Highlights

[PBBANK] YoY Quarter Result on 2011-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     8.01%    YoY -     30.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 4,059,101 3,802,871 3,465,840 3,170,654 2,679,261 2,350,620 2,515,579 8.30%
  YoY % 6.74% 9.72% 9.31% 18.34% 13.98% -6.56% -
  Horiz. % 161.36% 151.17% 137.78% 126.04% 106.51% 93.44% 100.00%
PBT 1,367,694 1,340,558 1,226,144 1,261,920 981,981 819,782 791,566 9.54%
  YoY % 2.02% 9.33% -2.84% 28.51% 19.79% 3.56% -
  Horiz. % 172.78% 169.36% 154.90% 159.42% 124.06% 103.56% 100.00%
Tax -299,862 -306,273 -273,147 -295,948 -234,962 -199,843 -184,542 8.42%
  YoY % 2.09% -12.13% 7.70% -25.96% -17.57% -8.29% -
  Horiz. % 162.49% 165.96% 148.01% 160.37% 127.32% 108.29% 100.00%
NP 1,067,832 1,034,285 952,997 965,972 747,019 619,939 607,024 9.87%
  YoY % 3.24% 8.53% -1.34% 29.31% 20.50% 2.13% -
  Horiz. % 175.91% 170.39% 156.99% 159.13% 123.06% 102.13% 100.00%
NP to SH 1,056,396 1,023,505 942,068 954,883 734,079 610,741 593,535 10.08%
  YoY % 3.21% 8.64% -1.34% 30.08% 20.19% 2.90% -
  Horiz. % 177.98% 172.44% 158.72% 160.88% 123.68% 102.90% 100.00%
Tax Rate 21.92 % 22.85 % 22.28 % 23.45 % 23.93 % 24.38 % 23.31 % -1.02%
  YoY % -4.07% 2.56% -4.99% -2.01% -1.85% 4.59% -
  Horiz. % 94.04% 98.03% 95.58% 100.60% 102.66% 104.59% 100.00%
Total Cost 2,991,269 2,768,586 2,512,843 2,204,682 1,932,242 1,730,681 1,908,555 7.77%
  YoY % 8.04% 10.18% 13.98% 14.10% 11.65% -9.32% -
  Horiz. % 156.73% 145.06% 131.66% 115.52% 101.24% 90.68% 100.00%
Net Worth 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 14.78%
  YoY % 12.92% 14.14% 58.31% -12.70% 16.59% 10.17% -
  Horiz. % 228.81% 202.64% 177.54% 112.14% 128.46% 110.17% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 805,607 770,342 700,513 700,361 875,571 1,035,154 1,006,560 -3.64%
  YoY % 4.58% 9.97% 0.02% -20.01% -15.42% 2.84% -
  Horiz. % 80.04% 76.53% 69.59% 69.58% 86.99% 102.84% 100.00%
Div Payout % 76.26 % 75.27 % 74.36 % 73.35 % 119.27 % 169.49 % 169.59 % -12.47%
  YoY % 1.32% 1.22% 1.38% -38.50% -29.63% -0.06% -
  Horiz. % 44.97% 44.38% 43.85% 43.25% 70.33% 99.94% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 14.78%
  YoY % 12.92% 14.14% 58.31% -12.70% 16.59% 10.17% -
  Horiz. % 228.81% 202.64% 177.54% 112.14% 128.46% 110.17% 100.00%
NOSH 3,502,639 3,501,556 3,502,566 3,501,809 3,502,285 3,450,513 3,355,200 0.72%
  YoY % 0.03% -0.03% 0.02% -0.01% 1.50% 2.84% -
  Horiz. % 104.39% 104.36% 104.39% 104.37% 104.38% 102.84% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.31 % 27.20 % 27.50 % 30.47 % 27.88 % 26.37 % 24.13 % 1.45%
  YoY % -3.27% -1.09% -9.75% 9.29% 5.73% 9.28% -
  Horiz. % 109.03% 112.72% 113.97% 126.27% 115.54% 109.28% 100.00%
ROE 4.93 % 5.39 % 5.66 % 9.09 % 6.10 % 5.92 % 6.34 % -4.10%
  YoY % -8.53% -4.77% -37.73% 49.02% 3.04% -6.62% -
  Horiz. % 77.76% 85.02% 89.27% 143.38% 96.21% 93.38% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 115.89 108.61 98.95 90.54 76.50 68.12 74.98 7.52%
  YoY % 6.70% 9.76% 9.29% 18.35% 12.30% -9.15% -
  Horiz. % 154.56% 144.85% 131.97% 120.75% 102.03% 90.85% 100.00%
EPS 30.16 29.23 26.90 27.27 20.96 17.70 17.69 9.29%
  YoY % 3.18% 8.66% -1.36% 30.10% 18.42% 0.06% -
  Horiz. % 170.49% 165.23% 152.06% 154.15% 118.49% 100.06% 100.00%
DPS 23.00 22.00 20.00 20.00 25.00 30.00 30.00 -4.33%
  YoY % 4.55% 10.00% 0.00% -20.00% -16.67% 0.00% -
  Horiz. % 76.67% 73.33% 66.67% 66.67% 83.33% 100.00% 100.00%
NAPS 6.1196 5.4213 4.7484 3.0000 3.4360 2.9912 2.7921 13.97%
  YoY % 12.88% 14.17% 58.28% -12.69% 14.87% 7.13% -
  Horiz. % 219.18% 194.17% 170.07% 107.45% 123.06% 107.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.91 19.59 17.86 16.33 13.80 12.11 12.96 8.30%
  YoY % 6.74% 9.69% 9.37% 18.33% 13.96% -6.56% -
  Horiz. % 161.34% 151.16% 137.81% 126.00% 106.48% 93.44% 100.00%
EPS 5.44 5.27 4.85 4.92 3.78 3.15 3.06 10.06%
  YoY % 3.23% 8.66% -1.42% 30.16% 20.00% 2.94% -
  Horiz. % 177.78% 172.22% 158.50% 160.78% 123.53% 102.94% 100.00%
DPS 4.15 3.97 3.61 3.61 4.51 5.33 5.19 -3.66%
  YoY % 4.53% 9.97% 0.00% -19.96% -15.38% 2.70% -
  Horiz. % 79.96% 76.49% 69.56% 69.56% 86.90% 102.70% 100.00%
NAPS 1.1043 0.9780 0.8568 0.5412 0.6200 0.5317 0.4826 14.79%
  YoY % 12.91% 14.15% 58.31% -12.71% 16.61% 10.17% -
  Horiz. % 228.82% 202.65% 177.54% 112.14% 128.47% 110.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 19.5800 16.9400 13.7600 13.3000 11.9000 9.0500 10.4000 -
P/RPS 16.90 15.60 13.91 14.69 15.56 13.28 13.87 3.35%
  YoY % 8.33% 12.15% -5.31% -5.59% 17.17% -4.25% -
  Horiz. % 121.85% 112.47% 100.29% 105.91% 112.18% 95.75% 100.00%
P/EPS 64.92 57.95 51.16 48.77 56.77 51.13 58.79 1.67%
  YoY % 12.03% 13.27% 4.90% -14.09% 11.03% -13.03% -
  Horiz. % 110.43% 98.57% 87.02% 82.96% 96.56% 86.97% 100.00%
EY 1.54 1.73 1.95 2.05 1.76 1.96 1.70 -1.63%
  YoY % -10.98% -11.28% -4.88% 16.48% -10.20% 15.29% -
  Horiz. % 90.59% 101.76% 114.71% 120.59% 103.53% 115.29% 100.00%
DY 1.17 1.30 1.45 1.50 2.10 3.31 2.88 -13.93%
  YoY % -10.00% -10.34% -3.33% -28.57% -36.56% 14.93% -
  Horiz. % 40.62% 45.14% 50.35% 52.08% 72.92% 114.93% 100.00%
P/NAPS 3.20 3.12 2.90 4.43 3.46 3.03 3.72 -2.48%
  YoY % 2.56% 7.59% -34.54% 28.03% 14.19% -18.55% -
  Horiz. % 86.02% 83.87% 77.96% 119.09% 93.01% 81.45% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 -
Price 20.0000 17.1000 14.3400 13.3600 12.2000 10.3000 10.3000 -
P/RPS 17.26 15.75 14.49 14.76 15.95 15.12 13.74 3.87%
  YoY % 9.59% 8.70% -1.83% -7.46% 5.49% 10.04% -
  Horiz. % 125.62% 114.63% 105.46% 107.42% 116.08% 110.04% 100.00%
P/EPS 66.31 58.50 53.32 48.99 58.21 58.19 58.22 2.19%
  YoY % 13.35% 9.71% 8.84% -15.84% 0.03% -0.05% -
  Horiz. % 113.90% 100.48% 91.58% 84.15% 99.98% 99.95% 100.00%
EY 1.51 1.71 1.88 2.04 1.72 1.72 1.72 -2.15%
  YoY % -11.70% -9.04% -7.84% 18.60% 0.00% 0.00% -
  Horiz. % 87.79% 99.42% 109.30% 118.60% 100.00% 100.00% 100.00%
DY 1.15 1.29 1.39 1.50 2.05 2.91 2.91 -14.33%
  YoY % -10.85% -7.19% -7.33% -26.83% -29.55% 0.00% -
  Horiz. % 39.52% 44.33% 47.77% 51.55% 70.45% 100.00% 100.00%
P/NAPS 3.27 3.15 3.02 4.45 3.55 3.44 3.69 -1.99%
  YoY % 3.81% 4.30% -32.13% 25.35% 3.20% -6.78% -
  Horiz. % 88.62% 85.37% 81.84% 120.60% 96.21% 93.22% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS