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 - 19,410,691
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 83.72 77.15 70.84 63.91 54.40 50.37 54.18 7.52%
  YoY % 8.52% 8.91% 10.84% 17.48% 8.00% -7.03% -
  Horiz. % 154.52% 142.40% 130.75% 117.96% 100.41% 92.97% 100.00%
EPS 22.10 20.71 19.36 18.63 14.84 12.84 12.92 9.35%
  YoY % 6.71% 6.97% 3.92% 25.54% 15.58% -0.62% -
  Horiz. % 171.05% 160.29% 149.85% 144.20% 114.86% 99.38% 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 1.3337 0.9931 0.8714 0.5414 0.6280 0.5304 0.4730 18.85%
  YoY % 34.30% 13.97% 60.95% -13.79% 18.40% 12.14% -
  Horiz. % 281.97% 209.96% 184.23% 114.46% 132.77% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS