Highlights

[PBBANK] YoY TTM Result on 2007-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 21-Jan-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     6.78%    YoY -     23.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 11,035,597 9,715,568 10,500,307 9,557,599 7,735,592 5,905,148 5,045,340 13.93%
  YoY % 13.59% -7.47% 9.86% 23.55% 31.00% 17.04% -
  Horiz. % 218.73% 192.57% 208.12% 189.43% 153.32% 117.04% 100.00%
PBT 4,086,197 3,321,433 3,379,188 3,003,638 2,416,361 2,050,522 1,853,874 14.07%
  YoY % 23.03% -1.71% 12.50% 24.30% 17.84% 10.61% -
  Horiz. % 220.41% 179.16% 182.28% 162.02% 130.34% 110.61% 100.00%
Tax -987,120 -769,893 -756,528 -801,852 -621,200 -552,110 -582,801 9.18%
  YoY % -28.22% -1.77% 5.65% -29.08% -12.51% 5.27% -
  Horiz. % 169.38% 132.10% 129.81% 137.59% 106.59% 94.73% 100.00%
NP 3,099,077 2,551,540 2,622,660 2,201,786 1,795,161 1,498,412 1,271,073 16.01%
  YoY % 21.46% -2.71% 19.12% 22.65% 19.80% 17.89% -
  Horiz. % 243.82% 200.74% 206.33% 173.22% 141.23% 117.89% 100.00%
NP to SH 3,048,224 2,517,302 2,581,237 2,123,915 1,726,688 1,451,814 1,271,073 15.69%
  YoY % 21.09% -2.48% 21.53% 23.01% 18.93% 14.22% -
  Horiz. % 239.82% 198.05% 203.08% 167.10% 135.84% 114.22% 100.00%
Tax Rate 24.16 % 23.18 % 22.39 % 26.70 % 25.71 % 26.93 % 31.44 % -4.29%
  YoY % 4.23% 3.53% -16.14% 3.85% -4.53% -14.34% -
  Horiz. % 76.84% 73.73% 71.22% 84.92% 81.77% 85.66% 100.00%
Total Cost 7,936,520 7,164,028 7,877,647 7,355,813 5,940,431 4,406,736 3,774,267 13.18%
  YoY % 10.78% -9.06% 7.09% 23.83% 34.80% 16.76% -
  Horiz. % 210.28% 189.81% 208.72% 194.89% 157.39% 116.76% 100.00%
Net Worth 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 8,472,376 7,715,636 9.13%
  YoY % 18.24% 15.60% 2.23% 3.48% 6.40% 9.81% -
  Horiz. % 168.93% 142.87% 123.60% 120.90% 116.83% 109.81% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,031,374 1,898,043 1,845,419 2,512,127 1,994,409 1,805,792 2,909,546 -5.81%
  YoY % 7.02% 2.85% -26.54% 25.96% 10.45% -37.94% -
  Horiz. % 69.82% 65.24% 63.43% 86.34% 68.55% 62.06% 100.00%
Div Payout % 66.64 % 75.40 % 71.49 % 118.28 % 115.50 % 124.38 % 228.90 % -18.58%
  YoY % -11.62% 5.47% -39.56% 2.41% -7.14% -45.66% -
  Horiz. % 29.11% 32.94% 31.23% 51.67% 50.46% 54.34% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 8,472,376 7,715,636 9.13%
  YoY % 18.24% 15.60% 2.23% 3.48% 6.40% 9.81% -
  Horiz. % 168.93% 142.87% 123.60% 120.90% 116.83% 109.81% 100.00%
NOSH 3,502,433 3,451,557 3,355,438 3,346,566 3,331,309 3,289,604 3,237,239 1.32%
  YoY % 1.47% 2.86% 0.27% 0.46% 1.27% 1.62% -
  Horiz. % 108.19% 106.62% 103.65% 103.38% 102.91% 101.62% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 28.08 % 26.26 % 24.98 % 23.04 % 23.21 % 25.37 % 25.19 % 1.83%
  YoY % 6.93% 5.12% 8.42% -0.73% -8.51% 0.71% -
  Horiz. % 111.47% 104.25% 99.17% 91.46% 92.14% 100.71% 100.00%
ROE 23.39 % 22.84 % 27.07 % 22.77 % 19.16 % 17.14 % 16.47 % 6.02%
  YoY % 2.41% -15.63% 18.88% 18.84% 11.79% 4.07% -
  Horiz. % 142.02% 138.68% 164.36% 138.25% 116.33% 104.07% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 315.08 281.48 312.93 285.59 232.21 179.51 155.85 12.44%
  YoY % 11.94% -10.05% 9.57% 22.99% 29.36% 15.18% -
  Horiz. % 202.17% 180.61% 200.79% 183.25% 149.00% 115.18% 100.00%
EPS 87.03 72.93 76.93 63.47 51.83 44.13 39.26 14.18%
  YoY % 19.33% -5.20% 21.21% 22.46% 17.45% 12.40% -
  Horiz. % 221.68% 185.76% 195.95% 161.67% 132.02% 112.40% 100.00%
DPS 58.00 54.99 55.00 75.00 60.00 55.00 89.88 -7.04%
  YoY % 5.47% -0.02% -26.67% 25.00% 9.09% -38.81% -
  Horiz. % 64.53% 61.18% 61.19% 83.44% 66.76% 61.19% 100.00%
NAPS 3.7214 3.1938 2.8420 2.7874 2.7059 2.5755 2.3834 7.71%
  YoY % 16.52% 12.38% 1.96% 3.01% 5.06% 8.06% -
  Horiz. % 156.14% 134.00% 119.24% 116.95% 113.53% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 56.85 50.05 54.10 49.24 39.85 30.42 25.99 13.93%
  YoY % 13.59% -7.49% 9.87% 23.56% 31.00% 17.05% -
  Horiz. % 218.74% 192.57% 208.16% 189.46% 153.33% 117.05% 100.00%
EPS 15.70 12.97 13.30 10.94 8.90 7.48 6.55 15.68%
  YoY % 21.05% -2.48% 21.57% 22.92% 18.98% 14.20% -
  Horiz. % 239.69% 198.02% 203.05% 167.02% 135.88% 114.20% 100.00%
DPS 10.47 9.78 9.51 12.94 10.27 9.30 14.99 -5.80%
  YoY % 7.06% 2.84% -26.51% 26.00% 10.43% -37.96% -
  Horiz. % 69.85% 65.24% 63.44% 86.32% 68.51% 62.04% 100.00%
NAPS 0.6715 0.5679 0.4913 0.4806 0.4644 0.4365 0.3975 9.13%
  YoY % 18.24% 15.59% 2.23% 3.49% 6.39% 9.81% -
  Horiz. % 168.93% 142.87% 123.60% 120.91% 116.83% 109.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 13.0200 11.3000 8.8500 11.0000 7.7500 6.5500 7.1000 -
P/RPS 4.13 4.01 2.83 3.85 3.34 3.65 4.56 -1.64%
  YoY % 2.99% 41.70% -26.49% 15.27% -8.49% -19.96% -
  Horiz. % 90.57% 87.94% 62.06% 84.43% 73.25% 80.04% 100.00%
P/EPS 14.96 15.49 11.50 17.33 14.95 14.84 18.08 -3.11%
  YoY % -3.42% 34.70% -33.64% 15.92% 0.74% -17.92% -
  Horiz. % 82.74% 85.67% 63.61% 95.85% 82.69% 82.08% 100.00%
EY 6.68 6.45 8.69 5.77 6.69 6.74 5.53 3.20%
  YoY % 3.57% -25.78% 50.61% -13.75% -0.74% 21.88% -
  Horiz. % 120.80% 116.64% 157.14% 104.34% 120.98% 121.88% 100.00%
DY 4.45 4.87 6.21 6.82 7.74 8.40 12.66 -15.99%
  YoY % -8.62% -21.58% -8.94% -11.89% -7.86% -33.65% -
  Horiz. % 35.15% 38.47% 49.05% 53.87% 61.14% 66.35% 100.00%
P/NAPS 3.50 3.54 3.11 3.95 2.86 2.54 2.98 2.72%
  YoY % -1.13% 13.83% -21.27% 38.11% 12.60% -14.77% -
  Horiz. % 117.45% 118.79% 104.36% 132.55% 95.97% 85.23% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 23/01/06 18/01/05 -
Price 13.3400 12.0800 8.7000 11.0000 8.5000 6.6000 7.5000 -
P/RPS 4.23 4.29 2.78 3.85 3.66 3.68 4.81 -2.12%
  YoY % -1.40% 54.32% -27.79% 5.19% -0.54% -23.49% -
  Horiz. % 87.94% 89.19% 57.80% 80.04% 76.09% 76.51% 100.00%
P/EPS 15.33 16.56 11.31 17.33 16.40 14.95 19.10 -3.60%
  YoY % -7.43% 46.42% -34.74% 5.67% 9.70% -21.73% -
  Horiz. % 80.26% 86.70% 59.21% 90.73% 85.86% 78.27% 100.00%
EY 6.52 6.04 8.84 5.77 6.10 6.69 5.24 3.71%
  YoY % 7.95% -31.67% 53.21% -5.41% -8.82% 27.67% -
  Horiz. % 124.43% 115.27% 168.70% 110.11% 116.41% 127.67% 100.00%
DY 4.35 4.55 6.32 6.82 7.06 8.33 11.98 -15.53%
  YoY % -4.40% -28.01% -7.33% -3.40% -15.25% -30.47% -
  Horiz. % 36.31% 37.98% 52.75% 56.93% 58.93% 69.53% 100.00%
P/NAPS 3.58 3.78 3.06 3.95 3.14 2.56 3.15 2.15%
  YoY % -5.29% 23.53% -22.53% 25.80% 22.66% -18.73% -
  Horiz. % 113.65% 120.00% 97.14% 125.40% 99.68% 81.27% 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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS