% -0.02% -19.38% 6.92% 1.30% -
  Horiz. % 116.42% 87.32% 87.30% 87.32% 108.31% 101.30% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 980,656 - 700,361 - 1,155,803 - 875,571 7.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.00% 0.00% 79.99% 0.00% 132.01% 0.00% 100.00%
Div Payout % 107.36 % - % 73.35 % - % 136.59 % - % 119.27 % -6.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.01% 0.00% 61.50% 0.00% 114.52% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 14,009,376 10,508,113 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 10.63%
  QoQ % 33.32% 0.03% -0.02% -19.38% 6.92% 1.30% -
  Horiz. % 116.42% 87.32% 87.30% 87.32% 108.31% 101.30% 100.00%
NOSH 3,502,344 3,502,704 3,501,809 3,502,640 3,502,433 3,502,022 3,502,285 0.00%
  QoQ % -0.01% 0.03% -0.02% 0.01% 0.01% -0.01% -
  Horiz. % 100.00% 100.01% 99.99% 100.01% 100.00% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.77 % 28.76 % 30.47 % 29.92 % 28.95 % 27.61 % 27.88 % -0.26%
  QoQ % -3.44% -5.61% 1.84% 3.35% 4.85% -0.97% -
  Horiz. % 99.61% 103.16% 109.29% 107.32% 103.84% 99.03% 100.00%
ROE 6.52 % 8.87 % 9.09 % 8.41 % 6.49 % 6.42 % 6.10 % 4.53%
  QoQ % -26.49% -2.42% 8.09% 29.58% 1.09% 5.25% -
  Horiz. % 106.89% 145.41% 149.02% 137.87% 106.39% 105.25% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 94.84 93.43 90.54 85.41 84.83 82.16 76.50 15.36%
  QoQ % 1.51% 3.19% 6.01% 0.68% 3.25% 7.40% -
  Horiz. % 123.97% 122.13% 118.35% 111.65% 110.89% 107.40% 100.00%
EPS 26.08 26.61 27.27 25.24 24.16 22.35 20.96 15.64%
  QoQ % -1.99% -2.42% 8.04% 4.47% 8.10% 6.63% -
  Horiz. % 124.43% 126.96% 130.10% 120.42% 115.27% 106.63% 100.00%
DPS 28.00 0.00 20.00 0.00 33.00 0.00 25.00 7.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.00% 0.00% 80.00% 0.00% 132.00% 0.00% 100.00%
NAPS 4.0000 3.0000 3.0000 3.0000 3.7214 3.4810 3.4360 10.63%
  QoQ % 33.33% 0.00% 0.00% -19.39% 6.91% 1.31% -
  Horiz. % 116.41% 87.31% 87.31% 87.31% 108.31% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.56 84.30 81.67 77.06 76.53 74.12 69.02 15.35%
  QoQ % 1.49% 3.22% 5.98% 0.69% 3.25% 7.39% -
  Horiz. % 123.96% 122.14% 118.33% 111.65% 110.88% 107.39% 100.00%
EPS 23.53 24.01 24.60 22.77 21.80 20.16 18.91 15.64%
  QoQ % -2.00% -2.40% 8.04% 4.45% 8.13% 6.61% -
  Horiz. % 124.43% 126.97% 130.09% 120.41% 115.28% 106.61% 100.00%
DPS 25.26 0.00 18.04 0.00 29.77 0.00 22.55 7.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.02% 0.00% 80.00% 0.00% 132.02% 0.00% 100.00%
NAPS 3.6087 2.7068 2.7061 2.7067 3.3574 3.1402 3.0998 10.63%
  QoQ % 33.32% 0.03% -0.02% -19.38% 6.92% 1.30% -
  Horiz. % 116.42% 87.32% 87.30% 87.32% 108.31% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.3800 12.2000 13.3000 13.1200 13.0200 12.5600 11.9000 -
P/RPS 14.11 13.06 14.69 15.36 15.35 15.29 15.56 -6.30%
  QoQ % 8.04% -11.10% -4.36% 0.07% 0.39% -1.74% -
  Horiz. % 90.68% 83.93% 94.41% 98.71% 98.65% 98.26% 100.00%
P/EPS 51.30 45.85 48.77 51.98 53.89 56.20 56.77 -6.51%
  QoQ % 11.89% -5.99% -6.18% -3.54% -4.11% -1.00% -
  Horiz. % 90.36% 80.76% 85.91% 91.56% 94.93% 99.00% 100.00%
EY 1.95 2.18 2.05 1.92 1.86 1.78 1.76 7.05%
  QoQ % -10.55% 6.34% 6.77% 3.23% 4.49% 1.14% -
  Horiz. % 110.80% 123.86% 116.48% 109.09% 105.68% 101.14% 100.00%
DY 2.09 0.00 1.50 0.00 2.53 0.00 2.10 -0.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.52% 0.00% 71.43% 0.00% 120.48% 0.00% 100.00%
P/NAPS 3.35 4.07 4.43 4.37 3.50 3.61 3.46 -2.13%
  QoQ % -17.69% -8.13% 1.37% 24.86% -3.05% 4.34% -
  Horiz. % 96.82% 117.63% 128.03% 126.30% 101.16% 104.34% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/01/12 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 -
Price 13.5200 12.5000 13.3600 13.0600 13.3400 12.5800 12.2000 -
P/RPS 14.26 13.38 14.76 15.29 15.73 15.31 15.95 -7.18%
  QoQ % 6.58% -9.35% -3.47% -2.80% 2.74% -4.01% -
  Horiz. % 89.40% 83.89% 92.54% 95.86% 98.62% 95.99% 100.00%
P/EPS 51.84 46.98 48.99 51.74 55.22 56.29 58.21 -7.42%
  QoQ % 10.34% -4.10% -5.32% -6.30% -1.90% -3.30% -
  Horiz. % 89.06% 80.71% 84.16% 88.89% 94.86% 96.70% 100.00%
EY 1.93 2.13 2.04 1.93 1.81 1.78 1.72 7.96%
  QoQ % -9.39% 4.41% 5.70% 6.63% 1.69% 3.49% -
  Horiz. % 112.21% 123.84% 118.60% 112.21% 105.23% 103.49% 100.00%
DY 2.07 0.00 1.50 0.00 2.47 0.00 2.05 0.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.98% 0.00% 73.17% 0.00% 120.49% 0.00% 100.00%
P/NAPS 3.38 4.17 4.45 4.35 3.58 3.61 3.55 -3.21%
  QoQ % -18.94% -6.29% 2.30% 21.51% -0.83% 1.69% -
  Horiz. % 95.21% 117.46% 125.35% 122.54% 100.85% 101.69% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers