Highlights

[PBBANK] YoY TTM Result on 2010-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     5.83%    YoY -     21.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 9,557,599 8.11%
  YoY % 8.58% 10.20% 15.59% 13.59% -7.47% 9.86% -
  Horiz. % 159.71% 147.09% 133.47% 115.46% 101.65% 109.86% 100.00%
PBT 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 3,003,638 9.95%
  YoY % 5.21% 3.47% 19.38% 23.03% -1.71% 12.50% -
  Horiz. % 176.79% 168.04% 162.40% 136.04% 110.58% 112.50% 100.00%
Tax -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 -756,528 -801,852 7.01%
  YoY % -2.24% -2.13% -16.85% -28.22% -1.77% 5.65% -
  Horiz. % 150.20% 146.91% 143.85% 123.11% 96.01% 94.35% 100.00%
NP 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 2,201,786 10.93%
  YoY % 6.11% 3.89% 20.18% 21.46% -2.71% 19.12% -
  Horiz. % 186.47% 175.73% 169.16% 140.75% 115.89% 119.12% 100.00%
NP to SH 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 2,123,915 11.41%
  YoY % 6.22% 3.87% 20.87% 21.09% -2.48% 21.53% -
  Horiz. % 191.38% 180.17% 173.47% 143.52% 118.52% 121.53% 100.00%
Tax Rate 22.68 % 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % 26.70 % -2.68%
  YoY % -2.83% -1.31% -2.11% 4.23% 3.53% -16.14% -
  Horiz. % 84.94% 87.42% 88.58% 90.49% 86.82% 83.86% 100.00%
Total Cost 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7,355,813 7.19%
  YoY % 9.52% 12.81% 13.80% 10.78% -9.06% 7.09% -
  Horiz. % 151.70% 138.51% 122.79% 107.89% 97.39% 107.09% 100.00%
Net Worth 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 9,328,219 13.94%
  YoY % 13.81% 28.08% 7.48% 18.24% 15.60% 2.23% -
  Horiz. % 218.91% 192.35% 150.18% 139.73% 118.17% 102.23% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,820,820 1,751,115 1,681,018 2,031,374 1,898,043 1,845,419 2,512,127 -5.22%
  YoY % 3.98% 4.17% -17.25% 7.02% 2.85% -26.54% -
  Horiz. % 72.48% 69.71% 66.92% 80.86% 75.56% 73.46% 100.00%
Div Payout % 44.80 % 45.76 % 45.63 % 66.64 % 75.40 % 71.49 % 118.28 % -14.93%
  YoY % -2.10% 0.28% -31.53% -11.62% 5.47% -39.56% -
  Horiz. % 37.88% 38.69% 38.58% 56.34% 63.75% 60.44% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 9,328,219 13.94%
  YoY % 13.81% 28.08% 7.48% 18.24% 15.60% 2.23% -
  Horiz. % 218.91% 192.35% 150.18% 139.73% 118.17% 102.23% 100.00%
NOSH 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 3,355,438 3,346,566 0.76%
  YoY % -0.01% -0.01% -0.00% 1.47% 2.86% 0.27% -
  Horiz. % 104.63% 104.64% 104.65% 104.66% 103.14% 100.27% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.90 % 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 23.04 % 2.61%
  YoY % -2.25% -5.75% 3.99% 6.93% 5.12% 8.42% -
  Horiz. % 116.75% 119.44% 126.74% 121.88% 113.98% 108.42% 100.00%
ROE 19.90 % 21.33 % 26.30 % 23.39 % 22.84 % 27.07 % 22.77 % -2.22%
  YoY % -6.70% -18.90% 12.44% 2.41% -15.63% 18.88% -
  Horiz. % 87.40% 93.68% 115.50% 102.72% 100.31% 118.88% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 435.92 401.43 364.22 315.08 281.48 312.93 285.59 7.30%
  YoY % 8.59% 10.22% 15.60% 11.94% -10.05% 9.57% -
  Horiz. % 152.64% 140.56% 127.53% 110.33% 98.56% 109.57% 100.00%
EPS 116.08 109.27 105.19 87.03 72.93 76.93 63.47 10.58%
  YoY % 6.23% 3.88% 20.87% 19.33% -5.20% 21.21% -
  Horiz. % 182.89% 172.16% 165.73% 137.12% 114.90% 121.21% 100.00%
DPS 52.00 50.00 48.00 58.00 54.99 55.00 75.00 -5.92%
  YoY % 4.00% 4.17% -17.24% 5.47% -0.02% -26.67% -
  Horiz. % 69.33% 66.67% 64.00% 77.33% 73.32% 73.33% 100.00%
NAPS 5.8318 5.1237 4.0000 3.7214 3.1938 2.8420 2.7874 13.08%
  YoY % 13.82% 28.09% 7.49% 16.52% 12.38% 1.96% -
  Horiz. % 209.22% 183.82% 143.50% 133.51% 114.58% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 78.64 72.42 65.72 56.85 50.05 54.10 49.24 8.11%
  YoY % 8.59% 10.19% 15.60% 13.59% -7.49% 9.87% -
  Horiz. % 159.71% 147.08% 133.47% 115.45% 101.65% 109.87% 100.00%
EPS 20.94 19.71 18.98 15.70 12.97 13.30 10.94 11.42%
  YoY % 6.24% 3.85% 20.89% 21.05% -2.48% 21.57% -
  Horiz. % 191.41% 180.16% 173.49% 143.51% 118.56% 121.57% 100.00%
DPS 9.38 9.02 8.66 10.47 9.78 9.51 12.94 -5.22%
  YoY % 3.99% 4.16% -17.29% 7.06% 2.84% -26.51% -
  Horiz. % 72.49% 69.71% 66.92% 80.91% 75.58% 73.49% 100.00%
NAPS 1.0520 0.9244 0.7217 0.6715 0.5679 0.4913 0.4806 13.93%
  YoY % 13.80% 28.09% 7.48% 18.24% 15.59% 2.23% -
  Horiz. % 218.89% 192.34% 150.17% 139.72% 118.16% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 19.4000 16.2800 13.3800 13.0200 11.3000 8.8500 11.0000 -
P/RPS 4.45 4.06 3.67 4.13 4.01 2.83 3.85 2.44%
  YoY % 9.61% 10.63% -11.14% 2.99% 41.70% -26.49% -
  Horiz. % 115.58% 105.45% 95.32% 107.27% 104.16% 73.51% 100.00%
P/EPS 16.71 14.90 12.72 14.96 15.49 11.50 17.33 -0.60%
  YoY % 12.15% 17.14% -14.97% -3.42% 34.70% -33.64% -
  Horiz. % 96.42% 85.98% 73.40% 86.32% 89.38% 66.36% 100.00%
EY 5.98 6.71 7.86 6.68 6.45 8.69 5.77 0.60%
  YoY % -10.88% -14.63% 17.66% 3.57% -25.78% 50.61% -
  Horiz. % 103.64% 116.29% 136.22% 115.77% 111.79% 150.61% 100.00%
DY 2.68 3.07 3.59 4.45 4.87 6.21 6.82 -14.40%
  YoY % -12.70% -14.48% -19.33% -8.62% -21.58% -8.94% -
  Horiz. % 39.30% 45.01% 52.64% 65.25% 71.41% 91.06% 100.00%
P/NAPS 3.33 3.18 3.35 3.50 3.54 3.11 3.95 -2.80%
  YoY % 4.72% -5.07% -4.29% -1.13% 13.83% -21.27% -
  Horiz. % 84.30% 80.51% 84.81% 88.61% 89.62% 78.73% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 -
Price 19.0600 15.7200 13.5200 13.3400 12.0800 8.7000 11.0000 -
P/RPS 4.37 3.92 3.71 4.23 4.29 2.78 3.85 2.13%
  YoY % 11.48% 5.66% -12.29% -1.40% 54.32% -27.79% -
  Horiz. % 113.51% 101.82% 96.36% 109.87% 111.43% 72.21% 100.00%
P/EPS 16.42 14.39 12.85 15.33 16.56 11.31 17.33 -0.89%
  YoY % 14.11% 11.98% -16.18% -7.43% 46.42% -34.74% -
  Horiz. % 94.75% 83.04% 74.15% 88.46% 95.56% 65.26% 100.00%
EY 6.09 6.95 7.78 6.52 6.04 8.84 5.77 0.90%
  YoY % -12.37% -10.67% 19.33% 7.95% -31.67% 53.21% -
  Horiz. % 105.55% 120.45% 134.84% 113.00% 104.68% 153.21% 100.00%
DY 2.73 3.18 3.55 4.35 4.55 6.32 6.82 -14.14%
  YoY % -14.15% -10.42% -18.39% -4.40% -28.01% -7.33% -
  Horiz. % 40.03% 46.63% 52.05% 63.78% 66.72% 92.67% 100.00%
P/NAPS 3.27 3.07 3.38 3.58 3.78 3.06 3.95 -3.10%
  YoY % 6.51% -9.17% -5.59% -5.29% 23.53% -22.53% -
  Horiz. % 82.78% 77.72% 85.57% 90.63% 95.70% 77.47% 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. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. What happened to Evergrande and its impacts to the steel industry Shiba Capital
4. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
5. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
6. CALVIN TAN KIND WARNING TO STKOAY (SELL BANK), PANG72 (DON'T CHASE GENETEC), ULARSAWA (GET OUT OF GLOVES) BUY PALM OIL SHARES NOW NOW!! NOW!!! SAFEST THE INVESTMENT APPROACH OF CALVIN TAN
7. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
8. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
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
 
 

349  218  542  1167 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.0750.00 
 BINTAI 0.65+0.08 
 SERBADK 0.35-0.015 
 TIGER-OR 0.0050.00 
 TANCO 0.245+0.005 
 K1-WC 0.04+0.015 
 KGB-WB 0.89+0.145 
 TOPGLOV 2.76+0.09 
 KAB 0.385+0.01 
 AIMFLEX 0.17+0.005 
PARTNERS & BROKERS