Highlights

[PBBANK] YoY TTM Result on 2008-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     2.99%    YoY -     26.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,405,921 10,559,855 9,777,673 10,515,829 9,169,359 7,095,553 5,785,378 13.55%
  YoY % 17.48% 8.00% -7.02% 14.68% 29.23% 22.65% -
  Horiz. % 214.44% 182.53% 169.01% 181.77% 158.49% 122.65% 100.00%
PBT 4,796,396 3,856,148 3,234,161 3,387,446 2,831,685 2,316,346 2,008,196 15.61%
  YoY % 24.38% 19.23% -4.53% 19.63% 22.25% 15.34% -
  Horiz. % 238.84% 192.02% 161.05% 168.68% 141.01% 115.34% 100.00%
Tax -1,134,257 -928,803 -714,377 -813,550 -776,418 -563,029 -590,340 11.49%
  YoY % -22.12% -30.02% 12.19% -4.78% -37.90% 4.63% -
  Horiz. % 192.14% 157.33% 121.01% 137.81% 131.52% 95.37% 100.00%
NP 3,662,139 2,927,345 2,519,784 2,573,896 2,055,267 1,753,317 1,417,856 17.13%
  YoY % 25.10% 16.17% -2.10% 25.23% 17.22% 23.66% -
  Horiz. % 258.29% 206.46% 177.72% 181.53% 144.96% 123.66% 100.00%
NP to SH 3,617,085 2,880,267 2,493,046 2,507,222 1,989,018 1,674,292 1,398,071 17.16%
  YoY % 25.58% 15.53% -0.57% 26.05% 18.80% 19.76% -
  Horiz. % 258.72% 206.02% 178.32% 179.33% 142.27% 119.76% 100.00%
Tax Rate 23.65 % 24.09 % 22.09 % 24.02 % 27.42 % 24.31 % 29.40 % -3.56%
  YoY % -1.83% 9.05% -8.03% -12.40% 12.79% -17.31% -
  Horiz. % 80.44% 81.94% 75.14% 81.70% 93.27% 82.69% 100.00%
Total Cost 8,743,782 7,632,510 7,257,889 7,941,933 7,114,092 5,342,236 4,367,522 12.26%
  YoY % 14.56% 5.16% -8.61% 11.64% 33.17% 22.32% -
  Horiz. % 200.20% 174.76% 166.18% 181.84% 162.89% 122.32% 100.00%
Net Worth 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 6.25%
  YoY % -13.80% 18.41% 12.14% 4.00% 5.02% 15.09% -
  Horiz. % 143.88% 166.91% 140.96% 125.70% 120.87% 115.09% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,856,165 1,738,460 1,874,013 2,679,843 2,171,368 1,813,247 2,273,050 -3.32%
  YoY % 6.77% -7.23% -30.07% 23.42% 19.75% -20.23% -
  Horiz. % 81.66% 76.48% 82.44% 117.90% 95.53% 79.77% 100.00%
Div Payout % 51.32 % 60.36 % 75.17 % 106.88 % 109.17 % 108.30 % 162.58 % -17.48%
  YoY % -14.98% -19.70% -29.67% -2.10% 0.80% -33.39% -
  Horiz. % 31.57% 37.13% 46.24% 65.74% 67.15% 66.61% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 8,405,798 7,303,503 6.25%
  YoY % -13.80% 18.41% 12.14% 4.00% 5.02% 15.09% -
  Horiz. % 143.88% 166.91% 140.96% 125.70% 120.87% 115.09% 100.00%
NOSH 3,502,704 3,502,022 3,450,566 3,355,144 3,353,652 3,316,027 3,281,735 1.09%
  YoY % 0.02% 1.49% 2.84% 0.04% 1.13% 1.04% -
  Horiz. % 106.73% 106.71% 105.14% 102.24% 102.19% 101.04% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 29.52 % 27.72 % 25.77 % 24.48 % 22.41 % 24.71 % 24.51 % 3.15%
  YoY % 6.49% 7.57% 5.27% 9.24% -9.31% 0.82% -
  Horiz. % 120.44% 113.10% 105.14% 99.88% 91.43% 100.82% 100.00%
ROE 34.42 % 23.63 % 24.22 % 27.31 % 22.53 % 19.92 % 19.14 % 10.27%
  YoY % 45.66% -2.44% -11.31% 21.22% 13.10% 4.08% -
  Horiz. % 179.83% 123.46% 126.54% 142.69% 117.71% 104.08% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 354.18 301.54 283.36 313.42 273.41 213.98 176.29 12.32%
  YoY % 17.46% 6.42% -9.59% 14.63% 27.77% 21.38% -
  Horiz. % 200.91% 171.05% 160.74% 177.79% 155.09% 121.38% 100.00%
EPS 103.27 82.25 72.25 74.73 59.31 50.49 42.60 15.90%
  YoY % 25.56% 13.84% -3.32% 26.00% 17.47% 18.52% -
  Horiz. % 242.42% 193.08% 169.60% 175.42% 139.23% 118.52% 100.00%
DPS 53.00 50.00 54.31 80.00 65.00 55.00 70.00 -4.53%
  YoY % 6.00% -7.94% -32.11% 23.08% 18.18% -21.43% -
  Horiz. % 75.71% 71.43% 77.59% 114.29% 92.86% 78.57% 100.00%
NAPS 3.0000 3.4810 2.9836 2.7363 2.6322 2.5349 2.2255 5.10%
  YoY % -13.82% 16.67% 9.04% 3.95% 3.84% 13.90% -
  Horiz. % 134.80% 156.41% 134.06% 122.95% 118.27% 113.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.91 54.40 50.37 54.18 47.24 36.55 29.81 13.55%
  YoY % 17.48% 8.00% -7.03% 14.69% 29.25% 22.61% -
  Horiz. % 214.39% 182.49% 168.97% 181.75% 158.47% 122.61% 100.00%
EPS 18.63 14.84 12.84 12.92 10.25 8.63 7.20 17.16%
  YoY % 25.54% 15.58% -0.62% 26.05% 18.77% 19.86% -
  Horiz. % 258.75% 206.11% 178.33% 179.44% 142.36% 119.86% 100.00%
DPS 9.56 8.96 9.65 13.81 11.19 9.34 11.71 -3.32%
  YoY % 6.70% -7.15% -30.12% 23.41% 19.81% -20.24% -
  Horiz. % 81.64% 76.52% 82.41% 117.93% 95.56% 79.76% 100.00%
NAPS 0.5414 0.6280 0.5304 0.4730 0.4548 0.4330 0.3763 6.25%
  YoY % -13.79% 18.40% 12.14% 4.00% 5.03% 15.07% -
  Horiz. % 143.87% 166.89% 140.95% 125.70% 120.86% 115.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 12.2000 12.5600 10.2000 10.0000 9.9500 6.8500 6.7500 -
P/RPS 3.44 4.17 3.60 3.19 3.64 3.20 3.83 -1.77%
  YoY % -17.51% 15.83% 12.85% -12.36% 13.75% -16.45% -
  Horiz. % 89.82% 108.88% 93.99% 83.29% 95.04% 83.55% 100.00%
P/EPS 11.81 15.27 14.12 13.38 16.78 13.57 15.84 -4.77%
  YoY % -22.66% 8.14% 5.53% -20.26% 23.66% -14.33% -
  Horiz. % 74.56% 96.40% 89.14% 84.47% 105.93% 85.67% 100.00%
EY 8.46 6.55 7.08 7.47 5.96 7.37 6.31 5.01%
  YoY % 29.16% -7.49% -5.22% 25.34% -19.13% 16.80% -
  Horiz. % 134.07% 103.80% 112.20% 118.38% 94.45% 116.80% 100.00%
DY 4.34 3.98 5.32 8.00 6.53 8.03 10.37 -13.51%
  YoY % 9.05% -25.19% -33.50% 22.51% -18.68% -22.57% -
  Horiz. % 41.85% 38.38% 51.30% 77.15% 62.97% 77.43% 100.00%
P/NAPS 4.07 3.61 3.42 3.65 3.78 2.70 3.03 5.04%
  YoY % 12.74% 5.56% -6.30% -3.44% 40.00% -10.89% -
  Horiz. % 134.32% 119.14% 112.87% 120.46% 124.75% 89.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 -
Price 12.5000 12.5800 10.6200 9.0500 10.3000 6.6500 6.7000 -
P/RPS 3.53 4.17 3.75 2.89 3.77 3.11 3.80 -1.22%
  YoY % -15.35% 11.20% 29.76% -23.34% 21.22% -18.16% -
  Horiz. % 92.89% 109.74% 98.68% 76.05% 99.21% 81.84% 100.00%
P/EPS 12.10 15.30 14.70 12.11 17.37 13.17 15.73 -4.28%
  YoY % -20.92% 4.08% 21.39% -30.28% 31.89% -16.27% -
  Horiz. % 76.92% 97.27% 93.45% 76.99% 110.43% 83.73% 100.00%
EY 8.26 6.54 6.80 8.26 5.76 7.59 6.36 4.45%
  YoY % 26.30% -3.82% -17.68% 43.40% -24.11% 19.34% -
  Horiz. % 129.87% 102.83% 106.92% 129.87% 90.57% 119.34% 100.00%
DY 4.24 3.97 5.11 8.84 6.31 8.27 10.45 -13.95%
  YoY % 6.80% -22.31% -42.19% 40.10% -23.70% -20.86% -
  Horiz. % 40.57% 37.99% 48.90% 84.59% 60.38% 79.14% 100.00%
P/NAPS 4.17 3.61 3.56 3.31 3.91 2.62 3.01 5.58%
  YoY % 15.51% 1.40% 7.55% -15.35% 49.24% -12.96% -
  Horiz. % 138.54% 119.93% 118.27% 109.97% 129.90% 87.04% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS