Highlights

[PBBANK] YoY Cumulative 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 -     108.01%    YoY -     29.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 8,007,478 7,476,085 6,839,290 6,162,261 5,187,020 4,782,081 5,151,591 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 2,694,794 2,610,534 2,457,542 2,434,988 1,904,556 1,564,710 1,762,198 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 -599,929 -597,325 -566,461 -574,000 -459,883 -348,958 -423,672 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 2,094,865 2,013,209 1,891,081 1,860,988 1,444,673 1,215,752 1,338,526 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 2,073,328 1,991,806 1,872,250 1,838,944 1,419,334 1,200,026 1,310,922 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 5,912,613 5,462,876 4,948,209 4,301,273 3,742,347 3,566,329 3,813,065 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 805,515 770,524 700,392 700,442 872,684 1,024,495 1,006,337 -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 9.67 % 10.49 % 11.26 % 17.50 % 11.83 % 11.75 % 14.00 % -5.98%
  YoY % -7.82% -6.84% -35.66% 47.93% 0.68% -16.07% -
  Horiz. % 69.07% 74.93% 80.43% 125.00% 84.50% 83.93% 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 228.64 213.46 195.30 175.95 148.59 140.03 153.57 6.85%
  YoY % 7.11% 9.30% 11.00% 18.41% 6.11% -8.82% -
  Horiz. % 148.88% 139.00% 127.17% 114.57% 96.76% 91.18% 100.00%
EPS 59.20 56.87 53.46 52.51 40.66 35.14 39.08 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 23.00 22.00 20.00 20.00 25.00 30.00 30.00 -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 - 3,882,138
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 206.26 192.58 176.17 158.73 133.61 123.18 132.70 7.62%
  YoY % 7.10% 9.31% 10.99% 18.80% 8.47% -7.17% -
  Horiz. % 155.43% 145.12% 132.76% 119.62% 100.69% 92.83% 100.00%
EPS 53.41 51.31 48.23 47.37 36.56 30.91 33.77 7.94%
  YoY % 4.09% 6.39% 1.82% 29.57% 18.28% -8.47% -
  Horiz. % 158.16% 151.94% 142.82% 140.27% 108.26% 91.53% 100.00%
DPS 20.75 19.85 18.04 18.04 22.48 26.39 25.92 -3.64%
  YoY % 4.53% 10.03% 0.00% -19.75% -14.82% 1.81% -
  Horiz. % 80.05% 76.58% 69.60% 69.60% 86.73% 101.81% 100.00%
NAPS 5.5208 4.8910 4.2834 2.7064 3.0896 2.6313 2.4126 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%
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 8.56 7.94 7.05 7.56 8.01 6.46 6.77 3.99%
  YoY % 7.81% 12.62% -6.75% -5.62% 23.99% -4.58% -
  Horiz. % 126.44% 117.28% 104.14% 111.67% 118.32% 95.42% 100.00%
P/EPS 33.07 29.79 25.74 25.33 29.27 25.75 26.61 3.69%
  YoY % 11.01% 15.73% 1.62% -13.46% 13.67% -3.23% -
  Horiz. % 124.28% 111.95% 96.73% 95.19% 110.00% 96.77% 100.00%
EY 3.02 3.36 3.89 3.95 3.42 3.88 3.76 -3.59%
  YoY % -10.12% -13.62% -1.52% 15.50% -11.86% 3.19% -
  Horiz. % 80.32% 89.36% 103.46% 105.05% 90.96% 103.19% 100.00%
DY 1.17 1.30 1.45 1.50 2.10 3.31 2.88 -13.93%
  YoY % -10.00% -10.34% -3.33% -28.57% -36.56% 14.93% -
  Horiz. % 40.62% 45.14% 50.35% 52.08% 72.92% 114.93% 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 8.75 8.01 7.34 7.59 8.21 7.36 6.71 4.52%
  YoY % 9.24% 9.13% -3.29% -7.55% 11.55% 9.69% -
  Horiz. % 130.40% 119.37% 109.39% 113.11% 122.35% 109.69% 100.00%
P/EPS 33.78 30.07 26.82 25.44 30.00 29.31 26.36 4.22%
  YoY % 12.34% 12.12% 5.42% -15.20% 2.35% 11.19% -
  Horiz. % 128.15% 114.07% 101.75% 96.51% 113.81% 111.19% 100.00%
EY 2.96 3.33 3.73 3.93 3.33 3.41 3.79 -4.03%
  YoY % -11.11% -10.72% -5.09% 18.02% -2.35% -10.03% -
  Horiz. % 78.10% 87.86% 98.42% 103.69% 87.86% 89.97% 100.00%
DY 1.15 1.29 1.39 1.50 2.05 2.91 2.91 -14.33%
  YoY % -10.85% -7.19% -7.33% -26.83% -29.55% 0.00% -
  Horiz. % 39.52% 44.33% 47.77% 51.55% 70.45% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers