Highlights

[PBBANK] YoY Annual (Unaudited) Result on 2008-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend YoY -     21.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 12,756,360 11,035,597 9,715,568 10,500,307 9,557,599 7,710,224 5,863,392 13.82%
  YoY % 15.59% 13.59% -7.47% 9.86% 23.96% 31.50% -
  Horiz. % 217.56% 188.21% 165.70% 179.08% 163.00% 131.50% 100.00%
PBT 4,877,939 4,086,197 3,321,433 3,379,188 3,003,638 2,416,361 2,059,436 15.45%
  YoY % 19.38% 23.03% -1.71% 12.50% 24.30% 17.33% -
  Horiz. % 236.86% 198.41% 161.28% 164.08% 145.85% 117.33% 100.00%
Tax -1,153,436 -987,120 -769,893 -756,528 -801,852 -621,200 -514,146 14.41%
  YoY % -16.85% -28.22% -1.77% 5.65% -29.08% -20.82% -
  Horiz. % 224.34% 191.99% 149.74% 147.14% 155.96% 120.82% 100.00%
NP 3,724,503 3,099,077 2,551,540 2,622,660 2,201,786 1,795,161 1,545,290 15.78%
  YoY % 20.18% 21.46% -2.71% 19.12% 22.65% 16.17% -
  Horiz. % 241.02% 200.55% 165.12% 169.72% 142.48% 116.17% 100.00%
NP to SH 3,684,289 3,048,224 2,517,302 2,581,237 2,123,915 1,726,688 1,459,139 16.68%
  YoY % 20.87% 21.09% -2.48% 21.53% 23.01% 18.34% -
  Horiz. % 252.50% 208.91% 172.52% 176.90% 145.56% 118.34% 100.00%
Tax Rate 23.65 % 24.16 % 23.18 % 22.39 % 26.70 % 25.71 % 24.97 % -0.90%
  YoY % -2.11% 4.23% 3.53% -16.14% 3.85% 2.96% -
  Horiz. % 94.71% 96.76% 92.83% 89.67% 106.93% 102.96% 100.00%
Total Cost 9,031,857 7,936,520 7,164,028 7,877,647 7,355,813 5,915,063 4,318,102 13.08%
  YoY % 13.80% 10.78% -9.06% 7.09% 24.36% 36.98% -
  Horiz. % 209.16% 183.80% 165.91% 182.43% 170.35% 136.98% 100.00%
Net Worth 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 8,526,918 10.73%
  YoY % 20.83% 18.66% 14.99% 2.04% 4.21% 5.17% -
  Horiz. % 184.38% 152.60% 128.60% 111.83% 109.60% 105.17% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,680,969 2,027,953 1,888,319 1,845,418 2,514,500 1,988,508 1,803,424 -1.16%
  YoY % -17.11% 7.39% 2.32% -26.61% 26.45% 10.26% -
  Horiz. % 93.21% 112.45% 104.71% 102.33% 139.43% 110.26% 100.00%
Div Payout % 45.63 % 66.53 % 75.01 % 71.49 % 118.39 % 115.16 % 123.60 % -15.30%
  YoY % -31.41% -11.31% 4.92% -39.61% 2.80% -6.83% -
  Horiz. % 36.92% 53.83% 60.69% 57.84% 95.78% 93.17% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 8,526,918 10.73%
  YoY % 20.83% 18.66% 14.99% 2.04% 4.21% 5.17% -
  Horiz. % 184.38% 152.60% 128.60% 111.83% 109.60% 105.17% 100.00%
NOSH 3,502,020 3,496,471 3,433,308 3,355,306 3,352,667 3,314,180 3,278,953 1.10%
  YoY % 0.16% 1.84% 2.32% 0.08% 1.16% 1.07% -
  Horiz. % 106.80% 106.63% 104.71% 102.33% 102.25% 101.07% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 29.20 % 28.08 % 26.26 % 24.98 % 23.04 % 23.28 % 26.35 % 1.73%
  YoY % 3.99% 6.93% 5.12% 8.42% -1.03% -11.65% -
  Horiz. % 110.82% 106.57% 99.66% 94.80% 87.44% 88.35% 100.00%
ROE 23.43 % 23.43 % 22.96 % 27.07 % 22.73 % 19.25 % 17.11 % 5.38%
  YoY % 0.00% 2.05% -15.18% 19.09% 18.08% 12.51% -
  Horiz. % 136.94% 136.94% 134.19% 158.21% 132.85% 112.51% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 364.26 315.62 282.98 312.95 285.07 232.64 178.82 12.58%
  YoY % 15.41% 11.53% -9.58% 9.78% 22.54% 30.10% -
  Horiz. % 203.70% 176.50% 158.25% 175.01% 159.42% 130.10% 100.00%
EPS 105.20 87.18 73.32 76.93 63.35 52.10 44.50 15.41%
  YoY % 20.67% 18.90% -4.69% 21.44% 21.59% 17.08% -
  Horiz. % 236.40% 195.91% 164.76% 172.88% 142.36% 117.08% 100.00%
DPS 48.00 58.00 55.00 55.00 75.00 60.00 55.00 -2.24%
  YoY % -17.24% 5.45% 0.00% -26.67% 25.00% 9.09% -
  Horiz. % 87.27% 105.45% 100.00% 100.00% 136.36% 109.09% 100.00%
NAPS 4.4894 3.7214 3.1938 2.8420 2.7874 2.7059 2.6005 9.52%
  YoY % 20.64% 16.52% 12.38% 1.96% 3.01% 4.05% -
  Horiz. % 172.64% 143.10% 122.81% 109.29% 107.19% 104.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 328.59 284.27 250.26 270.48 246.19 198.61 151.04 13.82%
  YoY % 15.59% 13.59% -7.48% 9.87% 23.96% 31.49% -
  Horiz. % 217.55% 188.21% 165.69% 179.08% 163.00% 131.49% 100.00%
EPS 94.90 78.52 64.84 66.49 54.71 44.48 37.59 16.68%
  YoY % 20.86% 21.10% -2.48% 21.53% 23.00% 18.33% -
  Horiz. % 252.46% 208.89% 172.49% 176.88% 145.54% 118.33% 100.00%
DPS 43.30 52.24 48.64 47.54 64.77 51.22 46.45 -1.16%
  YoY % -17.11% 7.40% 2.31% -26.60% 26.45% 10.27% -
  Horiz. % 93.22% 112.47% 104.71% 102.35% 139.44% 110.27% 100.00%
NAPS 4.0498 3.3517 2.8246 2.4563 2.4072 2.3100 2.1964 10.73%
  YoY % 20.83% 18.66% 14.99% 2.04% 4.21% 5.17% -
  Horiz. % 184.38% 152.60% 128.60% 111.83% 109.60% 105.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 13.3800 13.0200 11.3000 8.8500 11.0000 7.7500 6.5500 -
P/RPS 3.67 4.13 3.99 2.83 3.86 3.33 3.66 0.05%
  YoY % -11.14% 3.51% 40.99% -26.68% 15.92% -9.02% -
  Horiz. % 100.27% 112.84% 109.02% 77.32% 105.46% 90.98% 100.00%
P/EPS 12.72 14.93 15.41 11.50 17.36 14.88 14.72 -2.40%
  YoY % -14.80% -3.11% 34.00% -33.76% 16.67% 1.09% -
  Horiz. % 86.41% 101.43% 104.69% 78.12% 117.93% 101.09% 100.00%
EY 7.86 6.70 6.49 8.69 5.76 6.72 6.79 2.47%
  YoY % 17.31% 3.24% -25.32% 50.87% -14.29% -1.03% -
  Horiz. % 115.76% 98.67% 95.58% 127.98% 84.83% 98.97% 100.00%
DY 3.59 4.45 4.87 6.21 6.82 7.74 8.40 -13.20%
  YoY % -19.33% -8.62% -21.58% -8.94% -11.89% -7.86% -
  Horiz. % 42.74% 52.98% 57.98% 73.93% 81.19% 92.14% 100.00%
P/NAPS 2.98 3.50 3.54 3.11 3.95 2.86 2.52 2.83%
  YoY % -14.86% -1.13% 13.83% -21.27% 38.11% 13.49% -
  Horiz. % 118.25% 138.89% 140.48% 123.41% 156.75% 113.49% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 23/01/06 -
Price 13.5200 13.3400 12.0800 8.7000 11.0000 8.5000 6.6000 -
P/RPS 3.71 4.23 4.27 2.78 3.86 3.65 3.69 0.09%
  YoY % -12.29% -0.94% 53.60% -27.98% 5.75% -1.08% -
  Horiz. % 100.54% 114.63% 115.72% 75.34% 104.61% 98.92% 100.00%
P/EPS 12.85 15.30 16.48 11.31 17.36 16.31 14.83 -2.36%
  YoY % -16.01% -7.16% 45.71% -34.85% 6.44% 9.98% -
  Horiz. % 86.65% 103.17% 111.13% 76.26% 117.06% 109.98% 100.00%
EY 7.78 6.54 6.07 8.84 5.76 6.13 6.74 2.42%
  YoY % 18.96% 7.74% -31.33% 53.47% -6.04% -9.05% -
  Horiz. % 115.43% 97.03% 90.06% 131.16% 85.46% 90.95% 100.00%
DY 3.55 4.35 4.55 6.32 6.82 7.06 8.33 -13.25%
  YoY % -18.39% -4.40% -28.01% -7.33% -3.40% -15.25% -
  Horiz. % 42.62% 52.22% 54.62% 75.87% 81.87% 84.75% 100.00%
P/NAPS 3.01 3.58 3.78 3.06 3.95 3.14 2.54 2.87%
  YoY % -15.92% -5.29% 23.53% -22.53% 25.80% 23.62% -
  Horiz. % 118.50% 140.94% 148.82% 120.47% 155.51% 123.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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!
PARTNERS & BROKERS