Highlights

[PBBANK] YoY TTM Result on 2011-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 17-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     4.30%    YoY -     25.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 16,250,159 14,975,684 13,749,673 12,405,921 10,559,855 9,777,673 10,515,829 7.52%
  YoY % 8.51% 8.92% 10.83% 17.48% 8.00% -7.02% -
  Horiz. % 154.53% 142.41% 130.75% 117.97% 100.42% 92.98% 100.00%
PBT 5,588,263 5,260,027 4,967,712 4,796,396 3,856,148 3,234,161 3,387,446 8.70%
  YoY % 6.24% 5.88% 3.57% 24.38% 19.23% -4.53% -
  Horiz. % 164.97% 155.28% 146.65% 141.59% 113.84% 95.47% 100.00%
Tax -1,256,193 -1,192,805 -1,172,662 -1,134,257 -928,803 -714,377 -813,550 7.51%
  YoY % -5.31% -1.72% -3.39% -22.12% -30.02% 12.19% -
  Horiz. % 154.41% 146.62% 144.14% 139.42% 114.17% 87.81% 100.00%
NP 4,332,070 4,067,222 3,795,050 3,662,139 2,927,345 2,519,784 2,573,896 9.06%
  YoY % 6.51% 7.17% 3.63% 25.10% 16.17% -2.10% -
  Horiz. % 168.31% 158.02% 147.44% 142.28% 113.73% 97.90% 100.00%
NP to SH 4,290,466 4,020,906 3,758,306 3,617,085 2,880,267 2,493,046 2,507,222 9.36%
  YoY % 6.70% 6.99% 3.90% 25.58% 15.53% -0.57% -
  Horiz. % 171.12% 160.37% 149.90% 144.27% 114.88% 99.43% 100.00%
Tax Rate 22.48 % 22.68 % 23.61 % 23.65 % 24.09 % 22.09 % 24.02 % -1.10%
  YoY % -0.88% -3.94% -0.17% -1.83% 9.05% -8.03% -
  Horiz. % 93.59% 94.42% 98.29% 98.46% 100.29% 91.97% 100.00%
Total Cost 11,918,089 10,908,462 9,954,623 8,743,782 7,632,510 7,257,889 7,941,933 7.00%
  YoY % 9.26% 9.58% 13.85% 14.56% 5.16% -8.61% -
  Horiz. % 150.07% 137.35% 125.34% 110.10% 96.10% 91.39% 100.00%
Net Worth 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 18.85%
  YoY % 34.29% 13.97% 60.97% -13.80% 18.41% 12.14% -
  Horiz. % 281.98% 209.98% 184.25% 114.46% 132.78% 112.14% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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 % 43.26 % 45.29 % 44.73 % 51.32 % 60.36 % 75.17 % 106.88 % -13.99%
  YoY % -4.48% 1.25% -12.84% -14.98% -19.70% -29.67% -
  Horiz. % 40.48% 42.37% 41.85% 48.02% 56.47% 70.33% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 18.85%
  YoY % 34.29% 13.97% 60.97% -13.80% 18.41% 12.14% -
  Horiz. % 281.98% 209.98% 184.25% 114.46% 132.78% 112.14% 100.00%
NOSH 3,737,258 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 3,355,144 1.81%
  YoY % 6.70% 0.02% -0.03% 0.02% 1.49% 2.84% -
  Horiz. % 111.39% 104.39% 104.37% 104.40% 104.38% 102.84% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 26.66 % 27.16 % 27.60 % 29.52 % 27.72 % 25.77 % 24.48 % 1.43%
  YoY % -1.84% -1.59% -6.50% 6.49% 7.57% 5.27% -
  Horiz. % 108.91% 110.95% 112.75% 120.59% 113.24% 105.27% 100.00%
ROE 16.57 % 20.86 % 22.22 % 34.42 % 23.63 % 24.22 % 27.31 % -7.99%
  YoY % -20.57% -6.12% -35.44% 45.66% -2.44% -11.31% -
  Horiz. % 60.67% 76.38% 81.36% 126.03% 86.53% 88.69% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 434.82 427.57 392.65 354.18 301.54 283.36 313.42 5.61%
  YoY % 1.70% 8.89% 10.86% 17.46% 6.42% -9.59% -
  Horiz. % 138.73% 136.42% 125.28% 113.00% 96.21% 90.41% 100.00%
EPS 114.80 114.80 107.33 103.27 82.25 72.25 74.73 7.41%
  YoY % 0.00% 6.96% 3.93% 25.56% 13.84% -3.32% -
  Horiz. % 153.62% 153.62% 143.62% 138.19% 110.06% 96.68% 100.00%
DPS 49.66 52.00 48.00 53.00 50.00 54.31 80.00 -7.64%
  YoY % -4.50% 8.33% -9.43% 6.00% -7.94% -32.11% -
  Horiz. % 62.08% 65.00% 60.00% 66.25% 62.50% 67.89% 100.00%
NAPS 6.9269 5.5039 4.8305 3.0000 3.4810 2.9836 2.7363 16.73%
  YoY % 25.85% 13.94% 61.02% -13.82% 16.67% 9.04% -
  Horiz. % 253.15% 201.14% 176.53% 109.64% 127.22% 109.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 418.59 385.76 354.18 319.56 272.01 251.86 270.88 7.52%
  YoY % 8.51% 8.92% 10.83% 17.48% 8.00% -7.02% -
  Horiz. % 154.53% 142.41% 130.75% 117.97% 100.42% 92.98% 100.00%
EPS 110.52 103.57 96.81 93.17 74.19 64.22 64.58 9.36%
  YoY % 6.71% 6.98% 3.91% 25.58% 15.52% -0.56% -
  Horiz. % 171.14% 160.37% 149.91% 144.27% 114.88% 99.44% 100.00%
DPS 47.81 46.91 43.31 47.81 44.78 48.27 69.03 -5.94%
  YoY % 1.92% 8.31% -9.41% 6.77% -7.23% -30.07% -
  Horiz. % 69.26% 67.96% 62.74% 69.26% 64.87% 69.93% 100.00%
NAPS 6.6684 4.9657 4.3572 2.7068 3.1402 2.6519 2.3649 18.85%
  YoY % 34.29% 13.97% 60.97% -13.80% 18.41% 12.14% -
  Horiz. % 281.97% 209.98% 184.24% 114.46% 132.78% 112.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 18.9000 17.7400 14.3800 12.2000 12.5600 10.2000 10.0000 -
P/RPS 4.35 4.15 3.66 3.44 4.17 3.60 3.19 5.30%
  YoY % 4.82% 13.39% 6.40% -17.51% 15.83% 12.85% -
  Horiz. % 136.36% 130.09% 114.73% 107.84% 130.72% 112.85% 100.00%
P/EPS 16.46 15.45 13.40 11.81 15.27 14.12 13.38 3.51%
  YoY % 6.54% 15.30% 13.46% -22.66% 8.14% 5.53% -
  Horiz. % 123.02% 115.47% 100.15% 88.27% 114.13% 105.53% 100.00%
EY 6.07 6.47 7.46 8.46 6.55 7.08 7.47 -3.40%
  YoY % -6.18% -13.27% -11.82% 29.16% -7.49% -5.22% -
  Horiz. % 81.26% 86.61% 99.87% 113.25% 87.68% 94.78% 100.00%
DY 2.63 2.93 3.34 4.34 3.98 5.32 8.00 -16.92%
  YoY % -10.24% -12.28% -23.04% 9.05% -25.19% -33.50% -
  Horiz. % 32.88% 36.62% 41.75% 54.25% 49.75% 66.50% 100.00%
P/NAPS 2.73 3.22 2.98 4.07 3.61 3.42 3.65 -4.72%
  YoY % -15.22% 8.05% -26.78% 12.74% 5.56% -6.30% -
  Horiz. % 74.79% 88.22% 81.64% 111.51% 98.90% 93.70% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 14/10/08 -
Price 18.6200 18.5000 14.7200 12.5000 12.5800 10.6200 9.0500 -
P/RPS 4.28 4.33 3.75 3.53 4.17 3.75 2.89 6.76%
  YoY % -1.15% 15.47% 6.23% -15.35% 11.20% 29.76% -
  Horiz. % 148.10% 149.83% 129.76% 122.15% 144.29% 129.76% 100.00%
P/EPS 16.22 16.12 13.72 12.10 15.30 14.70 12.11 4.99%
  YoY % 0.62% 17.49% 13.39% -20.92% 4.08% 21.39% -
  Horiz. % 133.94% 133.11% 113.29% 99.92% 126.34% 121.39% 100.00%
EY 6.17 6.21 7.29 8.26 6.54 6.80 8.26 -4.74%
  YoY % -0.64% -14.81% -11.74% 26.30% -3.82% -17.68% -
  Horiz. % 74.70% 75.18% 88.26% 100.00% 79.18% 82.32% 100.00%
DY 2.67 2.81 3.26 4.24 3.97 5.11 8.84 -18.08%
  YoY % -4.98% -13.80% -23.11% 6.80% -22.31% -42.19% -
  Horiz. % 30.20% 31.79% 36.88% 47.96% 44.91% 57.81% 100.00%
P/NAPS 2.69 3.36 3.05 4.17 3.61 3.56 3.31 -3.40%
  YoY % -19.94% 10.16% -26.86% 15.51% 1.40% 7.55% -
  Horiz. % 81.27% 101.51% 92.15% 125.98% 109.06% 107.55% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers