Highlights

[PBBANK] YoY Cumulative Quarter Result on 2010-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     38.43%    YoY -     21.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 9,557,599 8.11%
  YoY % 8.58% 10.20% 15.59% 13.59% -7.47% 9.86% -
  Horiz. % 159.71% 147.09% 133.47% 115.46% 101.65% 109.86% 100.00%
PBT 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 3,003,638 9.95%
  YoY % 5.21% 3.47% 19.38% 23.03% -1.71% 12.50% -
  Horiz. % 176.79% 168.04% 162.40% 136.04% 110.58% 112.50% 100.00%
Tax -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 -756,528 -801,852 7.01%
  YoY % -2.24% -2.13% -16.85% -28.22% -1.77% 5.65% -
  Horiz. % 150.20% 146.91% 143.85% 123.11% 96.01% 94.35% 100.00%
NP 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 2,201,786 10.93%
  YoY % 6.11% 3.89% 20.18% 21.46% -2.71% 19.12% -
  Horiz. % 186.47% 175.73% 169.16% 140.75% 115.89% 119.12% 100.00%
NP to SH 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 2,123,915 11.41%
  YoY % 6.22% 3.87% 20.87% 21.09% -2.48% 21.53% -
  Horiz. % 191.38% 180.17% 173.47% 143.52% 118.52% 121.53% 100.00%
Tax Rate 22.68 % 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % 26.70 % -2.68%
  YoY % -2.83% -1.31% -2.11% 4.23% 3.53% -16.14% -
  Horiz. % 84.94% 87.42% 88.58% 90.49% 86.82% 83.86% 100.00%
Total Cost 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7,355,813 7.19%
  YoY % 9.52% 12.81% 13.80% 10.78% -9.06% 7.09% -
  Horiz. % 151.70% 138.51% 122.79% 107.89% 97.39% 107.09% 100.00%
Net Worth 20,424,279 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 13.90%
  YoY % 13.35% 14.61% 20.83% 18.66% 14.99% 2.04% -
  Horiz. % 218.55% 192.82% 168.24% 139.23% 117.34% 102.04% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,821,157 1,751,119 1,680,969 2,027,953 1,888,319 1,845,418 2,514,500 -5.23%
  YoY % 4.00% 4.17% -17.11% 7.39% 2.32% -26.61% -
  Horiz. % 72.43% 69.64% 66.85% 80.65% 75.10% 73.39% 100.00%
Div Payout % 44.80 % 45.76 % 45.63 % 66.53 % 75.01 % 71.49 % 118.39 % -14.94%
  YoY % -2.10% 0.28% -31.41% -11.31% 4.92% -39.61% -
  Horiz. % 37.84% 38.65% 38.54% 56.20% 63.36% 60.39% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 20,424,279 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 13.90%
  YoY % 13.35% 14.61% 20.83% 18.66% 14.99% 2.04% -
  Horiz. % 218.55% 192.82% 168.24% 139.23% 117.34% 102.04% 100.00%
NOSH 3,502,225 3,502,238 3,502,020 3,496,471 3,433,308 3,355,306 3,352,667 0.73%
  YoY % -0.00% 0.01% 0.16% 1.84% 2.32% 0.08% -
  Horiz. % 104.46% 104.46% 104.45% 104.29% 102.41% 100.08% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.90 % 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 23.04 % 2.61%
  YoY % -2.25% -5.75% 3.99% 6.93% 5.12% 8.42% -
  Horiz. % 116.75% 119.44% 126.74% 121.88% 113.98% 108.42% 100.00%
ROE 19.90 % 21.24 % 23.43 % 23.43 % 22.96 % 27.07 % 22.73 % -2.19%
  YoY % -6.31% -9.35% 0.00% 2.05% -15.18% 19.09% -
  Horiz. % 87.55% 93.44% 103.08% 103.08% 101.01% 119.09% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 435.85 401.40 364.26 315.62 282.98 312.95 285.07 7.33%
  YoY % 8.58% 10.20% 15.41% 11.53% -9.58% 9.78% -
  Horiz. % 152.89% 140.81% 127.78% 110.72% 99.27% 109.78% 100.00%
EPS 116.06 109.27 105.20 87.18 73.32 76.93 63.35 10.61%
  YoY % 6.21% 3.87% 20.67% 18.90% -4.69% 21.44% -
  Horiz. % 183.20% 172.49% 166.06% 137.62% 115.74% 121.44% 100.00%
DPS 52.00 50.00 48.00 58.00 55.00 55.00 75.00 -5.92%
  YoY % 4.00% 4.17% -17.24% 5.45% 0.00% -26.67% -
  Horiz. % 69.33% 66.67% 64.00% 77.33% 73.33% 73.33% 100.00%
NAPS 5.8318 5.1450 4.4894 3.7214 3.1938 2.8420 2.7874 13.08%
  YoY % 13.35% 14.60% 20.64% 16.52% 12.38% 1.96% -
  Horiz. % 209.22% 184.58% 161.06% 133.51% 114.58% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 78.64 72.42 65.72 56.85 50.05 54.10 49.24 8.11%
  YoY % 8.59% 10.19% 15.60% 13.59% -7.49% 9.87% -
  Horiz. % 159.71% 147.08% 133.47% 115.45% 101.65% 109.87% 100.00%
EPS 20.94 19.71 18.98 15.70 12.97 13.30 10.94 11.42%
  YoY % 6.24% 3.85% 20.89% 21.05% -2.48% 21.57% -
  Horiz. % 191.41% 180.16% 173.49% 143.51% 118.56% 121.57% 100.00%
DPS 9.38 9.02 8.66 10.45 9.73 9.51 12.95 -5.23%
  YoY % 3.99% 4.16% -17.13% 7.40% 2.31% -26.56% -
  Horiz. % 72.43% 69.65% 66.87% 80.69% 75.14% 73.44% 100.00%
NAPS 1.0522 0.9283 0.8100 0.6703 0.5649 0.4913 0.4814 13.91%
  YoY % 13.35% 14.60% 20.84% 18.66% 14.98% 2.06% -
  Horiz. % 218.57% 192.83% 168.26% 139.24% 117.35% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 19.4000 16.2800 13.3800 13.0200 11.3000 8.8500 11.0000 -
P/RPS 4.45 4.06 3.67 4.13 3.99 2.83 3.86 2.40%
  YoY % 9.61% 10.63% -11.14% 3.51% 40.99% -26.68% -
  Horiz. % 115.28% 105.18% 95.08% 106.99% 103.37% 73.32% 100.00%
P/EPS 16.72 14.90 12.72 14.93 15.41 11.50 17.36 -0.62%
  YoY % 12.21% 17.14% -14.80% -3.11% 34.00% -33.76% -
  Horiz. % 96.31% 85.83% 73.27% 86.00% 88.77% 66.24% 100.00%
EY 5.98 6.71 7.86 6.70 6.49 8.69 5.76 0.63%
  YoY % -10.88% -14.63% 17.31% 3.24% -25.32% 50.87% -
  Horiz. % 103.82% 116.49% 136.46% 116.32% 112.67% 150.87% 100.00%
DY 2.68 3.07 3.59 4.45 4.87 6.21 6.82 -14.40%
  YoY % -12.70% -14.48% -19.33% -8.62% -21.58% -8.94% -
  Horiz. % 39.30% 45.01% 52.64% 65.25% 71.41% 91.06% 100.00%
P/NAPS 3.33 3.16 2.98 3.50 3.54 3.11 3.95 -2.80%
  YoY % 5.38% 6.04% -14.86% -1.13% 13.83% -21.27% -
  Horiz. % 84.30% 80.00% 75.44% 88.61% 89.62% 78.73% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 -
Price 19.0600 15.7200 13.5200 13.3400 12.0800 8.7000 11.0000 -
P/RPS 4.37 3.92 3.71 4.23 4.27 2.78 3.86 2.09%
  YoY % 11.48% 5.66% -12.29% -0.94% 53.60% -27.98% -
  Horiz. % 113.21% 101.55% 96.11% 109.59% 110.62% 72.02% 100.00%
P/EPS 16.42 14.39 12.85 15.30 16.48 11.31 17.36 -0.92%
  YoY % 14.11% 11.98% -16.01% -7.16% 45.71% -34.85% -
  Horiz. % 94.59% 82.89% 74.02% 88.13% 94.93% 65.15% 100.00%
EY 6.09 6.95 7.78 6.54 6.07 8.84 5.76 0.93%
  YoY % -12.37% -10.67% 18.96% 7.74% -31.33% 53.47% -
  Horiz. % 105.73% 120.66% 135.07% 113.54% 105.38% 153.47% 100.00%
DY 2.73 3.18 3.55 4.35 4.55 6.32 6.82 -14.14%
  YoY % -14.15% -10.42% -18.39% -4.40% -28.01% -7.33% -
  Horiz. % 40.03% 46.63% 52.05% 63.78% 66.72% 92.67% 100.00%
P/NAPS 3.27 3.06 3.01 3.58 3.78 3.06 3.95 -3.10%
  YoY % 6.86% 1.66% -15.92% -5.29% 23.53% -22.53% -
  Horiz. % 82.78% 77.47% 76.20% 90.63% 95.70% 77.47% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

189  213  554  1543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.99+0.235 
 CNI 0.2150.00 
 REX 0.24+0.005 
 DNEX 0.835+0.015 
 MACPIE 0.095+0.015 
 UCREST 0.275+0.005 
 WIDAD 0.505+0.015 
 BENALEC 0.165-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS