Highlights

[PBBANK] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     32.96%    YoY -     20.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 8.21%
  YoY % 10.45% 8.58% 10.20% 15.59% 13.59% -7.47% -
  Horiz. % 160.57% 145.37% 133.88% 121.49% 105.10% 92.53% 100.00%
PBT 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 9.46%
  YoY % 9.50% 5.21% 3.47% 19.38% 23.03% -1.71% -
  Horiz. % 172.06% 157.14% 149.36% 144.35% 120.92% 98.29% 100.00%
Tax -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 -756,528 8.74%
  YoY % -3.87% -2.24% -2.13% -16.85% -28.22% -1.77% -
  Horiz. % 165.35% 159.19% 155.71% 152.46% 130.48% 101.77% 100.00%
NP 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 9.67%
  YoY % 11.15% 6.11% 3.89% 20.18% 21.46% -2.71% -
  Horiz. % 174.00% 156.54% 147.53% 142.01% 118.17% 97.29% 100.00%
NP to SH 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 9.78%
  YoY % 11.17% 6.22% 3.87% 20.87% 21.09% -2.48% -
  Horiz. % 175.06% 157.47% 148.25% 142.73% 118.09% 97.52% 100.00%
Tax Rate 21.51 % 22.68 % 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % -0.67%
  YoY % -5.16% -2.83% -1.31% -2.11% 4.23% 3.53% -
  Horiz. % 96.07% 101.30% 104.24% 105.63% 107.91% 103.53% 100.00%
Total Cost 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7.70%
  YoY % 10.20% 9.52% 12.81% 13.80% 10.78% -9.06% -
  Horiz. % 156.10% 141.65% 129.34% 114.65% 100.75% 90.94% 100.00%
Net Worth 28,024,793 20,424,279 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 19.67%
  YoY % 37.21% 13.35% 14.61% 20.83% 18.66% 14.99% -
  Horiz. % 293.89% 214.19% 188.96% 164.87% 136.45% 114.99% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,085,206 1,821,157 1,751,119 1,680,969 2,027,953 1,888,319 1,845,418 2.06%
  YoY % 14.50% 4.00% 4.17% -17.11% 7.39% 2.32% -
  Horiz. % 112.99% 98.69% 94.89% 91.09% 109.89% 102.32% 100.00%
Div Payout % 46.14 % 44.80 % 45.76 % 45.63 % 66.53 % 75.01 % 71.49 % -7.03%
  YoY % 2.99% -2.10% 0.28% -31.41% -11.31% 4.92% -
  Horiz. % 64.54% 62.67% 64.01% 63.83% 93.06% 104.92% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 28,024,793 20,424,279 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 19.67%
  YoY % 37.21% 13.35% 14.61% 20.83% 18.66% 14.99% -
  Horiz. % 293.89% 214.19% 188.96% 164.87% 136.45% 114.99% 100.00%
NOSH 3,861,494 3,502,225 3,502,238 3,502,020 3,496,471 3,433,308 3,355,306 2.37%
  YoY % 10.26% -0.00% 0.01% 0.16% 1.84% 2.32% -
  Horiz. % 115.09% 104.38% 104.38% 104.37% 104.21% 102.32% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 27.07 % 26.90 % 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 1.35%
  YoY % 0.63% -2.25% -5.75% 3.99% 6.93% 5.12% -
  Horiz. % 108.37% 107.69% 110.17% 116.89% 112.41% 105.12% 100.00%
ROE 16.12 % 19.90 % 21.24 % 23.43 % 23.43 % 22.96 % 27.07 % -8.27%
  YoY % -18.99% -6.31% -9.35% 0.00% 2.05% -15.18% -
  Horiz. % 59.55% 73.51% 78.46% 86.55% 86.55% 84.82% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 436.62 435.85 401.40 364.26 315.62 282.98 312.95 5.70%
  YoY % 0.18% 8.58% 10.20% 15.41% 11.53% -9.58% -
  Horiz. % 139.52% 139.27% 128.26% 116.40% 100.85% 90.42% 100.00%
EPS 123.74 116.06 109.27 105.20 87.18 73.32 76.93 8.24%
  YoY % 6.62% 6.21% 3.87% 20.67% 18.90% -4.69% -
  Horiz. % 160.85% 150.86% 142.04% 136.75% 113.32% 95.31% 100.00%
DPS 54.00 52.00 50.00 48.00 58.00 55.00 55.00 -0.31%
  YoY % 3.85% 4.00% 4.17% -17.24% 5.45% 0.00% -
  Horiz. % 98.18% 94.55% 90.91% 87.27% 105.45% 100.00% 100.00%
NAPS 7.2575 5.8318 5.1450 4.4894 3.7214 3.1938 2.8420 16.90%
  YoY % 24.45% 13.35% 14.60% 20.64% 16.52% 12.38% -
  Horiz. % 255.37% 205.20% 181.03% 157.97% 130.94% 112.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.86 78.64 72.42 65.72 56.85 50.05 54.10 8.21%
  YoY % 10.45% 8.59% 10.19% 15.60% 13.59% -7.49% -
  Horiz. % 160.55% 145.36% 133.86% 121.48% 105.08% 92.51% 100.00%
EPS 23.28 20.94 19.71 18.98 15.70 12.97 13.30 9.77%
  YoY % 11.17% 6.24% 3.85% 20.89% 21.05% -2.48% -
  Horiz. % 175.04% 157.44% 148.20% 142.71% 118.05% 97.52% 100.00%
DPS 10.74 9.38 9.02 8.66 10.45 9.73 9.51 2.05%
  YoY % 14.50% 3.99% 4.16% -17.13% 7.40% 2.31% -
  Horiz. % 112.93% 98.63% 94.85% 91.06% 109.88% 102.31% 100.00%
NAPS 1.4438 1.0522 0.9283 0.8100 0.6703 0.5649 0.4913 19.67%
  YoY % 37.22% 13.35% 14.60% 20.84% 18.66% 14.98% -
  Horiz. % 293.87% 214.17% 188.95% 164.87% 136.43% 114.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.3000 19.4000 16.2800 13.3800 13.0200 11.3000 8.8500 -
P/RPS 4.19 4.45 4.06 3.67 4.13 3.99 2.83 6.76%
  YoY % -5.84% 9.61% 10.63% -11.14% 3.51% 40.99% -
  Horiz. % 148.06% 157.24% 143.46% 129.68% 145.94% 140.99% 100.00%
P/EPS 15.64 16.72 14.90 12.72 14.93 15.41 11.50 5.26%
  YoY % -6.46% 12.21% 17.14% -14.80% -3.11% 34.00% -
  Horiz. % 136.00% 145.39% 129.57% 110.61% 129.83% 134.00% 100.00%
EY 6.39 5.98 6.71 7.86 6.70 6.49 8.69 -4.99%
  YoY % 6.86% -10.88% -14.63% 17.31% 3.24% -25.32% -
  Horiz. % 73.53% 68.81% 77.22% 90.45% 77.10% 74.68% 100.00%
DY 2.95 2.68 3.07 3.59 4.45 4.87 6.21 -11.66%
  YoY % 10.07% -12.70% -14.48% -19.33% -8.62% -21.58% -
  Horiz. % 47.50% 43.16% 49.44% 57.81% 71.66% 78.42% 100.00%
P/NAPS 2.52 3.33 3.16 2.98 3.50 3.54 3.11 -3.44%
  YoY % -24.32% 5.38% 6.04% -14.86% -1.13% 13.83% -
  Horiz. % 81.03% 107.07% 101.61% 95.82% 112.54% 113.83% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 -
Price 18.4400 19.0600 15.7200 13.5200 13.3400 12.0800 8.7000 -
P/RPS 4.22 4.37 3.92 3.71 4.23 4.27 2.78 7.20%
  YoY % -3.43% 11.48% 5.66% -12.29% -0.94% 53.60% -
  Horiz. % 151.80% 157.19% 141.01% 133.45% 152.16% 153.60% 100.00%
P/EPS 15.76 16.42 14.39 12.85 15.30 16.48 11.31 5.68%
  YoY % -4.02% 14.11% 11.98% -16.01% -7.16% 45.71% -
  Horiz. % 139.35% 145.18% 127.23% 113.62% 135.28% 145.71% 100.00%
EY 6.35 6.09 6.95 7.78 6.54 6.07 8.84 -5.36%
  YoY % 4.27% -12.37% -10.67% 18.96% 7.74% -31.33% -
  Horiz. % 71.83% 68.89% 78.62% 88.01% 73.98% 68.67% 100.00%
DY 2.93 2.73 3.18 3.55 4.35 4.55 6.32 -12.02%
  YoY % 7.33% -14.15% -10.42% -18.39% -4.40% -28.01% -
  Horiz. % 46.36% 43.20% 50.32% 56.17% 68.83% 71.99% 100.00%
P/NAPS 2.54 3.27 3.06 3.01 3.58 3.78 3.06 -3.06%
  YoY % -22.32% 6.86% 1.66% -15.92% -5.29% 23.53% -
  Horiz. % 83.01% 106.86% 100.00% 98.37% 116.99% 123.53% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS