Highlights

[PBBANK] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     47.02%    YoY -     24.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 9,434,727 8,064,403 7,220,116 7,942,750 6,984,520 5,525,385 4,360,348 13.72%
  YoY % 16.99% 11.69% -9.10% 13.72% 26.41% 26.72% -
  Horiz. % 216.38% 184.95% 165.59% 182.16% 160.18% 126.72% 100.00%
PBT 3,666,132 2,955,933 2,421,218 2,566,245 2,182,437 1,767,113 1,501,289 16.04%
  YoY % 24.03% 22.08% -5.65% 17.59% 23.50% 17.71% -
  Horiz. % 244.20% 196.89% 161.28% 170.94% 145.37% 117.71% 100.00%
Tax -864,088 -716,951 -558,041 -600,192 -588,494 -433,276 -382,804 14.53%
  YoY % -20.52% -28.48% 7.02% -1.99% -35.82% -13.18% -
  Horiz. % 225.73% 187.29% 145.78% 156.79% 153.73% 113.18% 100.00%
NP 2,802,044 2,238,982 1,863,177 1,966,053 1,593,943 1,333,837 1,118,485 16.53%
  YoY % 25.15% 20.17% -5.23% 23.35% 19.50% 19.25% -
  Horiz. % 250.52% 200.18% 166.58% 175.78% 142.51% 119.25% 100.00%
NP to SH 2,770,897 2,202,036 1,839,071 1,927,262 1,543,955 1,281,625 1,059,147 17.38%
  YoY % 25.83% 19.74% -4.58% 24.83% 20.47% 21.01% -
  Horiz. % 261.62% 207.91% 173.64% 181.96% 145.77% 121.01% 100.00%
Tax Rate 23.57 % 24.25 % 23.05 % 23.39 % 26.96 % 24.52 % 25.50 % -1.30%
  YoY % -2.80% 5.21% -1.45% -13.24% 9.95% -3.84% -
  Horiz. % 92.43% 95.10% 90.39% 91.73% 105.73% 96.16% 100.00%
Total Cost 6,632,683 5,825,421 5,356,939 5,976,697 5,390,577 4,191,548 3,241,863 12.67%
  YoY % 13.86% 8.75% -10.37% 10.87% 28.61% 29.29% -
  Horiz. % 204.59% 179.69% 165.24% 184.36% 166.28% 129.29% 100.00%
Net Worth 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 6.28%
  YoY % -13.63% 18.95% 11.38% 3.96% 5.30% 15.06% -
  Horiz. % 144.14% 166.88% 140.30% 125.96% 121.16% 115.06% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 700,382 873,546 1,028,179 1,006,578 838,741 661,653 655,007 1.12%
  YoY % -19.82% -15.04% 2.15% 20.01% 26.76% 1.01% -
  Horiz. % 106.93% 133.36% 156.97% 153.67% 128.05% 101.01% 100.00%
Div Payout % 25.28 % 39.67 % 55.91 % 52.23 % 54.32 % 51.63 % 61.84 % -13.84%
  YoY % -36.27% -29.05% 7.05% -3.85% 5.21% -16.51% -
  Horiz. % 40.88% 64.15% 90.41% 84.46% 87.84% 83.49% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 6.28%
  YoY % -13.63% 18.95% 11.38% 3.96% 5.30% 15.06% -
  Horiz. % 144.14% 166.88% 140.30% 125.96% 121.16% 115.06% 100.00%
NOSH 3,501,911 3,494,185 3,427,266 3,355,261 3,354,965 3,308,267 3,275,037 1.12%
  YoY % 0.22% 1.95% 2.15% 0.01% 1.41% 1.01% -
  Horiz. % 106.93% 106.69% 104.65% 102.45% 102.44% 101.01% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 29.70 % 27.76 % 25.81 % 24.75 % 22.82 % 24.14 % 25.65 % 2.47%
  YoY % 6.99% 7.56% 4.28% 8.46% -5.47% -5.89% -
  Horiz. % 115.79% 108.23% 100.62% 96.49% 88.97% 94.11% 100.00%
ROE 26.38 % 18.10 % 17.98 % 20.99 % 17.48 % 15.28 % 14.53 % 10.45%
  YoY % 45.75% 0.67% -14.34% 20.08% 14.40% 5.16% -
  Horiz. % 181.56% 124.57% 123.74% 144.46% 120.30% 105.16% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 269.42 230.79 210.67 236.73 208.18 167.02 133.14 12.46%
  YoY % 16.74% 9.55% -11.01% 13.71% 24.64% 25.45% -
  Horiz. % 202.36% 173.34% 158.23% 177.81% 156.36% 125.45% 100.00%
EPS 79.12 63.02 53.66 57.44 46.02 38.74 32.34 16.07%
  YoY % 25.55% 17.44% -6.58% 24.82% 18.79% 19.79% -
  Horiz. % 244.65% 194.87% 165.92% 177.61% 142.30% 119.79% 100.00%
DPS 20.00 25.00 30.00 30.00 25.00 20.00 20.00 -
  YoY % -20.00% -16.67% 0.00% 20.00% 25.00% 0.00% -
  Horiz. % 100.00% 125.00% 150.00% 150.00% 125.00% 100.00% 100.00%
NAPS 3.0000 3.4810 2.9836 2.7363 2.6322 2.5349 2.2255 5.10%
  YoY % -13.82% 16.67% 9.04% 3.95% 3.84% 13.90% -
  Horiz. % 134.80% 156.41% 134.06% 122.95% 118.27% 113.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 243.03 207.73 185.98 204.60 179.91 142.33 112.32 13.72%
  YoY % 16.99% 11.69% -9.10% 13.72% 26.40% 26.72% -
  Horiz. % 216.37% 184.94% 165.58% 182.16% 160.18% 126.72% 100.00%
EPS 71.38 56.72 47.37 49.64 39.77 33.01 27.28 17.38%
  YoY % 25.85% 19.74% -4.57% 24.82% 20.48% 21.00% -
  Horiz. % 261.66% 207.92% 173.64% 181.96% 145.78% 121.00% 100.00%
DPS 18.04 22.50 26.48 25.93 21.61 17.04 16.87 1.12%
  YoY % -19.82% -15.03% 2.12% 19.99% 26.82% 1.01% -
  Horiz. % 106.94% 133.37% 156.97% 153.70% 128.10% 101.01% 100.00%
NAPS 2.7062 3.1331 2.6340 2.3649 2.2748 2.1602 1.8775 6.28%
  YoY % -13.63% 18.95% 11.38% 3.96% 5.31% 15.06% -
  Horiz. % 144.14% 166.88% 140.29% 125.96% 121.16% 115.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 12.2000 12.5600 10.2000 10.0000 9.9500 6.8500 6.7500 -
P/RPS 4.53 5.44 4.84 4.22 4.78 4.10 5.07 -1.86%
  YoY % -16.73% 12.40% 14.69% -11.72% 16.59% -19.13% -
  Horiz. % 89.35% 107.30% 95.46% 83.23% 94.28% 80.87% 100.00%
P/EPS 15.42 19.93 19.01 17.41 21.62 17.68 20.87 -4.92%
  YoY % -22.63% 4.84% 9.19% -19.47% 22.29% -15.29% -
  Horiz. % 73.89% 95.50% 91.09% 83.42% 103.59% 84.71% 100.00%
EY 6.49 5.02 5.26 5.74 4.63 5.66 4.79 5.19%
  YoY % 29.28% -4.56% -8.36% 23.97% -18.20% 18.16% -
  Horiz. % 135.49% 104.80% 109.81% 119.83% 96.66% 118.16% 100.00%
DY 1.64 1.99 2.94 3.00 2.51 2.92 2.96 -9.37%
  YoY % -17.59% -32.31% -2.00% 19.52% -14.04% -1.35% -
  Horiz. % 55.41% 67.23% 99.32% 101.35% 84.80% 98.65% 100.00%
P/NAPS 4.07 3.61 3.42 3.65 3.78 2.70 3.03 5.04%
  YoY % 12.74% 5.56% -6.30% -3.44% 40.00% -10.89% -
  Horiz. % 134.32% 119.14% 112.87% 120.46% 124.75% 89.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 -
Price 12.5000 12.5800 10.6200 9.0500 10.3000 6.6500 6.7000 -
P/RPS 4.64 5.45 5.04 3.82 4.95 3.98 5.03 -1.34%
  YoY % -14.86% 8.13% 31.94% -22.83% 24.37% -20.87% -
  Horiz. % 92.25% 108.35% 100.20% 75.94% 98.41% 79.13% 100.00%
P/EPS 15.80 19.96 19.79 15.76 22.38 17.17 20.72 -4.42%
  YoY % -20.84% 0.86% 25.57% -29.58% 30.34% -17.13% -
  Horiz. % 76.25% 96.33% 95.51% 76.06% 108.01% 82.87% 100.00%
EY 6.33 5.01 5.05 6.35 4.47 5.83 4.83 4.61%
  YoY % 26.35% -0.79% -20.47% 42.06% -23.33% 20.70% -
  Horiz. % 131.06% 103.73% 104.55% 131.47% 92.55% 120.70% 100.00%
DY 1.60 1.99 2.82 3.31 2.43 3.01 2.99 -9.89%
  YoY % -19.60% -29.43% -14.80% 36.21% -19.27% 0.67% -
  Horiz. % 53.51% 66.56% 94.31% 110.70% 81.27% 100.67% 100.00%
P/NAPS 4.17 3.61 3.56 3.31 3.91 2.62 3.01 5.58%
  YoY % 15.51% 1.40% 7.55% -15.35% 49.24% -12.96% -
  Horiz. % 138.54% 119.93% 118.27% 109.97% 129.90% 87.04% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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