Highlights

[PBBANK] YoY 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 -     -1.99%    YoY -     7.94%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,528,585 3,918,673 3,630,057 3,321,633 2,971,194 2,495,452 2,557,557 9.99%
  YoY % 15.56% 7.95% 9.29% 11.79% 19.06% -2.43% -
  Horiz. % 177.07% 153.22% 141.93% 129.88% 116.17% 97.57% 100.00%
PBT 1,567,278 1,341,286 1,291,329 1,211,807 1,130,264 900,215 812,943 11.56%
  YoY % 16.85% 3.87% 6.56% 7.21% 25.55% 10.74% -
  Horiz. % 192.79% 164.99% 158.85% 149.06% 139.03% 110.74% 100.00%
Tax -300,937 -306,215 -294,678 -289,348 -270,169 -211,852 -156,336 11.53%
  YoY % 1.72% -3.92% -1.84% -7.10% -27.53% -35.51% -
  Horiz. % 192.49% 195.87% 188.49% 185.08% 172.81% 135.51% 100.00%
NP 1,266,341 1,035,071 996,651 922,459 860,095 688,363 656,607 11.56%
  YoY % 22.34% 3.85% 8.04% 7.25% 24.95% 4.84% -
  Horiz. % 192.86% 157.64% 151.79% 140.49% 130.99% 104.84% 100.00%
NP to SH 1,253,981 1,025,617 981,840 913,392 846,188 678,231 653,975 11.46%
  YoY % 22.27% 4.46% 7.49% 7.94% 24.76% 3.71% -
  Horiz. % 191.75% 156.83% 150.13% 139.67% 129.39% 103.71% 100.00%
Tax Rate 19.20 % 22.83 % 22.82 % 23.88 % 23.90 % 23.53 % 19.23 % -0.03%
  YoY % -15.90% 0.04% -4.44% -0.08% 1.57% 22.36% -
  Horiz. % 99.84% 118.72% 118.67% 124.18% 124.28% 122.36% 100.00%
Total Cost 3,262,244 2,883,602 2,633,406 2,399,174 2,111,099 1,807,089 1,900,950 9.41%
  YoY % 13.13% 9.50% 9.76% 13.65% 16.82% -4.94% -
  Horiz. % 171.61% 151.69% 138.53% 126.21% 111.05% 95.06% 100.00%
Net Worth 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 19.67%
  YoY % 37.24% 13.81% 28.08% 7.48% 18.24% 15.60% -
  Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 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 1,197,063 1,050,478 1,050,602 980,656 1,155,803 862,889 838,859 6.10%
  YoY % 13.95% -0.01% 7.13% -15.15% 33.95% 2.86% -
  Horiz. % 142.70% 125.23% 125.24% 116.90% 137.78% 102.86% 100.00%
Div Payout % 95.46 % 102.42 % 107.00 % 107.36 % 136.59 % 127.23 % 128.27 % -4.80%
  YoY % -6.80% -4.28% -0.34% -21.40% 7.36% -0.81% -
  Horiz. % 74.42% 79.85% 83.42% 83.70% 106.49% 99.19% 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 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 19.67%
  YoY % 37.24% 13.81% 28.08% 7.48% 18.24% 15.60% -
  Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 100.00%
NOSH 3,861,494 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 3,355,438 2.37%
  YoY % 10.28% -0.01% -0.01% -0.00% 1.47% 2.86% -
  Horiz. % 115.08% 104.36% 104.37% 104.38% 104.38% 102.86% 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 27.96 % 26.41 % 27.46 % 27.77 % 28.95 % 27.58 % 25.67 % 1.43%
  YoY % 5.87% -3.82% -1.12% -4.08% 4.97% 7.44% -
  Horiz. % 108.92% 102.88% 106.97% 108.18% 112.78% 107.44% 100.00%
ROE 4.47 % 5.02 % 5.47 % 6.52 % 6.49 % 6.15 % 6.86 % -6.89%
  YoY % -10.96% -8.23% -16.10% 0.46% 5.53% -10.35% -
  Horiz. % 65.16% 73.18% 79.74% 95.04% 94.61% 89.65% 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 117.28 111.91 103.66 94.84 84.83 72.30 76.22 7.44%
  YoY % 4.80% 7.96% 9.30% 11.80% 17.33% -5.14% -
  Horiz. % 153.87% 146.82% 136.00% 124.43% 111.30% 94.86% 100.00%
EPS 32.47 29.29 28.04 26.08 24.16 19.65 19.49 8.88%
  YoY % 10.86% 4.46% 7.52% 7.95% 22.95% 0.82% -
  Horiz. % 166.60% 150.28% 143.87% 133.81% 123.96% 100.82% 100.00%
DPS 31.00 30.00 30.00 28.00 33.00 25.00 25.00 3.65%
  YoY % 3.33% 0.00% 7.14% -15.15% 32.00% 0.00% -
  Horiz. % 124.00% 120.00% 120.00% 112.00% 132.00% 100.00% 100.00%
NAPS 7.2575 5.8318 5.1237 4.0000 3.7214 3.1938 2.8420 16.90%
  YoY % 24.45% 13.82% 28.09% 7.49% 16.52% 12.38% -
  Horiz. % 255.37% 205.20% 180.29% 140.75% 130.94% 112.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 116.65 100.94 93.51 85.56 76.53 64.28 65.88 9.99%
  YoY % 15.56% 7.95% 9.29% 11.80% 19.06% -2.43% -
  Horiz. % 177.06% 153.22% 141.94% 129.87% 116.17% 97.57% 100.00%
EPS 32.30 26.42 25.29 23.53 21.80 17.47 16.85 11.45%
  YoY % 22.26% 4.47% 7.48% 7.94% 24.79% 3.68% -
  Horiz. % 191.69% 156.80% 150.09% 139.64% 129.38% 103.68% 100.00%
DPS 30.84 27.06 27.06 25.26 29.77 22.23 21.61 6.10%
  YoY % 13.97% 0.00% 7.13% -15.15% 33.92% 2.87% -
  Horiz. % 142.71% 125.22% 125.22% 116.89% 137.76% 102.87% 100.00%
NAPS 7.2189 5.2601 4.6220 3.6087 3.3574 2.8396 2.4564 19.67%
  YoY % 37.24% 13.81% 28.08% 7.48% 18.23% 15.60% -
  Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 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 15.60 17.34 15.71 14.11 15.35 15.63 11.61 5.04%
  YoY % -10.03% 10.38% 11.34% -8.08% -1.79% 34.63% -
  Horiz. % 134.37% 149.35% 135.31% 121.53% 132.21% 134.63% 100.00%
P/EPS 56.35 66.23 58.07 51.30 53.89 57.51 45.41 3.66%
  YoY % -14.92% 14.05% 13.20% -4.81% -6.29% 26.65% -
  Horiz. % 124.09% 145.85% 127.88% 112.97% 118.67% 126.65% 100.00%
EY 1.77 1.51 1.72 1.95 1.86 1.74 2.20 -3.56%
  YoY % 17.22% -12.21% -11.79% 4.84% 6.90% -20.91% -
  Horiz. % 80.45% 68.64% 78.18% 88.64% 84.55% 79.09% 100.00%
DY 1.69 1.55 1.84 2.09 2.53 2.21 2.82 -8.18%
  YoY % 9.03% -15.76% -11.96% -17.39% 14.48% -21.63% -
  Horiz. % 59.93% 54.96% 65.25% 74.11% 89.72% 78.37% 100.00%
P/NAPS 2.52 3.33 3.18 3.35 3.50 3.54 3.11 -3.44%
  YoY % -24.32% 4.72% -5.07% -4.29% -1.13% 13.83% -
  Horiz. % 81.03% 107.07% 102.25% 107.72% 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 15.72 17.03 15.17 14.26 15.73 16.71 11.41 5.48%
  YoY % -7.69% 12.26% 6.38% -9.35% -5.86% 46.45% -
  Horiz. % 137.77% 149.26% 132.95% 124.98% 137.86% 146.45% 100.00%
P/EPS 56.78 65.07 56.07 51.84 55.22 61.48 44.64 4.09%
  YoY % -12.74% 16.05% 8.16% -6.12% -10.18% 37.72% -
  Horiz. % 127.20% 145.77% 125.60% 116.13% 123.70% 137.72% 100.00%
EY 1.76 1.54 1.78 1.93 1.81 1.63 2.24 -3.94%
  YoY % 14.29% -13.48% -7.77% 6.63% 11.04% -27.23% -
  Horiz. % 78.57% 68.75% 79.46% 86.16% 80.80% 72.77% 100.00%
DY 1.68 1.57 1.91 2.07 2.47 2.07 2.87 -8.53%
  YoY % 7.01% -17.80% -7.73% -16.19% 19.32% -27.87% -
  Horiz. % 58.54% 54.70% 66.55% 72.13% 86.06% 72.13% 100.00%
P/NAPS 2.54 3.27 3.07 3.38 3.58 3.78 3.06 -3.06%
  YoY % -22.32% 6.51% -9.17% -5.59% -5.29% 23.53% -
  Horiz. % 83.01% 106.86% 100.33% 110.46% 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.
 


 

173  419  545  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.01 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 ARMADA 0.49-0.005 
 PRESBHD 0.455-0.03 
 IRIS 0.140.00 
Partners & Brokers