Highlights

[PBBANK] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     -2.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 9,557,599 7,710,224 10.52%
  YoY % 10.20% 15.59% 13.59% -7.47% 9.86% 23.96% -
  Horiz. % 182.33% 165.45% 143.13% 126.01% 136.19% 123.96% 100.00%
PBT 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 3,003,638 2,416,361 13.05%
  YoY % 3.47% 19.38% 23.03% -1.71% 12.50% 24.30% -
  Horiz. % 208.88% 201.87% 169.11% 137.46% 139.85% 124.30% 100.00%
Tax -1,177,992 -1,153,436 -987,120 -769,893 -756,528 -801,852 -621,200 11.24%
  YoY % -2.13% -16.85% -28.22% -1.77% 5.65% -29.08% -
  Horiz. % 189.63% 185.68% 158.91% 123.94% 121.78% 129.08% 100.00%
NP 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 2,201,786 1,795,161 13.64%
  YoY % 3.89% 20.18% 21.46% -2.71% 19.12% 22.65% -
  Horiz. % 215.54% 207.47% 172.64% 142.13% 146.10% 122.65% 100.00%
NP to SH 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 2,123,915 1,726,688 14.17%
  YoY % 3.87% 20.87% 21.09% -2.48% 21.53% 23.01% -
  Horiz. % 221.62% 213.37% 176.54% 145.79% 149.49% 123.01% 100.00%
Tax Rate 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % 26.70 % 25.71 % -1.60%
  YoY % -1.31% -2.11% 4.23% 3.53% -16.14% 3.85% -
  Horiz. % 90.78% 91.99% 93.97% 90.16% 87.09% 103.85% 100.00%
Total Cost 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7,355,813 5,915,063 9.48%
  YoY % 12.81% 13.80% 10.78% -9.06% 7.09% 24.36% -
  Horiz. % 172.25% 152.69% 134.17% 121.11% 133.18% 124.36% 100.00%
Net Worth 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 12.32%
  YoY % 14.61% 20.83% 18.66% 14.99% 2.04% 4.21% -
  Horiz. % 200.93% 175.32% 145.09% 122.27% 106.33% 104.21% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,751,119 1,680,969 2,027,953 1,888,319 1,845,418 2,514,500 1,988,508 -2.09%
  YoY % 4.17% -17.11% 7.39% 2.32% -26.61% 26.45% -
  Horiz. % 88.06% 84.53% 101.98% 94.96% 92.80% 126.45% 100.00%
Div Payout % 45.76 % 45.63 % 66.53 % 75.01 % 71.49 % 118.39 % 115.16 % -14.25%
  YoY % 0.28% -31.41% -11.31% 4.92% -39.61% 2.80% -
  Horiz. % 39.74% 39.62% 57.77% 65.14% 62.08% 102.80% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 12.32%
  YoY % 14.61% 20.83% 18.66% 14.99% 2.04% 4.21% -
  Horiz. % 200.93% 175.32% 145.09% 122.27% 106.33% 104.21% 100.00%
NOSH 3,502,238 3,502,020 3,496,471 3,433,308 3,355,306 3,352,667 3,314,180 0.92%
  YoY % 0.01% 0.16% 1.84% 2.32% 0.08% 1.16% -
  Horiz. % 105.67% 105.67% 105.50% 103.59% 101.24% 101.16% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 23.04 % 23.28 % 2.83%
  YoY % -5.75% 3.99% 6.93% 5.12% 8.42% -1.03% -
  Horiz. % 118.21% 125.43% 120.62% 112.80% 107.30% 98.97% 100.00%
ROE 21.24 % 23.43 % 23.43 % 22.96 % 27.07 % 22.73 % 19.25 % 1.65%
  YoY % -9.35% 0.00% 2.05% -15.18% 19.09% 18.08% -
  Horiz. % 110.34% 121.71% 121.71% 119.27% 140.62% 118.08% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 401.40 364.26 315.62 282.98 312.95 285.07 232.64 9.51%
  YoY % 10.20% 15.41% 11.53% -9.58% 9.78% 22.54% -
  Horiz. % 172.54% 156.58% 135.67% 121.64% 134.52% 122.54% 100.00%
EPS 109.27 105.20 87.18 73.32 76.93 63.35 52.10 13.13%
  YoY % 3.87% 20.67% 18.90% -4.69% 21.44% 21.59% -
  Horiz. % 209.73% 201.92% 167.33% 140.73% 147.66% 121.59% 100.00%
DPS 50.00 48.00 58.00 55.00 55.00 75.00 60.00 -2.99%
  YoY % 4.17% -17.24% 5.45% 0.00% -26.67% 25.00% -
  Horiz. % 83.33% 80.00% 96.67% 91.67% 91.67% 125.00% 100.00%
NAPS 5.1450 4.4894 3.7214 3.1938 2.8420 2.7874 2.7059 11.29%
  YoY % 14.60% 20.64% 16.52% 12.38% 1.96% 3.01% -
  Horiz. % 190.14% 165.91% 137.53% 118.03% 105.03% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 362.12 328.59 284.27 250.26 270.48 246.19 198.61 10.52%
  YoY % 10.20% 15.59% 13.59% -7.48% 9.87% 23.96% -
  Horiz. % 182.33% 165.44% 143.13% 126.01% 136.19% 123.96% 100.00%
EPS 98.57 94.90 78.52 64.84 66.49 54.71 44.48 14.17%
  YoY % 3.87% 20.86% 21.10% -2.48% 21.53% 23.00% -
  Horiz. % 221.61% 213.35% 176.53% 145.77% 149.48% 123.00% 100.00%
DPS 45.11 43.30 52.24 48.64 47.54 64.77 51.22 -2.09%
  YoY % 4.18% -17.11% 7.40% 2.31% -26.60% 26.45% -
  Horiz. % 88.07% 84.54% 101.99% 94.96% 92.82% 126.45% 100.00%
NAPS 4.6415 4.0498 3.3517 2.8246 2.4563 2.4072 2.3100 12.32%
  YoY % 14.61% 20.83% 18.66% 14.99% 2.04% 4.21% -
  Horiz. % 200.93% 175.32% 145.10% 122.28% 106.33% 104.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 16.2800 13.3800 13.0200 11.3000 8.8500 11.0000 7.7500 -
P/RPS 4.06 3.67 4.13 3.99 2.83 3.86 3.33 3.36%
  YoY % 10.63% -11.14% 3.51% 40.99% -26.68% 15.92% -
  Horiz. % 121.92% 110.21% 124.02% 119.82% 84.98% 115.92% 100.00%
P/EPS 14.90 12.72 14.93 15.41 11.50 17.36 14.88 0.02%
  YoY % 17.14% -14.80% -3.11% 34.00% -33.76% 16.67% -
  Horiz. % 100.13% 85.48% 100.34% 103.56% 77.28% 116.67% 100.00%
EY 6.71 7.86 6.70 6.49 8.69 5.76 6.72 -0.02%
  YoY % -14.63% 17.31% 3.24% -25.32% 50.87% -14.29% -
  Horiz. % 99.85% 116.96% 99.70% 96.58% 129.32% 85.71% 100.00%
DY 3.07 3.59 4.45 4.87 6.21 6.82 7.74 -14.27%
  YoY % -14.48% -19.33% -8.62% -21.58% -8.94% -11.89% -
  Horiz. % 39.66% 46.38% 57.49% 62.92% 80.23% 88.11% 100.00%
P/NAPS 3.16 2.98 3.50 3.54 3.11 3.95 2.86 1.67%
  YoY % 6.04% -14.86% -1.13% 13.83% -21.27% 38.11% -
  Horiz. % 110.49% 104.20% 122.38% 123.78% 108.74% 138.11% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 -
Price 15.7200 13.5200 13.3400 12.0800 8.7000 11.0000 8.5000 -
P/RPS 3.92 3.71 4.23 4.27 2.78 3.86 3.65 1.20%
  YoY % 5.66% -12.29% -0.94% 53.60% -27.98% 5.75% -
  Horiz. % 107.40% 101.64% 115.89% 116.99% 76.16% 105.75% 100.00%
P/EPS 14.39 12.85 15.30 16.48 11.31 17.36 16.31 -2.06%
  YoY % 11.98% -16.01% -7.16% 45.71% -34.85% 6.44% -
  Horiz. % 88.23% 78.79% 93.81% 101.04% 69.34% 106.44% 100.00%
EY 6.95 7.78 6.54 6.07 8.84 5.76 6.13 2.11%
  YoY % -10.67% 18.96% 7.74% -31.33% 53.47% -6.04% -
  Horiz. % 113.38% 126.92% 106.69% 99.02% 144.21% 93.96% 100.00%
DY 3.18 3.55 4.35 4.55 6.32 6.82 7.06 -12.44%
  YoY % -10.42% -18.39% -4.40% -28.01% -7.33% -3.40% -
  Horiz. % 45.04% 50.28% 61.61% 64.45% 89.52% 96.60% 100.00%
P/NAPS 3.06 3.01 3.58 3.78 3.06 3.95 3.14 -0.43%
  YoY % 1.66% -15.92% -5.29% 23.53% -22.53% 25.80% -
  Horiz. % 97.45% 95.86% 114.01% 120.38% 97.45% 125.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS