Highlights

[PBBANK] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.01%    YoY -     29.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 16,014,956 14,952,170 13,678,580 12,324,522 10,374,040 9,564,162 10,303,182 7.62%
  YoY % 7.11% 9.31% 10.99% 18.80% 8.47% -7.17% -
  Horiz. % 155.44% 145.12% 132.76% 119.62% 100.69% 92.83% 100.00%
PBT 5,389,588 5,221,068 4,915,084 4,869,976 3,809,112 3,129,420 3,524,396 7.33%
  YoY % 3.23% 6.23% 0.93% 27.85% 21.72% -11.21% -
  Horiz. % 152.92% 148.14% 139.46% 138.18% 108.08% 88.79% 100.00%
Tax -1,199,858 -1,194,650 -1,132,922 -1,148,000 -919,766 -697,916 -847,344 5.97%
  YoY % -0.44% -5.45% 1.31% -24.81% -31.79% 17.63% -
  Horiz. % 141.60% 140.99% 133.70% 135.48% 108.55% 82.37% 100.00%
NP 4,189,730 4,026,418 3,782,162 3,721,976 2,889,346 2,431,504 2,677,052 7.75%
  YoY % 4.06% 6.46% 1.62% 28.82% 18.83% -9.17% -
  Horiz. % 156.51% 150.40% 141.28% 139.03% 107.93% 90.83% 100.00%
NP to SH 4,146,656 3,983,612 3,744,500 3,677,888 2,838,668 2,400,052 2,621,844 7.94%
  YoY % 4.09% 6.39% 1.81% 29.56% 18.28% -8.46% -
  Horiz. % 158.16% 151.94% 142.82% 140.28% 108.27% 91.54% 100.00%
Tax Rate 22.26 % 22.88 % 23.05 % 23.57 % 24.15 % 22.30 % 24.04 % -1.27%
  YoY % -2.71% -0.74% -2.21% -2.40% 8.30% -7.24% -
  Horiz. % 92.60% 95.17% 95.88% 98.04% 100.46% 92.76% 100.00%
Total Cost 11,825,226 10,925,752 9,896,418 8,602,546 7,484,694 7,132,658 7,626,130 7.58%
  YoY % 8.23% 10.40% 15.04% 14.94% 4.94% -6.47% -
  Horiz. % 155.06% 143.27% 129.77% 112.80% 98.15% 93.53% 100.00%
Net Worth 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 9,365,980 14.79%
  YoY % 12.88% 14.18% 58.27% -12.40% 17.42% 9.06% -
  Horiz. % 228.83% 202.73% 177.54% 112.18% 128.06% 109.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,611,031 1,541,049 1,400,784 1,400,884 1,745,368 2,048,991 2,012,674 -3.64%
  YoY % 4.54% 10.01% -0.01% -19.74% -14.82% 1.80% -
  Horiz. % 80.04% 76.57% 69.60% 69.60% 86.72% 101.80% 100.00%
Div Payout % 38.85 % 38.68 % 37.41 % 38.09 % 61.49 % 85.37 % 76.77 % -10.73%
  YoY % 0.44% 3.39% -1.79% -38.05% -27.97% 11.20% -
  Horiz. % 50.61% 50.38% 48.73% 49.62% 80.10% 111.20% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 9,365,980 14.79%
  YoY % 12.88% 14.18% 58.27% -12.40% 17.42% 9.06% -
  Horiz. % 228.83% 202.73% 177.54% 112.18% 128.06% 109.06% 100.00%
NOSH 3,502,243 3,502,384 3,501,960 3,502,212 3,490,737 3,414,985 3,354,457 0.72%
  YoY % -0.00% 0.01% -0.01% 0.33% 2.22% 1.80% -
  Horiz. % 104.41% 104.41% 104.40% 104.40% 104.06% 101.80% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.16 % 26.93 % 27.65 % 30.20 % 27.85 % 25.42 % 25.98 % 0.12%
  YoY % -2.86% -2.60% -8.44% 8.44% 9.56% -2.16% -
  Horiz. % 100.69% 103.66% 106.43% 116.24% 107.20% 97.84% 100.00%
ROE 19.35 % 20.98 % 22.52 % 35.01 % 23.67 % 23.50 % 27.99 % -5.96%
  YoY % -7.77% -6.84% -35.68% 47.91% 0.72% -16.04% -
  Horiz. % 69.13% 74.96% 80.46% 125.08% 84.57% 83.96% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 457.28 426.91 390.60 351.91 297.19 280.06 307.15 6.85%
  YoY % 7.11% 9.30% 10.99% 18.41% 6.12% -8.82% -
  Horiz. % 148.88% 138.99% 127.17% 114.57% 96.76% 91.18% 100.00%
EPS 118.40 113.74 106.92 105.02 81.32 70.28 78.16 7.16%
  YoY % 4.10% 6.38% 1.81% 29.14% 15.71% -10.08% -
  Horiz. % 151.48% 145.52% 136.80% 134.37% 104.04% 89.92% 100.00%
DPS 46.00 44.00 40.00 40.00 50.00 60.00 60.00 -4.33%
  YoY % 4.55% 10.00% 0.00% -20.00% -16.67% 0.00% -
  Horiz. % 76.67% 73.33% 66.67% 66.67% 83.33% 100.00% 100.00%
NAPS 6.1196 5.4213 4.7484 3.0000 3.4360 2.9912 2.7921 13.97%
  YoY % 12.88% 14.17% 58.28% -12.69% 14.87% 7.13% -
  Horiz. % 219.18% 194.17% 170.07% 107.45% 123.06% 107.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 82.51 77.03 70.47 63.49 53.44 49.27 53.08 7.63%
  YoY % 7.11% 9.31% 10.99% 18.81% 8.46% -7.18% -
  Horiz. % 155.44% 145.12% 132.76% 119.61% 100.68% 92.82% 100.00%
EPS 21.36 20.52 19.29 18.95 14.62 12.36 13.51 7.93%
  YoY % 4.09% 6.38% 1.79% 29.62% 18.28% -8.51% -
  Horiz. % 158.11% 151.89% 142.78% 140.27% 108.22% 91.49% 100.00%
DPS 8.30 7.94 7.22 7.22 8.99 10.56 10.37 -3.64%
  YoY % 4.53% 9.97% 0.00% -19.69% -14.87% 1.83% -
  Horiz. % 80.04% 76.57% 69.62% 69.62% 86.69% 101.83% 100.00%
NAPS 1.1042 0.9782 0.8567 0.5413 0.6179 0.5263 0.4825 14.79%
  YoY % 12.88% 14.18% 58.27% -12.40% 17.40% 9.08% -
  Horiz. % 228.85% 202.74% 177.55% 112.19% 128.06% 109.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 19.5800 16.9400 13.7600 13.3000 11.9000 9.0500 10.4000 -
P/RPS 4.28 3.97 3.52 3.78 4.00 3.23 3.39 3.96%
  YoY % 7.81% 12.78% -6.88% -5.50% 23.84% -4.72% -
  Horiz. % 126.25% 117.11% 103.83% 111.50% 117.99% 95.28% 100.00%
P/EPS 16.54 14.89 12.87 12.66 14.63 12.88 13.31 3.69%
  YoY % 11.08% 15.70% 1.66% -13.47% 13.59% -3.23% -
  Horiz. % 124.27% 111.87% 96.69% 95.12% 109.92% 96.77% 100.00%
EY 6.05 6.71 7.77 7.90 6.83 7.77 7.52 -3.56%
  YoY % -9.84% -13.64% -1.65% 15.67% -12.10% 3.32% -
  Horiz. % 80.45% 89.23% 103.32% 105.05% 90.82% 103.32% 100.00%
DY 2.35 2.60 2.91 3.01 4.20 6.63 5.77 -13.90%
  YoY % -9.62% -10.65% -3.32% -28.33% -36.65% 14.90% -
  Horiz. % 40.73% 45.06% 50.43% 52.17% 72.79% 114.90% 100.00%
P/NAPS 3.20 3.12 2.90 4.43 3.46 3.03 3.72 -2.48%
  YoY % 2.56% 7.59% -34.54% 28.03% 14.19% -18.55% -
  Horiz. % 86.02% 83.87% 77.96% 119.09% 93.01% 81.45% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 -
Price 20.0000 17.1000 14.3400 13.3600 12.2000 10.3000 10.3000 -
P/RPS 4.37 4.01 3.67 3.80 4.11 3.68 3.35 4.53%
  YoY % 8.98% 9.26% -3.42% -7.54% 11.68% 9.85% -
  Horiz. % 130.45% 119.70% 109.55% 113.43% 122.69% 109.85% 100.00%
P/EPS 16.89 15.03 13.41 12.72 15.00 14.66 13.18 4.22%
  YoY % 12.38% 12.08% 5.42% -15.20% 2.32% 11.23% -
  Horiz. % 128.15% 114.04% 101.75% 96.51% 113.81% 111.23% 100.00%
EY 5.92 6.65 7.46 7.86 6.67 6.82 7.59 -4.06%
  YoY % -10.98% -10.86% -5.09% 17.84% -2.20% -10.14% -
  Horiz. % 78.00% 87.62% 98.29% 103.56% 87.88% 89.86% 100.00%
DY 2.30 2.57 2.79 2.99 4.10 5.83 5.83 -14.35%
  YoY % -10.51% -7.89% -6.69% -27.07% -29.67% 0.00% -
  Horiz. % 39.45% 44.08% 47.86% 51.29% 70.33% 100.00% 100.00%
P/NAPS 3.27 3.15 3.02 4.45 3.55 3.44 3.69 -1.99%
  YoY % 3.81% 4.30% -32.13% 25.35% 3.20% -6.78% -
  Horiz. % 88.62% 85.37% 81.84% 120.60% 96.21% 93.22% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS