Highlights

[PBBANK] YoY TTM 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 -     6.80%    YoY -     26.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 15,795,693 14,694,892 13,433,389 12,010,838 10,120,507 10,130,797 10,139,144 7.67%
  YoY % 7.49% 9.39% 11.84% 18.68% -0.10% -0.08% -
  Horiz. % 155.79% 144.93% 132.49% 118.46% 99.82% 99.92% 100.00%
PBT 5,394,244 5,200,226 4,900,493 4,616,629 3,661,279 3,181,700 3,357,823 8.22%
  YoY % 3.73% 6.12% 6.15% 26.09% 15.07% -5.25% -
  Horiz. % 160.65% 154.87% 145.94% 137.49% 109.04% 94.75% 100.00%
Tax -1,206,946 -1,208,856 -1,145,897 -1,101,237 -880,818 -681,814 -848,515 6.05%
  YoY % 0.16% -5.49% -4.06% -25.02% -29.19% 19.65% -
  Horiz. % 142.24% 142.47% 135.05% 129.78% 103.81% 80.35% 100.00%
NP 4,187,298 3,991,370 3,754,596 3,515,392 2,780,461 2,499,886 2,509,308 8.90%
  YoY % 4.91% 6.31% 6.80% 26.43% 11.22% -0.38% -
  Horiz. % 166.87% 159.06% 149.63% 140.09% 110.81% 99.62% 100.00%
NP to SH 4,146,205 3,946,310 3,717,595 3,467,834 2,736,610 2,470,341 2,434,509 9.28%
  YoY % 5.07% 6.15% 7.20% 26.72% 10.78% 1.47% -
  Horiz. % 170.31% 162.10% 152.70% 142.44% 112.41% 101.47% 100.00%
Tax Rate 22.37 % 23.25 % 23.38 % 23.85 % 24.06 % 21.43 % 25.27 % -2.01%
  YoY % -3.78% -0.56% -1.97% -0.87% 12.27% -15.20% -
  Horiz. % 88.52% 92.01% 92.52% 94.38% 95.21% 84.80% 100.00%
Total Cost 11,608,395 10,703,522 9,678,793 8,495,446 7,340,046 7,630,911 7,629,836 7.24%
  YoY % 8.45% 10.59% 13.93% 15.74% -3.81% 0.01% -
  Horiz. % 152.14% 140.29% 126.85% 111.35% 96.20% 100.01% 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 1,856,085 1,820,944 1,681,169 1,856,165 1,738,460 1,874,013 2,679,843 -5.94%
  YoY % 1.93% 8.31% -9.43% 6.77% -7.23% -30.07% -
  Horiz. % 69.26% 67.95% 62.73% 69.26% 64.87% 69.93% 100.00%
Div Payout % 44.77 % 46.14 % 45.22 % 53.53 % 63.53 % 75.86 % 110.08 % -13.92%
  YoY % -2.97% 2.03% -15.52% -15.74% -16.25% -31.09% -
  Horiz. % 40.67% 41.91% 41.08% 48.63% 57.71% 68.91% 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 26.51 % 27.16 % 27.95 % 29.27 % 27.47 % 24.68 % 24.75 % 1.15%
  YoY % -2.39% -2.83% -4.51% 6.55% 11.30% -0.28% -
  Horiz. % 107.11% 109.74% 112.93% 118.26% 110.99% 99.72% 100.00%
ROE 19.34 % 20.79 % 22.35 % 33.01 % 22.74 % 23.93 % 25.99 % -4.80%
  YoY % -6.97% -6.98% -32.29% 45.16% -4.97% -7.93% -
  Horiz. % 74.41% 79.99% 85.99% 127.01% 87.50% 92.07% 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 450.97 419.67 383.53 342.99 288.97 293.60 302.19 6.90%
  YoY % 7.46% 9.42% 11.82% 18.69% -1.58% -2.84% -
  Horiz. % 149.23% 138.88% 126.92% 113.50% 95.63% 97.16% 100.00%
EPS 118.37 112.70 106.14 99.03 78.14 71.59 72.56 8.49%
  YoY % 5.03% 6.18% 7.18% 26.73% 9.15% -1.34% -
  Horiz. % 163.13% 155.32% 146.28% 136.48% 107.69% 98.66% 100.00%
DPS 53.00 52.00 48.00 53.00 50.00 54.31 80.00 -6.63%
  YoY % 1.92% 8.33% -9.43% 6.00% -7.94% -32.11% -
  Horiz. % 66.25% 65.00% 60.00% 66.25% 62.50% 67.89% 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 81.38 75.71 69.21 61.88 52.14 52.19 52.23 7.67%
  YoY % 7.49% 9.39% 11.85% 18.68% -0.10% -0.08% -
  Horiz. % 155.81% 144.96% 132.51% 118.48% 99.83% 99.92% 100.00%
EPS 21.36 20.33 19.15 17.87 14.10 12.73 12.54 9.28%
  YoY % 5.07% 6.16% 7.16% 26.74% 10.76% 1.52% -
  Horiz. % 170.33% 162.12% 152.71% 142.50% 112.44% 101.52% 100.00%
DPS 9.56 9.38 8.66 9.56 8.96 9.65 13.81 -5.94%
  YoY % 1.92% 8.31% -9.41% 6.70% -7.15% -30.12% -
  Horiz. % 69.23% 67.92% 62.71% 69.23% 64.88% 69.88% 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 4.34 4.04 3.59 3.88 4.12 3.08 3.44 3.95%
  YoY % 7.43% 12.53% -7.47% -5.83% 33.77% -10.47% -
  Horiz. % 126.16% 117.44% 104.36% 112.79% 119.77% 89.53% 100.00%
P/EPS 16.54 15.03 12.96 13.43 15.23 12.64 14.33 2.42%
  YoY % 10.05% 15.97% -3.50% -11.82% 20.49% -11.79% -
  Horiz. % 115.42% 104.88% 90.44% 93.72% 106.28% 88.21% 100.00%
EY 6.05 6.65 7.71 7.45 6.57 7.91 6.98 -2.35%
  YoY % -9.02% -13.75% 3.49% 13.39% -16.94% 13.32% -
  Horiz. % 86.68% 95.27% 110.46% 106.73% 94.13% 113.32% 100.00%
DY 2.71 3.07 3.49 3.98 4.20 6.00 7.69 -15.95%
  YoY % -11.73% -12.03% -12.31% -5.24% -30.00% -21.98% -
  Horiz. % 35.24% 39.92% 45.38% 51.76% 54.62% 78.02% 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 4.43 4.07 3.74 3.90 4.22 3.51 3.41 4.46%
  YoY % 8.85% 8.82% -4.10% -7.58% 20.23% 2.93% -
  Horiz. % 129.91% 119.35% 109.68% 114.37% 123.75% 102.93% 100.00%
P/EPS 16.90 15.17 13.51 13.49 15.61 14.39 14.20 2.94%
  YoY % 11.40% 12.29% 0.15% -13.58% 8.48% 1.34% -
  Horiz. % 119.01% 106.83% 95.14% 95.00% 109.93% 101.34% 100.00%
EY 5.92 6.59 7.40 7.41 6.40 6.95 7.04 -2.85%
  YoY % -10.17% -10.95% -0.13% 15.78% -7.91% -1.28% -
  Horiz. % 84.09% 93.61% 105.11% 105.26% 90.91% 98.72% 100.00%
DY 2.65 3.04 3.35 3.97 4.10 5.27 7.77 -16.41%
  YoY % -12.83% -9.25% -15.62% -3.17% -22.20% -32.18% -
  Horiz. % 34.11% 39.12% 43.11% 51.09% 52.77% 67.82% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
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. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

201  278  538  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.255+0.025 
 IMPIANA 0.09+0.015 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.575-0.005 
 TFP 0.105-0.005 
 VIS 1.58+0.21 
 MINETEC-PR 0.0050.00 
 DESTINI 0.26+0.01 
 SERBADK 0.335+0.005 
PARTNERS & BROKERS