Highlights

[PBBANK] YoY Quarter Result on 2009-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     6.13%    YoY -     3.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,630,057 3,321,633 2,971,194 2,495,452 2,557,557 2,573,079 2,184,839 8.82%
  YoY % 9.29% 11.79% 19.06% -2.43% -0.60% 17.77% -
  Horiz. % 166.15% 152.03% 135.99% 114.22% 117.06% 117.77% 100.00%
PBT 1,291,329 1,211,807 1,130,264 900,215 812,943 821,201 649,248 12.13%
  YoY % 6.56% 7.21% 25.55% 10.74% -1.01% 26.48% -
  Horiz. % 198.90% 186.65% 174.09% 138.66% 125.21% 126.48% 100.00%
Tax -294,678 -289,348 -270,169 -211,852 -156,336 -213,358 -187,924 7.78%
  YoY % -1.84% -7.10% -27.53% -35.51% 26.73% -13.53% -
  Horiz. % 156.81% 153.97% 143.77% 112.73% 83.19% 113.53% 100.00%
NP 996,651 922,459 860,095 688,363 656,607 607,843 461,324 13.69%
  YoY % 8.04% 7.25% 24.95% 4.84% 8.02% 31.76% -
  Horiz. % 216.04% 199.96% 186.44% 149.21% 142.33% 131.76% 100.00%
NP to SH 981,840 913,392 846,188 678,231 653,975 579,960 445,063 14.08%
  YoY % 7.49% 7.94% 24.76% 3.71% 12.76% 30.31% -
  Horiz. % 220.61% 205.23% 190.13% 152.39% 146.94% 130.31% 100.00%
Tax Rate 22.82 % 23.88 % 23.90 % 23.53 % 19.23 % 25.98 % 28.94 % -3.88%
  YoY % -4.44% -0.08% 1.57% 22.36% -25.98% -10.23% -
  Horiz. % 78.85% 82.52% 82.58% 81.31% 66.45% 89.77% 100.00%
Total Cost 2,633,406 2,399,174 2,111,099 1,807,089 1,900,950 1,965,236 1,723,515 7.31%
  YoY % 9.76% 13.65% 16.82% -4.94% -3.27% 14.02% -
  Horiz. % 152.79% 139.20% 122.49% 104.85% 110.29% 114.02% 100.00%
Net Worth 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 12.15%
  YoY % 28.08% 7.48% 18.24% 15.60% 2.23% 3.48% -
  Horiz. % 199.06% 155.41% 144.59% 122.29% 105.79% 103.48% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,050,602 980,656 1,155,803 862,889 838,859 1,673,283 1,332,523 -3.88%
  YoY % 7.13% -15.15% 33.95% 2.86% -49.87% 25.57% -
  Horiz. % 78.84% 73.59% 86.74% 64.76% 62.95% 125.57% 100.00%
Div Payout % 107.00 % 107.36 % 136.59 % 127.23 % 128.27 % 288.52 % 299.40 % -15.75%
  YoY % -0.34% -21.40% 7.36% -0.81% -55.54% -3.63% -
  Horiz. % 35.74% 35.86% 45.62% 42.49% 42.84% 96.37% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 12.15%
  YoY % 28.08% 7.48% 18.24% 15.60% 2.23% 3.48% -
  Horiz. % 199.06% 155.41% 144.59% 122.29% 105.79% 103.48% 100.00%
NOSH 3,502,007 3,502,344 3,502,433 3,451,557 3,355,438 3,346,566 3,331,309 0.84%
  YoY % -0.01% -0.00% 1.47% 2.86% 0.27% 0.46% -
  Horiz. % 105.12% 105.13% 105.14% 103.61% 100.72% 100.46% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.46 % 27.77 % 28.95 % 27.58 % 25.67 % 23.62 % 21.11 % 4.48%
  YoY % -1.12% -4.08% 4.97% 7.44% 8.68% 11.89% -
  Horiz. % 130.08% 131.55% 137.14% 130.65% 121.60% 111.89% 100.00%
ROE 5.47 % 6.52 % 6.49 % 6.15 % 6.86 % 6.22 % 4.94 % 1.71%
  YoY % -16.10% 0.46% 5.53% -10.35% 10.29% 25.91% -
  Horiz. % 110.73% 131.98% 131.38% 124.49% 138.87% 125.91% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 103.66 94.84 84.83 72.30 76.22 76.89 65.58 7.92%
  YoY % 9.30% 11.80% 17.33% -5.14% -0.87% 17.25% -
  Horiz. % 158.07% 144.62% 129.35% 110.25% 116.22% 117.25% 100.00%
EPS 28.04 26.08 24.16 19.65 19.49 17.33 13.36 13.14%
  YoY % 7.52% 7.95% 22.95% 0.82% 12.46% 29.72% -
  Horiz. % 209.88% 195.21% 180.84% 147.08% 145.88% 129.72% 100.00%
DPS 30.00 28.00 33.00 25.00 25.00 50.00 40.00 -4.68%
  YoY % 7.14% -15.15% 32.00% 0.00% -50.00% 25.00% -
  Horiz. % 75.00% 70.00% 82.50% 62.50% 62.50% 125.00% 100.00%
NAPS 5.1237 4.0000 3.7214 3.1938 2.8420 2.7874 2.7059 11.22%
  YoY % 28.09% 7.49% 16.52% 12.38% 1.96% 3.01% -
  Horiz. % 189.35% 147.83% 137.53% 118.03% 105.03% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 93.51 85.56 76.53 64.28 65.88 66.28 56.28 8.82%
  YoY % 9.29% 11.80% 19.06% -2.43% -0.60% 17.77% -
  Horiz. % 166.15% 152.03% 135.98% 114.21% 117.06% 117.77% 100.00%
EPS 25.29 23.53 21.80 17.47 16.85 14.94 11.46 14.09%
  YoY % 7.48% 7.94% 24.79% 3.68% 12.78% 30.37% -
  Horiz. % 220.68% 205.32% 190.23% 152.44% 147.03% 130.37% 100.00%
DPS 27.06 25.26 29.77 22.23 21.61 43.10 34.32 -3.88%
  YoY % 7.13% -15.15% 33.92% 2.87% -49.86% 25.58% -
  Horiz. % 78.85% 73.60% 86.74% 64.77% 62.97% 125.58% 100.00%
NAPS 4.6220 3.6087 3.3574 2.8396 2.4564 2.4029 2.3220 12.15%
  YoY % 28.08% 7.48% 18.23% 15.60% 2.23% 3.48% -
  Horiz. % 199.05% 155.41% 144.59% 122.29% 105.79% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 16.2800 13.3800 13.0200 11.3000 8.8500 11.0000 7.7500 -
P/RPS 15.71 14.11 15.35 15.63 11.61 14.31 11.82 4.85%
  YoY % 11.34% -8.08% -1.79% 34.63% -18.87% 21.07% -
  Horiz. % 132.91% 119.37% 129.86% 132.23% 98.22% 121.07% 100.00%
P/EPS 58.07 51.30 53.89 57.51 45.41 63.47 58.01 0.02%
  YoY % 13.20% -4.81% -6.29% 26.65% -28.45% 9.41% -
  Horiz. % 100.10% 88.43% 92.90% 99.14% 78.28% 109.41% 100.00%
EY 1.72 1.95 1.86 1.74 2.20 1.58 1.72 -
  YoY % -11.79% 4.84% 6.90% -20.91% 39.24% -8.14% -
  Horiz. % 100.00% 113.37% 108.14% 101.16% 127.91% 91.86% 100.00%
DY 1.84 2.09 2.53 2.21 2.82 4.55 5.16 -15.78%
  YoY % -11.96% -17.39% 14.48% -21.63% -38.02% -11.82% -
  Horiz. % 35.66% 40.50% 49.03% 42.83% 54.65% 88.18% 100.00%
P/NAPS 3.18 3.35 3.50 3.54 3.11 3.95 2.86 1.78%
  YoY % -5.07% -4.29% -1.13% 13.83% -21.27% 38.11% -
  Horiz. % 111.19% 117.13% 122.38% 123.78% 108.74% 138.11% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 -
Price 15.7200 13.5200 13.3400 12.0800 8.7000 11.0000 8.5000 -
P/RPS 15.17 14.26 15.73 16.71 11.41 14.31 12.96 2.66%
  YoY % 6.38% -9.35% -5.86% 46.45% -20.27% 10.42% -
  Horiz. % 117.05% 110.03% 121.37% 128.94% 88.04% 110.42% 100.00%
P/EPS 56.07 51.84 55.22 61.48 44.64 63.47 63.62 -2.08%
  YoY % 8.16% -6.12% -10.18% 37.72% -29.67% -0.24% -
  Horiz. % 88.13% 81.48% 86.80% 96.64% 70.17% 99.76% 100.00%
EY 1.78 1.93 1.81 1.63 2.24 1.58 1.57 2.11%
  YoY % -7.77% 6.63% 11.04% -27.23% 41.77% 0.64% -
  Horiz. % 113.38% 122.93% 115.29% 103.82% 142.68% 100.64% 100.00%
DY 1.91 2.07 2.47 2.07 2.87 4.55 4.71 -13.95%
  YoY % -7.73% -16.19% 19.32% -27.87% -36.92% -3.40% -
  Horiz. % 40.55% 43.95% 52.44% 43.95% 60.93% 96.60% 100.00%
P/NAPS 3.07 3.38 3.58 3.78 3.06 3.95 3.14 -0.37%
  YoY % -9.17% -5.59% -5.29% 23.53% -22.53% 25.80% -
  Horiz. % 97.77% 107.64% 114.01% 120.38% 97.45% 125.80% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers