Highlights

[PBBANK] YoY 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 -     4.63%    YoY -     3.68%
Quarter Report


View:


Show?  YoY % Horiz. %

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 3,588,750 3,272,466 2,877,383 2,438,035 2,791,159 2,414,474 2,092,549 9.40%
  YoY % 9.67% 13.73% 18.02% -12.65% 15.60% 15.38% -
  Horiz. % 171.50% 156.39% 137.51% 116.51% 133.39% 115.38% 100.00%
PBT 1,298,363 1,231,144 1,051,377 856,508 804,047 774,424 606,316 13.52%
  YoY % 5.46% 17.10% 22.75% 6.52% 3.83% 27.73% -
  Horiz. % 214.14% 203.05% 173.40% 141.26% 132.61% 127.73% 100.00%
Tax -316,853 -290,088 -257,068 -209,083 -176,520 -211,485 -156,345 12.48%
  YoY % -9.23% -12.84% -22.95% -18.45% 16.53% -35.27% -
  Horiz. % 202.66% 185.54% 164.42% 133.73% 112.90% 135.27% 100.00%
NP 981,510 941,056 794,309 647,425 627,527 562,939 449,971 13.87%
  YoY % 4.30% 18.47% 22.69% 3.17% 11.47% 25.11% -
  Horiz. % 218.13% 209.14% 176.52% 143.88% 139.46% 125.11% 100.00%
NP to SH 972,664 931,953 782,702 639,045 616,340 543,627 436,315 14.28%
  YoY % 4.37% 19.07% 22.48% 3.68% 13.38% 24.60% -
  Horiz. % 222.93% 213.60% 179.39% 146.46% 141.26% 124.60% 100.00%
Tax Rate 24.40 % 23.56 % 24.45 % 24.41 % 21.95 % 27.31 % 25.79 % -0.92%
  YoY % 3.57% -3.64% 0.16% 11.21% -19.63% 5.89% -
  Horiz. % 94.61% 91.35% 94.80% 94.65% 85.11% 105.89% 100.00%
Total Cost 2,607,240 2,331,410 2,083,074 1,790,610 2,163,632 1,851,535 1,642,578 8.00%
  YoY % 11.83% 11.92% 16.33% -17.24% 16.86% 12.72% -
  Horiz. % 158.73% 141.94% 126.82% 109.01% 131.72% 112.72% 100.00%
Net Worth 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 12.35%
  YoY % 60.97% -13.80% 18.41% 12.14% 4.00% 5.02% -
  Horiz. % 201.23% 125.01% 145.03% 122.48% 109.22% 105.02% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 12.35%
  YoY % 60.97% -13.80% 18.41% 12.14% 4.00% 5.02% -
  Horiz. % 201.23% 125.01% 145.03% 122.48% 109.22% 105.02% 100.00%
NOSH 3,501,759 3,502,704 3,502,022 3,450,566 3,355,144 3,353,652 3,316,027 0.91%
  YoY % -0.03% 0.02% 1.49% 2.84% 0.04% 1.13% -
  Horiz. % 105.60% 105.63% 105.61% 104.06% 101.18% 101.13% 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 27.35 % 28.76 % 27.61 % 26.56 % 22.48 % 23.32 % 21.50 % 4.09%
  YoY % -4.90% 4.17% 3.95% 18.15% -3.60% 8.47% -
  Horiz. % 127.21% 133.77% 128.42% 123.53% 104.56% 108.47% 100.00%
ROE 5.75 % 8.87 % 6.42 % 6.21 % 6.71 % 6.16 % 5.19 % 1.72%
  YoY % -35.17% 38.16% 3.38% -7.45% 8.93% 18.69% -
  Horiz. % 110.79% 170.91% 123.70% 119.65% 129.29% 118.69% 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 102.48 93.43 82.16 70.66 83.19 72.00 63.10 8.41%
  YoY % 9.69% 13.72% 16.28% -15.06% 15.54% 14.10% -
  Horiz. % 162.41% 148.07% 130.21% 111.98% 131.84% 114.10% 100.00%
EPS 27.77 26.61 22.35 18.52 18.37 16.21 13.16 13.24%
  YoY % 4.36% 19.06% 20.68% 0.82% 13.33% 23.18% -
  Horiz. % 211.02% 202.20% 169.83% 140.73% 139.59% 123.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 92.44 84.30 74.12 62.80 71.90 62.19 53.90 9.40%
  YoY % 9.66% 13.73% 18.03% -12.66% 15.61% 15.38% -
  Horiz. % 171.50% 156.40% 137.51% 116.51% 133.40% 115.38% 100.00%
EPS 25.05 24.01 20.16 16.46 15.88 14.00 11.24 14.28%
  YoY % 4.33% 19.10% 22.48% 3.65% 13.43% 24.56% -
  Horiz. % 222.86% 213.61% 179.36% 146.44% 141.28% 124.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3572 2.7068 3.1402 2.6519 2.3649 2.2739 2.1652 12.35%
  YoY % 60.97% -13.80% 18.41% 12.14% 4.00% 5.02% -
  Horiz. % 201.24% 125.01% 145.03% 122.48% 109.22% 105.02% 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 14.03 13.06 15.29 14.44 12.02 13.82 10.86 4.36%
  YoY % 7.43% -14.58% 5.89% 20.13% -13.02% 27.26% -
  Horiz. % 129.19% 120.26% 140.79% 132.97% 110.68% 127.26% 100.00%
P/EPS 51.77 45.85 56.20 55.08 54.44 61.38 52.06 -0.09%
  YoY % 12.91% -18.42% 2.03% 1.18% -11.31% 17.90% -
  Horiz. % 99.44% 88.07% 107.95% 105.80% 104.57% 117.90% 100.00%
EY 1.93 2.18 1.78 1.82 1.84 1.63 1.92 0.09%
  YoY % -11.47% 22.47% -2.20% -1.09% 12.88% -15.10% -
  Horiz. % 100.52% 113.54% 92.71% 94.79% 95.83% 84.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 14.36 13.38 15.31 15.03 10.88 14.31 10.54 5.28%
  YoY % 7.32% -12.61% 1.86% 38.14% -23.97% 35.77% -
  Horiz. % 136.24% 126.94% 145.26% 142.60% 103.23% 135.77% 100.00%
P/EPS 52.99 46.98 56.29 57.34 49.27 63.54 50.54 0.79%
  YoY % 12.79% -16.54% -1.83% 16.38% -22.46% 25.72% -
  Horiz. % 104.85% 92.96% 111.38% 113.45% 97.49% 125.72% 100.00%
EY 1.89 2.13 1.78 1.74 2.03 1.57 1.98 -0.77%
  YoY % -11.27% 19.66% 2.30% -14.29% 29.30% -20.71% -
  Horiz. % 95.45% 107.58% 89.90% 87.88% 102.53% 79.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers