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.
 


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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS