Highlights

[PBBANK] YoY Quarter Result on 2010-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1.04%    YoY -     16.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,673,214 3,373,450 2,991,607 2,507,759 2,431,461 2,636,012 2,146,220 9.36%
  YoY % 8.89% 12.76% 19.29% 3.14% -7.76% 22.82% -
  Horiz. % 171.15% 157.18% 139.39% 116.85% 113.29% 122.82% 100.00%
PBT 1,269,976 1,231,398 1,173,068 922,575 744,928 970,632 675,268 11.09%
  YoY % 3.13% 4.97% 27.15% 23.85% -23.25% 43.74% -
  Horiz. % 188.07% 182.36% 173.72% 136.62% 110.32% 143.74% 100.00%
Tax -291,052 -293,314 -278,052 -224,921 -149,115 -239,130 -184,226 7.91%
  YoY % 0.77% -5.49% -23.62% -50.84% 37.64% -29.80% -
  Horiz. % 157.99% 159.21% 150.93% 122.09% 80.94% 129.80% 100.00%
NP 978,924 938,084 895,016 697,654 595,813 731,502 491,042 12.17%
  YoY % 4.35% 4.81% 28.29% 17.09% -18.55% 48.97% -
  Horiz. % 199.36% 191.04% 182.27% 142.08% 121.34% 148.97% 100.00%
NP to SH 968,301 930,182 884,061 685,255 589,285 717,387 476,218 12.54%
  YoY % 4.10% 5.22% 29.01% 16.29% -17.86% 50.64% -
  Horiz. % 203.33% 195.33% 185.64% 143.90% 123.74% 150.64% 100.00%
Tax Rate 22.92 % 23.82 % 23.70 % 24.38 % 20.02 % 24.64 % 27.28 % -2.86%
  YoY % -3.78% 0.51% -2.79% 21.78% -18.75% -9.68% -
  Horiz. % 84.02% 87.32% 86.88% 89.37% 73.39% 90.32% 100.00%
Total Cost 2,694,290 2,435,366 2,096,591 1,810,105 1,835,648 1,904,510 1,655,178 8.45%
  YoY % 10.63% 16.16% 15.83% -1.39% -3.62% 15.06% -
  Horiz. % 162.78% 147.14% 126.67% 109.36% 110.90% 115.06% 100.00%
Net Worth 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 13.07%
  YoY % 14.35% 49.25% -6.62% 19.62% 7.47% 2.06% -
  Horiz. % 209.11% 182.87% 122.53% 131.21% 109.69% 102.06% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 13.07%
  YoY % 14.35% 49.25% -6.62% 19.62% 7.47% 2.06% -
  Horiz. % 209.11% 182.87% 122.53% 131.21% 109.69% 102.06% 100.00%
NOSH 3,501,992 3,502,650 3,502,640 3,478,451 3,378,927 3,353,843 3,356,011 0.71%
  YoY % -0.02% 0.00% 0.70% 2.95% 0.75% -0.06% -
  Horiz. % 104.35% 104.37% 104.37% 103.65% 100.68% 99.94% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 26.65 % 27.81 % 29.92 % 27.82 % 24.50 % 27.75 % 22.88 % 2.57%
  YoY % -4.17% -7.05% 7.55% 13.55% -11.71% 21.28% -
  Horiz. % 116.48% 121.55% 130.77% 121.59% 107.08% 121.28% 100.00%
ROE 5.40 % 5.93 % 8.41 % 6.09 % 6.26 % 8.20 % 5.55 % -0.46%
  YoY % -8.94% -29.49% 38.10% -2.72% -23.66% 47.75% -
  Horiz. % 97.30% 106.85% 151.53% 109.73% 112.79% 147.75% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 104.89 96.31 85.41 72.09 71.96 78.60 63.95 8.59%
  YoY % 8.91% 12.76% 18.48% 0.18% -8.45% 22.91% -
  Horiz. % 164.02% 150.60% 133.56% 112.73% 112.53% 122.91% 100.00%
EPS 27.65 26.56 25.24 19.70 17.44 21.39 14.19 11.75%
  YoY % 4.10% 5.23% 28.12% 12.96% -18.47% 50.74% -
  Horiz. % 194.86% 187.17% 177.87% 138.83% 122.90% 150.74% 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 5.1208 4.4774 3.0000 3.2349 2.7839 2.6098 2.5554 12.27%
  YoY % 14.37% 49.25% -7.26% 16.20% 6.67% 2.13% -
  Horiz. % 200.39% 175.21% 117.40% 126.59% 108.94% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 94.62 86.90 77.06 64.60 62.63 67.90 55.28 9.36%
  YoY % 8.88% 12.77% 19.29% 3.15% -7.76% 22.83% -
  Horiz. % 171.16% 157.20% 139.40% 116.86% 113.30% 122.83% 100.00%
EPS 24.94 23.96 22.77 17.65 15.18 18.48 12.27 12.54%
  YoY % 4.09% 5.23% 29.01% 16.27% -17.86% 50.61% -
  Horiz. % 203.26% 195.27% 185.57% 143.85% 123.72% 150.61% 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 4.6194 4.0397 2.7067 2.8985 2.4230 2.2546 2.2091 13.07%
  YoY % 14.35% 49.25% -6.62% 19.62% 7.47% 2.06% -
  Horiz. % 209.11% 182.87% 122.53% 131.21% 109.68% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 16.2600 13.6400 13.1200 11.6400 7.5500 10.5000 8.8500 -
P/RPS 15.50 14.16 15.36 16.15 10.49 13.36 13.84 1.90%
  YoY % 9.46% -7.81% -4.89% 53.96% -21.48% -3.47% -
  Horiz. % 111.99% 102.31% 110.98% 116.69% 75.79% 96.53% 100.00%
P/EPS 58.81 51.36 51.98 59.09 43.29 49.09 62.37 -0.97%
  YoY % 14.51% -1.19% -12.03% 36.50% -11.82% -21.29% -
  Horiz. % 94.29% 82.35% 83.34% 94.74% 69.41% 78.71% 100.00%
EY 1.70 1.95 1.92 1.69 2.31 2.04 1.60 1.01%
  YoY % -12.82% 1.56% 13.61% -26.84% 13.24% 27.50% -
  Horiz. % 106.25% 121.88% 120.00% 105.62% 144.37% 127.50% 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 3.18 3.05 4.37 3.60 2.71 4.02 3.46 -1.40%
  YoY % 4.26% -30.21% 21.39% 32.84% -32.59% 16.18% -
  Horiz. % 91.91% 88.15% 126.30% 104.05% 78.32% 116.18% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/04/13 18/04/12 18/04/11 15/04/10 14/04/09 14/04/08 16/04/07 -
Price 16.3400 13.7800 13.0600 12.0400 8.4500 10.9000 9.2500 -
P/RPS 15.58 14.31 15.29 16.70 11.74 13.87 14.46 1.25%
  YoY % 8.87% -6.41% -8.44% 42.25% -15.36% -4.08% -
  Horiz. % 107.75% 98.96% 105.74% 115.49% 81.19% 95.92% 100.00%
P/EPS 59.10 51.89 51.74 61.12 48.45 50.96 65.19 -1.62%
  YoY % 13.89% 0.29% -15.35% 26.15% -4.93% -21.83% -
  Horiz. % 90.66% 79.60% 79.37% 93.76% 74.32% 78.17% 100.00%
EY 1.69 1.93 1.93 1.64 2.06 1.96 1.53 1.67%
  YoY % -12.44% 0.00% 17.68% -20.39% 5.10% 28.10% -
  Horiz. % 110.46% 126.14% 126.14% 107.19% 134.64% 128.10% 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 3.19 3.08 4.35 3.72 3.04 4.18 3.62 -2.08%
  YoY % 3.57% -29.20% 16.94% 22.37% -27.27% 15.47% -
  Horiz. % 88.12% 85.08% 120.17% 102.76% 83.98% 115.47% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers