Highlights

[PBBANK] QoQ TTM 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 -     5.25%    YoY -     15.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,010,838 11,519,445 11,035,597 10,559,855 10,120,507 9,791,866 9,715,568 15.23%
  QoQ % 4.27% 4.38% 4.51% 4.34% 3.36% 0.79% -
  Horiz. % 123.62% 118.57% 113.59% 108.69% 104.17% 100.79% 100.00%
PBT 4,616,629 4,336,690 4,086,197 3,856,148 3,661,279 3,499,080 3,321,433 24.62%
  QoQ % 6.46% 6.13% 5.97% 5.32% 4.64% 5.35% -
  Horiz. % 139.00% 130.57% 123.03% 116.10% 110.23% 105.35% 100.00%
Tax -1,101,237 -1,040,251 -987,120 -928,803 -880,818 -845,699 -769,893 27.03%
  QoQ % -5.86% -5.38% -6.28% -5.45% -4.15% -9.85% -
  Horiz. % 143.04% 135.12% 128.22% 120.64% 114.41% 109.85% 100.00%
NP 3,515,392 3,296,439 3,099,077 2,927,345 2,780,461 2,653,381 2,551,540 23.89%
  QoQ % 6.64% 6.37% 5.87% 5.28% 4.79% 3.99% -
  Horiz. % 137.78% 129.19% 121.46% 114.73% 108.97% 103.99% 100.00%
NP to SH 3,467,834 3,247,030 3,048,224 2,880,267 2,736,610 2,613,272 2,517,302 23.88%
  QoQ % 6.80% 6.52% 5.83% 5.25% 4.72% 3.81% -
  Horiz. % 137.76% 128.99% 121.09% 114.42% 108.71% 103.81% 100.00%
Tax Rate 23.85 % 23.99 % 24.16 % 24.09 % 24.06 % 24.17 % 23.18 % 1.92%
  QoQ % -0.58% -0.70% 0.29% 0.12% -0.46% 4.27% -
  Horiz. % 102.89% 103.49% 104.23% 103.93% 103.80% 104.27% 100.00%
Total Cost 8,495,446 8,223,006 7,936,520 7,632,510 7,340,046 7,138,485 7,164,028 12.07%
  QoQ % 3.31% 3.61% 3.98% 3.98% 2.82% -0.36% -
  Horiz. % 118.58% 114.78% 110.78% 106.54% 102.46% 99.64% 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 1,856,165 2,031,374 2,031,374 1,738,460 1,738,460 1,898,043 1,898,043 -1.48%
  QoQ % -8.63% 0.00% 16.85% 0.00% -8.41% 0.00% -
  Horiz. % 97.79% 107.02% 107.02% 91.59% 91.59% 100.00% 100.00%
Div Payout % 53.53 % 62.56 % 66.64 % 60.36 % 63.53 % 72.63 % 75.40 % -20.47%
  QoQ % -14.43% -6.12% 10.40% -4.99% -12.53% -3.67% -
  Horiz. % 70.99% 82.97% 88.38% 80.05% 84.26% 96.33% 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 29.27 % 28.62 % 28.08 % 27.72 % 27.47 % 27.10 % 26.26 % 7.52%
  QoQ % 2.27% 1.92% 1.30% 0.91% 1.37% 3.20% -
  Horiz. % 111.46% 108.99% 106.93% 105.56% 104.61% 103.20% 100.00%
ROE 33.01 % 30.90 % 23.39 % 23.63 % 22.74 % 23.22 % 22.84 % 27.92%
  QoQ % 6.83% 32.11% -1.02% 3.91% -2.07% 1.66% -
  Horiz. % 144.53% 135.29% 102.41% 103.46% 99.56% 101.66% 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 342.99 328.88 315.08 301.54 288.97 281.50 281.48 14.12%
  QoQ % 4.29% 4.38% 4.49% 4.35% 2.65% 0.01% -
  Horiz. % 121.85% 116.84% 111.94% 107.13% 102.66% 100.01% 100.00%
EPS 99.03 92.70 87.03 82.25 78.14 75.13 72.93 22.69%
  QoQ % 6.83% 6.51% 5.81% 5.26% 4.01% 3.02% -
  Horiz. % 135.79% 127.11% 119.33% 112.78% 107.14% 103.02% 100.00%
DPS 53.00 58.00 58.00 50.00 50.00 55.00 54.99 -2.43%
  QoQ % -8.62% 0.00% 16.00% 0.00% -9.09% 0.02% -
  Horiz. % 96.38% 105.47% 105.47% 90.93% 90.93% 100.02% 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 - 19,410,691
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 61.88 59.35 56.85 54.40 52.14 50.45 50.05 15.24%
  QoQ % 4.26% 4.40% 4.50% 4.33% 3.35% 0.80% -
  Horiz. % 123.64% 118.58% 113.59% 108.69% 104.18% 100.80% 100.00%
EPS 17.87 16.73 15.70 14.84 14.10 13.46 12.97 23.89%
  QoQ % 6.81% 6.56% 5.80% 5.25% 4.75% 3.78% -
  Horiz. % 137.78% 128.99% 121.05% 114.42% 108.71% 103.78% 100.00%
DPS 9.56 10.47 10.47 8.96 8.96 9.78 9.78 -1.51%
  QoQ % -8.69% 0.00% 16.85% 0.00% -8.38% 0.00% -
  Horiz. % 97.75% 107.06% 107.06% 91.62% 91.62% 100.00% 100.00%
NAPS 0.5412 0.5413 0.6715 0.6280 0.6200 0.5797 0.5679 -3.17%
  QoQ % -0.02% -19.39% 6.93% 1.29% 6.95% 2.08% -
  Horiz. % 95.30% 95.32% 118.24% 110.58% 109.17% 102.08% 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 3.88 3.99 4.13 4.17 4.12 4.13 4.01 -2.18%
  QoQ % -2.76% -3.39% -0.96% 1.21% -0.24% 2.99% -
  Horiz. % 96.76% 99.50% 102.99% 103.99% 102.74% 102.99% 100.00%
P/EPS 13.43 14.15 14.96 15.27 15.23 15.49 15.49 -9.10%
  QoQ % -5.09% -5.41% -2.03% 0.26% -1.68% 0.00% -
  Horiz. % 86.70% 91.35% 96.58% 98.58% 98.32% 100.00% 100.00%
EY 7.45 7.07 6.68 6.55 6.57 6.45 6.45 10.11%
  QoQ % 5.37% 5.84% 1.98% -0.30% 1.86% 0.00% -
  Horiz. % 115.50% 109.61% 103.57% 101.55% 101.86% 100.00% 100.00%
DY 3.98 4.42 4.45 3.98 4.20 4.73 4.87 -12.62%
  QoQ % -9.95% -0.67% 11.81% -5.24% -11.21% -2.87% -
  Horiz. % 81.72% 90.76% 91.38% 81.72% 86.24% 97.13% 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 3.90 3.97 4.23 4.17 4.22 4.28 4.29 -6.17%
  QoQ % -1.76% -6.15% 1.44% -1.18% -1.40% -0.23% -
  Horiz. % 90.91% 92.54% 98.60% 97.20% 98.37% 99.77% 100.00%
P/EPS 13.49 14.09 15.33 15.30 15.61 16.03 16.56 -12.81%
  QoQ % -4.26% -8.09% 0.20% -1.99% -2.62% -3.20% -
  Horiz. % 81.46% 85.08% 92.57% 92.39% 94.26% 96.80% 100.00%
EY 7.41 7.10 6.52 6.54 6.40 6.24 6.04 14.64%
  QoQ % 4.37% 8.90% -0.31% 2.19% 2.56% 3.31% -
  Horiz. % 122.68% 117.55% 107.95% 108.28% 105.96% 103.31% 100.00%
DY 3.97 4.44 4.35 3.97 4.10 4.57 4.55 -8.71%
  QoQ % -10.59% 2.07% 9.57% -3.17% -10.28% 0.44% -
  Horiz. % 87.25% 97.58% 95.60% 87.25% 90.11% 100.44% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS