Highlights

[PBBANK] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     107.12%    YoY -     18.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 7,476,085 6,839,290 6,162,261 5,187,020 4,782,081 5,151,591 4,570,046 8.54%
  YoY % 9.31% 10.99% 18.80% 8.47% -7.17% 12.73% -
  Horiz. % 163.59% 149.65% 134.84% 113.50% 104.64% 112.73% 100.00%
PBT 2,610,534 2,457,542 2,434,988 1,904,556 1,564,710 1,762,198 1,408,013 10.83%
  YoY % 6.23% 0.93% 27.85% 21.72% -11.21% 25.15% -
  Horiz. % 185.41% 174.54% 172.94% 135.27% 111.13% 125.15% 100.00%
Tax -597,325 -566,461 -574,000 -459,883 -348,958 -423,672 -377,009 7.96%
  YoY % -5.45% 1.31% -24.81% -31.79% 17.63% -12.38% -
  Horiz. % 158.44% 150.25% 152.25% 121.98% 92.56% 112.38% 100.00%
NP 2,013,209 1,891,081 1,860,988 1,444,673 1,215,752 1,338,526 1,031,004 11.79%
  YoY % 6.46% 1.62% 28.82% 18.83% -9.17% 29.83% -
  Horiz. % 195.27% 183.42% 180.50% 140.12% 117.92% 129.83% 100.00%
NP to SH 1,991,806 1,872,250 1,838,944 1,419,334 1,200,026 1,310,922 1,000,328 12.15%
  YoY % 6.39% 1.81% 29.56% 18.28% -8.46% 31.05% -
  Horiz. % 199.12% 187.16% 183.83% 141.89% 119.96% 131.05% 100.00%
Tax Rate 22.88 % 23.05 % 23.57 % 24.15 % 22.30 % 24.04 % 26.78 % -2.59%
  YoY % -0.74% -2.21% -2.40% 8.30% -7.24% -10.23% -
  Horiz. % 85.44% 86.07% 88.01% 90.18% 83.27% 89.77% 100.00%
Total Cost 5,462,876 4,948,209 4,301,273 3,742,347 3,566,329 3,813,065 3,539,042 7.50%
  YoY % 10.40% 15.04% 14.94% 4.94% -6.47% 7.74% -
  Horiz. % 154.36% 139.82% 121.54% 105.74% 100.77% 107.74% 100.00%
Net Worth 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 9,365,980 9,053,287 13.13%
  YoY % 14.18% 58.27% -12.40% 17.42% 9.06% 3.45% -
  Horiz. % 209.73% 183.68% 116.05% 132.48% 112.83% 103.45% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 770,524 700,392 700,442 872,684 1,024,495 1,006,337 838,919 -1.41%
  YoY % 10.01% -0.01% -19.74% -14.82% 1.80% 19.96% -
  Horiz. % 91.85% 83.49% 83.49% 104.02% 122.12% 119.96% 100.00%
Div Payout % 38.68 % 37.41 % 38.09 % 61.49 % 85.37 % 76.77 % 83.86 % -12.09%
  YoY % 3.39% -1.79% -38.05% -27.97% 11.20% -8.45% -
  Horiz. % 46.12% 44.61% 45.42% 73.32% 101.80% 91.55% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 9,365,980 9,053,287 13.13%
  YoY % 14.18% 58.27% -12.40% 17.42% 9.06% 3.45% -
  Horiz. % 209.73% 183.68% 116.05% 132.48% 112.83% 103.45% 100.00%
NOSH 3,502,384 3,501,960 3,502,212 3,490,737 3,414,985 3,354,457 3,355,679 0.72%
  YoY % 0.01% -0.01% 0.33% 2.22% 1.80% -0.04% -
  Horiz. % 104.37% 104.36% 104.37% 104.02% 101.77% 99.96% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 26.93 % 27.65 % 30.20 % 27.85 % 25.42 % 25.98 % 22.56 % 2.99%
  YoY % -2.60% -8.44% 8.44% 9.56% -2.16% 15.16% -
  Horiz. % 119.37% 122.56% 133.87% 123.45% 112.68% 115.16% 100.00%
ROE 10.49 % 11.26 % 17.50 % 11.83 % 11.75 % 14.00 % 11.05 % -0.86%
  YoY % -6.84% -35.66% 47.93% 0.68% -16.07% 26.70% -
  Horiz. % 94.93% 101.90% 158.37% 107.06% 106.33% 126.70% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 213.46 195.30 175.95 148.59 140.03 153.57 136.19 7.77%
  YoY % 9.30% 11.00% 18.41% 6.11% -8.82% 12.76% -
  Horiz. % 156.74% 143.40% 129.19% 109.10% 102.82% 112.76% 100.00%
EPS 56.87 53.46 52.51 40.66 35.14 39.08 29.81 11.36%
  YoY % 6.38% 1.81% 29.14% 15.71% -10.08% 31.10% -
  Horiz. % 190.77% 179.34% 176.15% 136.40% 117.88% 131.10% 100.00%
DPS 22.00 20.00 20.00 25.00 30.00 30.00 25.00 -2.11%
  YoY % 10.00% 0.00% -20.00% -16.67% 0.00% 20.00% -
  Horiz. % 88.00% 80.00% 80.00% 100.00% 120.00% 120.00% 100.00%
NAPS 5.4213 4.7484 3.0000 3.4360 2.9912 2.7921 2.6979 12.32%
  YoY % 14.17% 58.28% -12.69% 14.87% 7.13% 3.49% -
  Horiz. % 200.95% 176.00% 111.20% 127.36% 110.87% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 192.58 176.17 158.73 133.61 123.18 132.70 117.72 8.54%
  YoY % 9.31% 10.99% 18.80% 8.47% -7.17% 12.73% -
  Horiz. % 163.59% 149.65% 134.84% 113.50% 104.64% 112.73% 100.00%
EPS 51.31 48.23 47.37 36.56 30.91 33.77 25.77 12.15%
  YoY % 6.39% 1.82% 29.57% 18.28% -8.47% 31.04% -
  Horiz. % 199.11% 187.16% 183.82% 141.87% 119.95% 131.04% 100.00%
DPS 19.85 18.04 18.04 22.48 26.39 25.92 21.61 -1.40%
  YoY % 10.03% 0.00% -19.75% -14.82% 1.81% 19.94% -
  Horiz. % 91.86% 83.48% 83.48% 104.03% 122.12% 119.94% 100.00%
NAPS 4.8910 4.2834 2.7064 3.0896 2.6313 2.4126 2.3320 13.13%
  YoY % 14.18% 58.27% -12.40% 17.42% 9.06% 3.46% -
  Horiz. % 209.73% 183.68% 116.05% 132.49% 112.83% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 16.9400 13.7600 13.3000 11.9000 9.0500 10.4000 9.8000 -
P/RPS 7.94 7.05 7.56 8.01 6.46 6.77 7.20 1.64%
  YoY % 12.62% -6.75% -5.62% 23.99% -4.58% -5.97% -
  Horiz. % 110.28% 97.92% 105.00% 111.25% 89.72% 94.03% 100.00%
P/EPS 29.79 25.74 25.33 29.27 25.75 26.61 32.87 -1.62%
  YoY % 15.73% 1.62% -13.46% 13.67% -3.23% -19.04% -
  Horiz. % 90.63% 78.31% 77.06% 89.05% 78.34% 80.96% 100.00%
EY 3.36 3.89 3.95 3.42 3.88 3.76 3.04 1.68%
  YoY % -13.62% -1.52% 15.50% -11.86% 3.19% 23.68% -
  Horiz. % 110.53% 127.96% 129.93% 112.50% 127.63% 123.68% 100.00%
DY 1.30 1.45 1.50 2.10 3.31 2.88 2.55 -10.61%
  YoY % -10.34% -3.33% -28.57% -36.56% 14.93% 12.94% -
  Horiz. % 50.98% 56.86% 58.82% 82.35% 129.80% 112.94% 100.00%
P/NAPS 3.12 2.90 4.43 3.46 3.03 3.72 3.63 -2.49%
  YoY % 7.59% -34.54% 28.03% 14.19% -18.55% 2.48% -
  Horiz. % 85.95% 79.89% 122.04% 95.32% 83.47% 102.48% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 17/07/07 -
Price 17.1000 14.3400 13.3600 12.2000 10.3000 10.3000 9.8000 -
P/RPS 8.01 7.34 7.59 8.21 7.36 6.71 7.20 1.79%
  YoY % 9.13% -3.29% -7.55% 11.55% 9.69% -6.81% -
  Horiz. % 111.25% 101.94% 105.42% 114.03% 102.22% 93.19% 100.00%
P/EPS 30.07 26.82 25.44 30.00 29.31 26.36 32.87 -1.47%
  YoY % 12.12% 5.42% -15.20% 2.35% 11.19% -19.81% -
  Horiz. % 91.48% 81.59% 77.40% 91.27% 89.17% 80.19% 100.00%
EY 3.33 3.73 3.93 3.33 3.41 3.79 3.04 1.53%
  YoY % -10.72% -5.09% 18.02% -2.35% -10.03% 24.67% -
  Horiz. % 109.54% 122.70% 129.28% 109.54% 112.17% 124.67% 100.00%
DY 1.29 1.39 1.50 2.05 2.91 2.91 2.55 -10.73%
  YoY % -7.19% -7.33% -26.83% -29.55% 0.00% 14.12% -
  Horiz. % 50.59% 54.51% 58.82% 80.39% 114.12% 114.12% 100.00%
P/NAPS 3.15 3.02 4.45 3.55 3.44 3.69 3.63 -2.33%
  YoY % 4.30% -32.13% 25.35% 3.20% -6.78% 1.65% -
  Horiz. % 86.78% 83.20% 122.59% 97.80% 94.77% 101.65% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers