Highlights

[PBBANK] YoY Cumulative Quarter Result on 2007-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 16-Oct-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     54.34%    YoY -     20.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,064,403 7,220,116 7,942,750 6,984,520 5,525,385 4,360,348 3,620,310 14.27%
  YoY % 11.69% -9.10% 13.72% 26.41% 26.72% 20.44% -
  Horiz. % 222.75% 199.43% 219.39% 192.93% 152.62% 120.44% 100.00%
PBT 2,955,933 2,421,218 2,566,245 2,182,437 1,767,113 1,501,289 1,346,967 13.99%
  YoY % 22.08% -5.65% 17.59% 23.50% 17.71% 11.46% -
  Horiz. % 219.45% 179.75% 190.52% 162.03% 131.19% 111.46% 100.00%
Tax -716,951 -558,041 -600,192 -588,494 -433,276 -382,804 -414,818 9.54%
  YoY % -28.48% 7.02% -1.99% -35.82% -13.18% 7.72% -
  Horiz. % 172.84% 134.53% 144.69% 141.87% 104.45% 92.28% 100.00%
NP 2,238,982 1,863,177 1,966,053 1,593,943 1,333,837 1,118,485 932,149 15.72%
  YoY % 20.17% -5.23% 23.35% 19.50% 19.25% 19.99% -
  Horiz. % 240.20% 199.88% 210.92% 171.00% 143.09% 119.99% 100.00%
NP to SH 2,202,036 1,839,071 1,927,262 1,543,955 1,281,625 1,059,147 932,149 15.40%
  YoY % 19.74% -4.58% 24.83% 20.47% 21.01% 13.62% -
  Horiz. % 236.23% 197.29% 206.75% 165.63% 137.49% 113.62% 100.00%
Tax Rate 24.25 % 23.05 % 23.39 % 26.96 % 24.52 % 25.50 % 30.80 % -3.90%
  YoY % 5.21% -1.45% -13.24% 9.95% -3.84% -17.21% -
  Horiz. % 78.73% 74.84% 75.94% 87.53% 79.61% 82.79% 100.00%
Total Cost 5,825,421 5,356,939 5,976,697 5,390,577 4,191,548 3,241,863 2,688,161 13.75%
  YoY % 8.75% -10.37% 10.87% 28.61% 29.29% 20.60% -
  Horiz. % 216.71% 199.28% 222.33% 200.53% 155.93% 120.60% 100.00%
Net Worth 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 8,265,075 6.65%
  YoY % 18.95% 11.38% 3.96% 5.30% 15.06% -11.81% -
  Horiz. % 147.16% 123.72% 111.08% 106.85% 101.46% 88.19% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 873,546 1,028,179 1,006,578 838,741 661,653 655,007 1,284,144 -6.22%
  YoY % -15.04% 2.15% 20.01% 26.76% 1.01% -48.99% -
  Horiz. % 68.03% 80.07% 78.39% 65.32% 51.52% 51.01% 100.00%
Div Payout % 39.67 % 55.91 % 52.23 % 54.32 % 51.63 % 61.84 % 137.76 % -18.73%
  YoY % -29.05% 7.05% -3.85% 5.21% -16.51% -55.11% -
  Horiz. % 28.80% 40.59% 37.91% 39.43% 37.48% 44.89% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 8,265,075 6.65%
  YoY % 18.95% 11.38% 3.96% 5.30% 15.06% -11.81% -
  Horiz. % 147.16% 123.72% 111.08% 106.85% 101.46% 88.19% 100.00%
NOSH 3,494,185 3,427,266 3,355,261 3,354,965 3,308,267 3,275,037 3,210,361 1.42%
  YoY % 1.95% 2.15% 0.01% 1.41% 1.01% 2.01% -
  Horiz. % 108.84% 106.76% 104.51% 104.50% 103.05% 102.01% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.76 % 25.81 % 24.75 % 22.82 % 24.14 % 25.65 % 25.75 % 1.26%
  YoY % 7.56% 4.28% 8.46% -5.47% -5.89% -0.39% -
  Horiz. % 107.81% 100.23% 96.12% 88.62% 93.75% 99.61% 100.00%
ROE 18.10 % 17.98 % 20.99 % 17.48 % 15.28 % 14.53 % 11.28 % 8.20%
  YoY % 0.67% -14.34% 20.08% 14.40% 5.16% 28.81% -
  Horiz. % 160.46% 159.40% 186.08% 154.96% 135.46% 128.81% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 230.79 210.67 236.73 208.18 167.02 133.14 112.77 12.67%
  YoY % 9.55% -11.01% 13.71% 24.64% 25.45% 18.06% -
  Horiz. % 204.66% 186.81% 209.92% 184.61% 148.11% 118.06% 100.00%
EPS 63.02 53.66 57.44 46.02 38.74 32.34 29.03 13.78%
  YoY % 17.44% -6.58% 24.82% 18.79% 19.79% 11.40% -
  Horiz. % 217.09% 184.84% 197.86% 158.53% 133.45% 111.40% 100.00%
DPS 25.00 30.00 30.00 25.00 20.00 20.00 40.00 -7.53%
  YoY % -16.67% 0.00% 20.00% 25.00% 0.00% -50.00% -
  Horiz. % 62.50% 75.00% 75.00% 62.50% 50.00% 50.00% 100.00%
NAPS 3.4810 2.9836 2.7363 2.6322 2.5349 2.2255 2.5745 5.15%
  YoY % 16.67% 9.04% 3.95% 3.84% 13.90% -13.56% -
  Horiz. % 135.21% 115.89% 106.28% 102.24% 98.46% 86.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 207.73 185.98 204.60 179.91 142.33 112.32 93.26 14.27%
  YoY % 11.69% -9.10% 13.72% 26.40% 26.72% 20.44% -
  Horiz. % 222.74% 199.42% 219.39% 192.91% 152.62% 120.44% 100.00%
EPS 56.72 47.37 49.64 39.77 33.01 27.28 24.01 15.40%
  YoY % 19.74% -4.57% 24.82% 20.48% 21.00% 13.62% -
  Horiz. % 236.23% 197.29% 206.75% 165.64% 137.48% 113.62% 100.00%
DPS 22.50 26.48 25.93 21.61 17.04 16.87 33.08 -6.22%
  YoY % -15.03% 2.12% 19.99% 26.82% 1.01% -49.00% -
  Horiz. % 68.02% 80.05% 78.39% 65.33% 51.51% 51.00% 100.00%
NAPS 3.1331 2.6340 2.3649 2.2748 2.1602 1.8775 2.1290 6.65%
  YoY % 18.95% 11.38% 3.96% 5.31% 15.06% -11.81% -
  Horiz. % 147.16% 123.72% 111.08% 106.85% 101.47% 88.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 12.5600 10.2000 10.0000 9.9500 6.8500 6.7500 6.3500 -
P/RPS 5.44 4.84 4.22 4.78 4.10 5.07 5.63 -0.57%
  YoY % 12.40% 14.69% -11.72% 16.59% -19.13% -9.95% -
  Horiz. % 96.63% 85.97% 74.96% 84.90% 72.82% 90.05% 100.00%
P/EPS 19.93 19.01 17.41 21.62 17.68 20.87 21.87 -1.54%
  YoY % 4.84% 9.19% -19.47% 22.29% -15.29% -4.57% -
  Horiz. % 91.13% 86.92% 79.61% 98.86% 80.84% 95.43% 100.00%
EY 5.02 5.26 5.74 4.63 5.66 4.79 4.57 1.58%
  YoY % -4.56% -8.36% 23.97% -18.20% 18.16% 4.81% -
  Horiz. % 109.85% 115.10% 125.60% 101.31% 123.85% 104.81% 100.00%
DY 1.99 2.94 3.00 2.51 2.92 2.96 6.30 -17.47%
  YoY % -32.31% -2.00% 19.52% -14.04% -1.35% -53.02% -
  Horiz. % 31.59% 46.67% 47.62% 39.84% 46.35% 46.98% 100.00%
P/NAPS 3.61 3.42 3.65 3.78 2.70 3.03 2.47 6.53%
  YoY % 5.56% -6.30% -3.44% 40.00% -10.89% 22.67% -
  Horiz. % 146.15% 138.46% 147.77% 153.04% 109.31% 122.67% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 25/10/04 -
Price 12.5800 10.6200 9.0500 10.3000 6.6500 6.7000 6.4000 -
P/RPS 5.45 5.04 3.82 4.95 3.98 5.03 5.68 -0.69%
  YoY % 8.13% 31.94% -22.83% 24.37% -20.87% -11.44% -
  Horiz. % 95.95% 88.73% 67.25% 87.15% 70.07% 88.56% 100.00%
P/EPS 19.96 19.79 15.76 22.38 17.17 20.72 22.04 -1.64%
  YoY % 0.86% 25.57% -29.58% 30.34% -17.13% -5.99% -
  Horiz. % 90.56% 89.79% 71.51% 101.54% 77.90% 94.01% 100.00%
EY 5.01 5.05 6.35 4.47 5.83 4.83 4.54 1.65%
  YoY % -0.79% -20.47% 42.06% -23.33% 20.70% 6.39% -
  Horiz. % 110.35% 111.23% 139.87% 98.46% 128.41% 106.39% 100.00%
DY 1.99 2.82 3.31 2.43 3.01 2.99 6.25 -17.36%
  YoY % -29.43% -14.80% 36.21% -19.27% 0.67% -52.16% -
  Horiz. % 31.84% 45.12% 52.96% 38.88% 48.16% 47.84% 100.00%
P/NAPS 3.61 3.56 3.31 3.91 2.62 3.01 2.49 6.38%
  YoY % 1.40% 7.55% -15.35% 49.24% -12.96% 20.88% -
  Horiz. % 144.98% 142.97% 132.93% 157.03% 105.22% 120.88% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS