Highlights

[PBBANK] YoY TTM Result on 2010-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     5.25%    YoY -     15.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 14,975,684 13,749,673 12,405,921 10,559,855 9,777,673 10,515,829 9,169,359 8.51%
  YoY % 8.92% 10.83% 17.48% 8.00% -7.02% 14.68% -
  Horiz. % 163.32% 149.95% 135.30% 115.16% 106.63% 114.68% 100.00%
PBT 5,260,027 4,967,712 4,796,396 3,856,148 3,234,161 3,387,446 2,831,685 10.86%
  YoY % 5.88% 3.57% 24.38% 19.23% -4.53% 19.63% -
  Horiz. % 185.76% 175.43% 169.38% 136.18% 114.21% 119.63% 100.00%
Tax -1,192,805 -1,172,662 -1,134,257 -928,803 -714,377 -813,550 -776,418 7.41%
  YoY % -1.72% -3.39% -22.12% -30.02% 12.19% -4.78% -
  Horiz. % 153.63% 151.03% 146.09% 119.63% 92.01% 104.78% 100.00%
NP 4,067,222 3,795,050 3,662,139 2,927,345 2,519,784 2,573,896 2,055,267 12.04%
  YoY % 7.17% 3.63% 25.10% 16.17% -2.10% 25.23% -
  Horiz. % 197.89% 184.65% 178.18% 142.43% 122.60% 125.23% 100.00%
NP to SH 4,020,906 3,758,306 3,617,085 2,880,267 2,493,046 2,507,222 1,989,018 12.43%
  YoY % 6.99% 3.90% 25.58% 15.53% -0.57% 26.05% -
  Horiz. % 202.16% 188.95% 181.85% 144.81% 125.34% 126.05% 100.00%
Tax Rate 22.68 % 23.61 % 23.65 % 24.09 % 22.09 % 24.02 % 27.42 % -3.11%
  YoY % -3.94% -0.17% -1.83% 9.05% -8.03% -12.40% -
  Horiz. % 82.71% 86.11% 86.25% 87.86% 80.56% 87.60% 100.00%
Total Cost 10,908,462 9,954,623 8,743,782 7,632,510 7,257,889 7,941,933 7,114,092 7.38%
  YoY % 9.58% 13.85% 14.56% 5.16% -8.61% 11.64% -
  Horiz. % 153.34% 139.93% 122.91% 107.29% 102.02% 111.64% 100.00%
Net Worth 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 13.89%
  YoY % 13.97% 60.97% -13.80% 18.41% 12.14% 4.00% -
  Horiz. % 218.38% 191.62% 119.04% 138.10% 116.63% 104.00% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,820,944 1,681,169 1,856,165 1,738,460 1,874,013 2,679,843 2,171,368 -2.89%
  YoY % 8.31% -9.43% 6.77% -7.23% -30.07% 23.42% -
  Horiz. % 83.86% 77.42% 85.48% 80.06% 86.31% 123.42% 100.00%
Div Payout % 45.29 % 44.73 % 51.32 % 60.36 % 75.17 % 106.88 % 109.17 % -13.63%
  YoY % 1.25% -12.84% -14.98% -19.70% -29.67% -2.10% -
  Horiz. % 41.49% 40.97% 47.01% 55.29% 68.86% 97.90% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 13.89%
  YoY % 13.97% 60.97% -13.80% 18.41% 12.14% 4.00% -
  Horiz. % 218.38% 191.62% 119.04% 138.10% 116.63% 104.00% 100.00%
NOSH 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 3,355,144 3,353,652 0.73%
  YoY % 0.02% -0.03% 0.02% 1.49% 2.84% 0.04% -
  Horiz. % 104.44% 104.42% 104.44% 104.42% 102.89% 100.04% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 27.16 % 27.60 % 29.52 % 27.72 % 25.77 % 24.48 % 22.41 % 3.25%
  YoY % -1.59% -6.50% 6.49% 7.57% 5.27% 9.24% -
  Horiz. % 121.20% 123.16% 131.73% 123.69% 114.99% 109.24% 100.00%
ROE 20.86 % 22.22 % 34.42 % 23.63 % 24.22 % 27.31 % 22.53 % -1.27%
  YoY % -6.12% -35.44% 45.66% -2.44% -11.31% 21.22% -
  Horiz. % 92.59% 98.62% 152.77% 104.88% 107.50% 121.22% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 427.57 392.65 354.18 301.54 283.36 313.42 273.41 7.73%
  YoY % 8.89% 10.86% 17.46% 6.42% -9.59% 14.63% -
  Horiz. % 156.38% 143.61% 129.54% 110.29% 103.64% 114.63% 100.00%
EPS 114.80 107.33 103.27 82.25 72.25 74.73 59.31 11.62%
  YoY % 6.96% 3.93% 25.56% 13.84% -3.32% 26.00% -
  Horiz. % 193.56% 180.96% 174.12% 138.68% 121.82% 126.00% 100.00%
DPS 52.00 48.00 53.00 50.00 54.31 80.00 65.00 -3.65%
  YoY % 8.33% -9.43% 6.00% -7.94% -32.11% 23.08% -
  Horiz. % 80.00% 73.85% 81.54% 76.92% 83.55% 123.08% 100.00%
NAPS 5.5039 4.8305 3.0000 3.4810 2.9836 2.7363 2.6322 13.07%
  YoY % 13.94% 61.02% -13.82% 16.67% 9.04% 3.95% -
  Horiz. % 209.10% 183.52% 113.97% 132.25% 113.35% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.15 70.84 63.91 54.40 50.37 54.18 47.24 8.51%
  YoY % 8.91% 10.84% 17.48% 8.00% -7.03% 14.69% -
  Horiz. % 163.31% 149.96% 135.29% 115.16% 106.63% 114.69% 100.00%
EPS 20.71 19.36 18.63 14.84 12.84 12.92 10.25 12.43%
  YoY % 6.97% 3.92% 25.54% 15.58% -0.62% 26.05% -
  Horiz. % 202.05% 188.88% 181.76% 144.78% 125.27% 126.05% 100.00%
DPS 9.38 8.66 9.56 8.96 9.65 13.81 11.19 -2.90%
  YoY % 8.31% -9.41% 6.70% -7.15% -30.12% 23.41% -
  Horiz. % 83.82% 77.39% 85.43% 80.07% 86.24% 123.41% 100.00%
NAPS 0.9931 0.8714 0.5414 0.6280 0.5304 0.4730 0.4548 13.89%
  YoY % 13.97% 60.95% -13.79% 18.40% 12.14% 4.00% -
  Horiz. % 218.36% 191.60% 119.04% 138.08% 116.62% 104.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 17.7400 14.3800 12.2000 12.5600 10.2000 10.0000 9.9500 -
P/RPS 4.15 3.66 3.44 4.17 3.60 3.19 3.64 2.21%
  YoY % 13.39% 6.40% -17.51% 15.83% 12.85% -12.36% -
  Horiz. % 114.01% 100.55% 94.51% 114.56% 98.90% 87.64% 100.00%
P/EPS 15.45 13.40 11.81 15.27 14.12 13.38 16.78 -1.37%
  YoY % 15.30% 13.46% -22.66% 8.14% 5.53% -20.26% -
  Horiz. % 92.07% 79.86% 70.38% 91.00% 84.15% 79.74% 100.00%
EY 6.47 7.46 8.46 6.55 7.08 7.47 5.96 1.38%
  YoY % -13.27% -11.82% 29.16% -7.49% -5.22% 25.34% -
  Horiz. % 108.56% 125.17% 141.95% 109.90% 118.79% 125.34% 100.00%
DY 2.93 3.34 4.34 3.98 5.32 8.00 6.53 -12.49%
  YoY % -12.28% -23.04% 9.05% -25.19% -33.50% 22.51% -
  Horiz. % 44.87% 51.15% 66.46% 60.95% 81.47% 122.51% 100.00%
P/NAPS 3.22 2.98 4.07 3.61 3.42 3.65 3.78 -2.63%
  YoY % 8.05% -26.78% 12.74% 5.56% -6.30% -3.44% -
  Horiz. % 85.19% 78.84% 107.67% 95.50% 90.48% 96.56% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 -
Price 18.5000 14.7200 12.5000 12.5800 10.6200 9.0500 10.3000 -
P/RPS 4.33 3.75 3.53 4.17 3.75 2.89 3.77 2.33%
  YoY % 15.47% 6.23% -15.35% 11.20% 29.76% -23.34% -
  Horiz. % 114.85% 99.47% 93.63% 110.61% 99.47% 76.66% 100.00%
P/EPS 16.12 13.72 12.10 15.30 14.70 12.11 17.37 -1.24%
  YoY % 17.49% 13.39% -20.92% 4.08% 21.39% -30.28% -
  Horiz. % 92.80% 78.99% 69.66% 88.08% 84.63% 69.72% 100.00%
EY 6.21 7.29 8.26 6.54 6.80 8.26 5.76 1.26%
  YoY % -14.81% -11.74% 26.30% -3.82% -17.68% 43.40% -
  Horiz. % 107.81% 126.56% 143.40% 113.54% 118.06% 143.40% 100.00%
DY 2.81 3.26 4.24 3.97 5.11 8.84 6.31 -12.60%
  YoY % -13.80% -23.11% 6.80% -22.31% -42.19% 40.10% -
  Horiz. % 44.53% 51.66% 67.19% 62.92% 80.98% 140.10% 100.00%
P/NAPS 3.36 3.05 4.17 3.61 3.56 3.31 3.91 -2.49%
  YoY % 10.16% -26.86% 15.51% 1.40% 7.55% -15.35% -
  Horiz. % 85.93% 78.01% 106.65% 92.33% 91.05% 84.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

255  496  546  977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 THHEAVY 0.015-0.05 
 IMPIANA 0.085+0.005 
 VS 1.21-0.21 
 VS-WB 0.38-0.065 
 INARI 3.89-0.21 
 DNEX 0.75-0.02 
 SAPNRG 0.08-0.005 
 EAH 0.02+0.005 
 CNOUHUA 0.125+0.025 
 ATAIMS 0.42+0.01 
PARTNERS & BROKERS