Highlights

[PBBANK] QoQ TTM Result on 2010-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     5.83%    YoY -     21.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,405,921 12,010,838 11,519,445 11,035,597 10,559,855 10,120,507 9,791,866 17.07%
  QoQ % 3.29% 4.27% 4.38% 4.51% 4.34% 3.36% -
  Horiz. % 126.70% 122.66% 117.64% 112.70% 107.84% 103.36% 100.00%
PBT 4,796,396 4,616,629 4,336,690 4,086,197 3,856,148 3,661,279 3,499,080 23.37%
  QoQ % 3.89% 6.46% 6.13% 5.97% 5.32% 4.64% -
  Horiz. % 137.08% 131.94% 123.94% 116.78% 110.20% 104.64% 100.00%
Tax -1,134,257 -1,101,237 -1,040,251 -987,120 -928,803 -880,818 -845,699 21.60%
  QoQ % -3.00% -5.86% -5.38% -6.28% -5.45% -4.15% -
  Horiz. % 134.12% 130.22% 123.00% 116.72% 109.83% 104.15% 100.00%
NP 3,662,139 3,515,392 3,296,439 3,099,077 2,927,345 2,780,461 2,653,381 23.94%
  QoQ % 4.17% 6.64% 6.37% 5.87% 5.28% 4.79% -
  Horiz. % 138.02% 132.49% 124.24% 116.80% 110.33% 104.79% 100.00%
NP to SH 3,617,085 3,467,834 3,247,030 3,048,224 2,880,267 2,736,610 2,613,272 24.17%
  QoQ % 4.30% 6.80% 6.52% 5.83% 5.25% 4.72% -
  Horiz. % 138.41% 132.70% 124.25% 116.64% 110.22% 104.72% 100.00%
Tax Rate 23.65 % 23.85 % 23.99 % 24.16 % 24.09 % 24.06 % 24.17 % -1.44%
  QoQ % -0.84% -0.58% -0.70% 0.29% 0.12% -0.46% -
  Horiz. % 97.85% 98.68% 99.26% 99.96% 99.67% 99.54% 100.00%
Total Cost 8,743,782 8,495,446 8,223,006 7,936,520 7,632,510 7,340,046 7,138,485 14.47%
  QoQ % 2.92% 3.31% 3.61% 3.98% 3.98% 2.82% -
  Horiz. % 122.49% 119.01% 115.19% 111.18% 106.92% 102.82% 100.00%
Net Worth 10,508,113 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 -4.46%
  QoQ % 0.03% -0.02% -19.38% 6.92% 1.30% 6.94% -
  Horiz. % 93.39% 93.36% 93.38% 115.83% 108.34% 106.94% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,856,165 1,856,165 2,031,374 2,031,374 1,738,460 1,738,460 1,898,043 -1.48%
  QoQ % 0.00% -8.63% 0.00% 16.85% 0.00% -8.41% -
  Horiz. % 97.79% 97.79% 107.02% 107.02% 91.59% 91.59% 100.00%
Div Payout % 51.32 % 53.53 % 62.56 % 66.64 % 60.36 % 63.53 % 72.63 % -20.65%
  QoQ % -4.13% -14.43% -6.12% 10.40% -4.99% -12.53% -
  Horiz. % 70.66% 73.70% 86.14% 91.75% 83.11% 87.47% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,508,113 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 -4.46%
  QoQ % 0.03% -0.02% -19.38% 6.92% 1.30% 6.94% -
  Horiz. % 93.39% 93.36% 93.38% 115.83% 108.34% 106.94% 100.00%
NOSH 3,502,704 3,501,809 3,502,640 3,502,433 3,502,022 3,502,285 3,478,451 0.46%
  QoQ % 0.03% -0.02% 0.01% 0.01% -0.01% 0.69% -
  Horiz. % 100.70% 100.67% 100.70% 100.69% 100.68% 100.69% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.52 % 29.27 % 28.62 % 28.08 % 27.72 % 27.47 % 27.10 % 5.86%
  QoQ % 0.85% 2.27% 1.92% 1.30% 0.91% 1.37% -
  Horiz. % 108.93% 108.01% 105.61% 103.62% 102.29% 101.37% 100.00%
ROE 34.42 % 33.01 % 30.90 % 23.39 % 23.63 % 22.74 % 23.22 % 29.98%
  QoQ % 4.27% 6.83% 32.11% -1.02% 3.91% -2.07% -
  Horiz. % 148.23% 142.16% 133.07% 100.73% 101.77% 97.93% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 354.18 342.99 328.88 315.08 301.54 288.97 281.50 16.53%
  QoQ % 3.26% 4.29% 4.38% 4.49% 4.35% 2.65% -
  Horiz. % 125.82% 121.84% 116.83% 111.93% 107.12% 102.65% 100.00%
EPS 103.27 99.03 92.70 87.03 82.25 78.14 75.13 23.60%
  QoQ % 4.28% 6.83% 6.51% 5.81% 5.26% 4.01% -
  Horiz. % 137.46% 131.81% 123.39% 115.84% 109.48% 104.01% 100.00%
DPS 53.00 53.00 58.00 58.00 50.00 50.00 55.00 -2.44%
  QoQ % 0.00% -8.62% 0.00% 16.00% 0.00% -9.09% -
  Horiz. % 96.36% 96.36% 105.45% 105.45% 90.91% 90.91% 100.00%
NAPS 3.0000 3.0000 3.0000 3.7214 3.4810 3.4360 3.2349 -4.90%
  QoQ % 0.00% 0.00% -19.39% 6.91% 1.31% 6.22% -
  Horiz. % 92.74% 92.74% 92.74% 115.04% 107.61% 106.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.91 61.88 59.35 56.85 54.40 52.14 50.45 17.06%
  QoQ % 3.28% 4.26% 4.40% 4.50% 4.33% 3.35% -
  Horiz. % 126.68% 122.66% 117.64% 112.69% 107.83% 103.35% 100.00%
EPS 18.63 17.87 16.73 15.70 14.84 14.10 13.46 24.17%
  QoQ % 4.25% 6.81% 6.56% 5.80% 5.25% 4.75% -
  Horiz. % 138.41% 132.76% 124.29% 116.64% 110.25% 104.75% 100.00%
DPS 9.56 9.56 10.47 10.47 8.96 8.96 9.78 -1.50%
  QoQ % 0.00% -8.69% 0.00% 16.85% 0.00% -8.38% -
  Horiz. % 97.75% 97.75% 107.06% 107.06% 91.62% 91.62% 100.00%
NAPS 0.5414 0.5412 0.5413 0.6715 0.6280 0.6200 0.5797 -4.45%
  QoQ % 0.04% -0.02% -19.39% 6.93% 1.29% 6.95% -
  Horiz. % 93.39% 93.36% 93.38% 115.84% 108.33% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 12.2000 13.3000 13.1200 13.0200 12.5600 11.9000 11.6400 -
P/RPS 3.44 3.88 3.99 4.13 4.17 4.12 4.13 -11.46%
  QoQ % -11.34% -2.76% -3.39% -0.96% 1.21% -0.24% -
  Horiz. % 83.29% 93.95% 96.61% 100.00% 100.97% 99.76% 100.00%
P/EPS 11.81 13.43 14.15 14.96 15.27 15.23 15.49 -16.53%
  QoQ % -12.06% -5.09% -5.41% -2.03% 0.26% -1.68% -
  Horiz. % 76.24% 86.70% 91.35% 96.58% 98.58% 98.32% 100.00%
EY 8.46 7.45 7.07 6.68 6.55 6.57 6.45 19.80%
  QoQ % 13.56% 5.37% 5.84% 1.98% -0.30% 1.86% -
  Horiz. % 131.16% 115.50% 109.61% 103.57% 101.55% 101.86% 100.00%
DY 4.34 3.98 4.42 4.45 3.98 4.20 4.73 -5.57%
  QoQ % 9.05% -9.95% -0.67% 11.81% -5.24% -11.21% -
  Horiz. % 91.75% 84.14% 93.45% 94.08% 84.14% 88.79% 100.00%
P/NAPS 4.07 4.43 4.37 3.50 3.61 3.46 3.60 8.52%
  QoQ % -8.13% 1.37% 24.86% -3.05% 4.34% -3.89% -
  Horiz. % 113.06% 123.06% 121.39% 97.22% 100.28% 96.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 15/04/10 -
Price 12.5000 13.3600 13.0600 13.3400 12.5800 12.2000 12.0400 -
P/RPS 3.53 3.90 3.97 4.23 4.17 4.22 4.28 -12.04%
  QoQ % -9.49% -1.76% -6.15% 1.44% -1.18% -1.40% -
  Horiz. % 82.48% 91.12% 92.76% 98.83% 97.43% 98.60% 100.00%
P/EPS 12.10 13.49 14.09 15.33 15.30 15.61 16.03 -17.08%
  QoQ % -10.30% -4.26% -8.09% 0.20% -1.99% -2.62% -
  Horiz. % 75.48% 84.15% 87.90% 95.63% 95.45% 97.38% 100.00%
EY 8.26 7.41 7.10 6.52 6.54 6.40 6.24 20.54%
  QoQ % 11.47% 4.37% 8.90% -0.31% 2.19% 2.56% -
  Horiz. % 132.37% 118.75% 113.78% 104.49% 104.81% 102.56% 100.00%
DY 4.24 3.97 4.44 4.35 3.97 4.10 4.57 -4.87%
  QoQ % 6.80% -10.59% 2.07% 9.57% -3.17% -10.28% -
  Horiz. % 92.78% 86.87% 97.16% 95.19% 86.87% 89.72% 100.00%
P/NAPS 4.17 4.45 4.35 3.58 3.61 3.55 3.72 7.90%
  QoQ % -6.29% 2.30% 21.51% -0.83% 1.69% -4.57% -
  Horiz. % 112.10% 119.62% 116.94% 96.24% 97.04% 95.43% 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!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS