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 - 3,882,138
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 393.19 362.12 328.59 284.27 250.26 270.48 246.19 8.11%
  YoY % 8.58% 10.20% 15.59% 13.59% -7.48% 9.87% -
  Horiz. % 159.71% 147.09% 133.47% 115.47% 101.65% 109.87% 100.00%
EPS 104.70 98.57 94.90 78.52 64.84 66.49 54.71 11.41%
  YoY % 6.22% 3.87% 20.86% 21.10% -2.48% 21.53% -
  Horiz. % 191.37% 180.17% 173.46% 143.52% 118.52% 121.53% 100.00%
DPS 46.90 45.11 43.30 52.33 48.89 47.54 64.71 -5.22%
  YoY % 3.97% 4.18% -17.26% 7.04% 2.84% -26.53% -
  Horiz. % 72.48% 69.71% 66.91% 80.87% 75.55% 73.47% 100.00%
NAPS 5.2601 4.6220 3.6087 3.3574 2.8396 2.4564 2.4029 13.94%
  YoY % 13.81% 28.08% 7.48% 18.23% 15.60% 2.23% -
  Horiz. % 218.91% 192.35% 150.18% 139.72% 118.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

175  924  544  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS