Highlights

[PBBANK] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     53.25%    YoY -     -4.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,428,040 9,434,727 8,064,403 7,220,116 7,942,750 6,984,520 5,525,385 11.16%
  YoY % 10.53% 16.99% 11.69% -9.10% 13.72% 26.41% -
  Horiz. % 188.73% 170.75% 145.95% 130.67% 143.75% 126.41% 100.00%
PBT 3,755,905 3,666,132 2,955,933 2,421,218 2,566,245 2,182,437 1,767,113 13.38%
  YoY % 2.45% 24.03% 22.08% -5.65% 17.59% 23.50% -
  Horiz. % 212.54% 207.46% 167.27% 137.02% 145.22% 123.50% 100.00%
Tax -883,314 -864,088 -716,951 -558,041 -600,192 -588,494 -433,276 12.59%
  YoY % -2.23% -20.52% -28.48% 7.02% -1.99% -35.82% -
  Horiz. % 203.87% 199.43% 165.47% 128.80% 138.52% 135.82% 100.00%
NP 2,872,591 2,802,044 2,238,982 1,863,177 1,966,053 1,593,943 1,333,837 13.63%
  YoY % 2.52% 25.15% 20.17% -5.23% 23.35% 19.50% -
  Horiz. % 215.36% 210.07% 167.86% 139.69% 147.40% 119.50% 100.00%
NP to SH 2,844,914 2,770,897 2,202,036 1,839,071 1,927,262 1,543,955 1,281,625 14.20%
  YoY % 2.67% 25.83% 19.74% -4.58% 24.83% 20.47% -
  Horiz. % 221.98% 216.20% 171.82% 143.50% 150.38% 120.47% 100.00%
Tax Rate 23.52 % 23.57 % 24.25 % 23.05 % 23.39 % 26.96 % 24.52 % -0.69%
  YoY % -0.21% -2.80% 5.21% -1.45% -13.24% 9.95% -
  Horiz. % 95.92% 96.13% 98.90% 94.00% 95.39% 109.95% 100.00%
Total Cost 7,555,449 6,632,683 5,825,421 5,356,939 5,976,697 5,390,577 4,191,548 10.31%
  YoY % 13.91% 13.86% 8.75% -10.37% 10.87% 28.61% -
  Horiz. % 180.25% 158.24% 138.98% 127.80% 142.59% 128.61% 100.00%
Net Worth 16,917,947 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 12.40%
  YoY % 61.04% -13.63% 18.95% 11.38% 3.96% 5.30% -
  Horiz. % 201.74% 125.28% 145.04% 121.93% 109.48% 105.30% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 700,463 700,382 873,546 1,028,179 1,006,578 838,741 661,653 0.95%
  YoY % 0.01% -19.82% -15.04% 2.15% 20.01% 26.76% -
  Horiz. % 105.87% 105.85% 132.02% 155.40% 152.13% 126.76% 100.00%
Div Payout % 24.62 % 25.28 % 39.67 % 55.91 % 52.23 % 54.32 % 51.63 % -11.60%
  YoY % -2.61% -36.27% -29.05% 7.05% -3.85% 5.21% -
  Horiz. % 47.69% 48.96% 76.84% 108.29% 101.16% 105.21% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 16,917,947 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 12.40%
  YoY % 61.04% -13.63% 18.95% 11.38% 3.96% 5.30% -
  Horiz. % 201.74% 125.28% 145.04% 121.93% 109.48% 105.30% 100.00%
NOSH 3,502,318 3,501,911 3,494,185 3,427,266 3,355,261 3,354,965 3,308,267 0.95%
  YoY % 0.01% 0.22% 1.95% 2.15% 0.01% 1.41% -
  Horiz. % 105.87% 105.85% 105.62% 103.60% 101.42% 101.41% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.55 % 29.70 % 27.76 % 25.81 % 24.75 % 22.82 % 24.14 % 2.22%
  YoY % -7.24% 6.99% 7.56% 4.28% 8.46% -5.47% -
  Horiz. % 114.13% 123.03% 115.00% 106.92% 102.53% 94.53% 100.00%
ROE 16.82 % 26.38 % 18.10 % 17.98 % 20.99 % 17.48 % 15.28 % 1.61%
  YoY % -36.24% 45.75% 0.67% -14.34% 20.08% 14.40% -
  Horiz. % 110.08% 172.64% 118.46% 117.67% 137.37% 114.40% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 297.75 269.42 230.79 210.67 236.73 208.18 167.02 10.11%
  YoY % 10.52% 16.74% 9.55% -11.01% 13.71% 24.64% -
  Horiz. % 178.27% 161.31% 138.18% 126.13% 141.74% 124.64% 100.00%
EPS 81.23 79.12 63.02 53.66 57.44 46.02 38.74 13.12%
  YoY % 2.67% 25.55% 17.44% -6.58% 24.82% 18.79% -
  Horiz. % 209.68% 204.23% 162.67% 138.51% 148.27% 118.79% 100.00%
DPS 20.00 20.00 25.00 30.00 30.00 25.00 20.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 20.00% 25.00% -
  Horiz. % 100.00% 100.00% 125.00% 150.00% 150.00% 125.00% 100.00%
NAPS 4.8305 3.0000 3.4810 2.9836 2.7363 2.6322 2.5349 11.33%
  YoY % 61.02% -13.82% 16.67% 9.04% 3.95% 3.84% -
  Horiz. % 190.56% 118.35% 137.32% 117.70% 107.95% 103.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 268.62 243.03 207.73 185.98 204.60 179.91 142.33 11.16%
  YoY % 10.53% 16.99% 11.69% -9.10% 13.72% 26.40% -
  Horiz. % 188.73% 170.75% 145.95% 130.67% 143.75% 126.40% 100.00%
EPS 73.28 71.38 56.72 47.37 49.64 39.77 33.01 14.20%
  YoY % 2.66% 25.85% 19.74% -4.57% 24.82% 20.48% -
  Horiz. % 221.99% 216.24% 171.83% 143.50% 150.38% 120.48% 100.00%
DPS 18.04 18.04 22.50 26.48 25.93 21.61 17.04 0.95%
  YoY % 0.00% -19.82% -15.03% 2.12% 19.99% 26.82% -
  Horiz. % 105.87% 105.87% 132.04% 155.40% 152.17% 126.82% 100.00%
NAPS 4.3579 2.7062 3.1331 2.6340 2.3649 2.2748 2.1602 12.40%
  YoY % 61.03% -13.63% 18.95% 11.38% 3.96% 5.31% -
  Horiz. % 201.74% 125.28% 145.04% 121.93% 109.48% 105.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 14.3800 12.2000 12.5600 10.2000 10.0000 9.9500 6.8500 -
P/RPS 4.83 4.53 5.44 4.84 4.22 4.78 4.10 2.77%
  YoY % 6.62% -16.73% 12.40% 14.69% -11.72% 16.59% -
  Horiz. % 117.80% 110.49% 132.68% 118.05% 102.93% 116.59% 100.00%
P/EPS 17.70 15.42 19.93 19.01 17.41 21.62 17.68 0.02%
  YoY % 14.79% -22.63% 4.84% 9.19% -19.47% 22.29% -
  Horiz. % 100.11% 87.22% 112.73% 107.52% 98.47% 122.29% 100.00%
EY 5.65 6.49 5.02 5.26 5.74 4.63 5.66 -0.03%
  YoY % -12.94% 29.28% -4.56% -8.36% 23.97% -18.20% -
  Horiz. % 99.82% 114.66% 88.69% 92.93% 101.41% 81.80% 100.00%
DY 1.39 1.64 1.99 2.94 3.00 2.51 2.92 -11.63%
  YoY % -15.24% -17.59% -32.31% -2.00% 19.52% -14.04% -
  Horiz. % 47.60% 56.16% 68.15% 100.68% 102.74% 85.96% 100.00%
P/NAPS 2.98 4.07 3.61 3.42 3.65 3.78 2.70 1.66%
  YoY % -26.78% 12.74% 5.56% -6.30% -3.44% 40.00% -
  Horiz. % 110.37% 150.74% 133.70% 126.67% 135.19% 140.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 18/10/12 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 -
Price 14.7200 12.5000 12.5800 10.6200 9.0500 10.3000 6.6500 -
P/RPS 4.94 4.64 5.45 5.04 3.82 4.95 3.98 3.66%
  YoY % 6.47% -14.86% 8.13% 31.94% -22.83% 24.37% -
  Horiz. % 124.12% 116.58% 136.93% 126.63% 95.98% 124.37% 100.00%
P/EPS 18.12 15.80 19.96 19.79 15.76 22.38 17.17 0.90%
  YoY % 14.68% -20.84% 0.86% 25.57% -29.58% 30.34% -
  Horiz. % 105.53% 92.02% 116.25% 115.26% 91.79% 130.34% 100.00%
EY 5.52 6.33 5.01 5.05 6.35 4.47 5.83 -0.91%
  YoY % -12.80% 26.35% -0.79% -20.47% 42.06% -23.33% -
  Horiz. % 94.68% 108.58% 85.93% 86.62% 108.92% 76.67% 100.00%
DY 1.36 1.60 1.99 2.82 3.31 2.43 3.01 -12.39%
  YoY % -15.00% -19.60% -29.43% -14.80% 36.21% -19.27% -
  Horiz. % 45.18% 53.16% 66.11% 93.69% 109.97% 80.73% 100.00%
P/NAPS 3.05 4.17 3.61 3.56 3.31 3.91 2.62 2.56%
  YoY % -26.86% 15.51% 1.40% 7.55% -15.35% 49.24% -
  Horiz. % 116.41% 159.16% 137.79% 135.88% 126.34% 149.24% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers