Highlights

[PBBANK] YoY TTM Result on 2011-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     1.86%    YoY -     20.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 8.21%
  YoY % 10.45% 8.58% 10.20% 15.59% 13.59% -7.47% -
  Horiz. % 160.57% 145.37% 133.88% 121.49% 105.10% 92.53% 100.00%
PBT 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 9.46%
  YoY % 9.50% 5.21% 3.47% 19.38% 23.03% -1.71% -
  Horiz. % 172.06% 157.14% 149.36% 144.35% 120.92% 98.29% 100.00%
Tax -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 -756,528 8.74%
  YoY % -3.87% -2.24% -2.13% -16.85% -28.22% -1.77% -
  Horiz. % 165.35% 159.19% 155.71% 152.46% 130.48% 101.77% 100.00%
NP 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 9.67%
  YoY % 11.15% 6.11% 3.89% 20.18% 21.46% -2.71% -
  Horiz. % 174.00% 156.54% 147.53% 142.01% 118.17% 97.29% 100.00%
NP to SH 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 9.78%
  YoY % 11.17% 6.22% 3.87% 20.87% 21.09% -2.48% -
  Horiz. % 175.06% 157.47% 148.25% 142.73% 118.09% 97.52% 100.00%
Tax Rate 21.51 % 22.68 % 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % -0.67%
  YoY % -5.16% -2.83% -1.31% -2.11% 4.23% 3.53% -
  Horiz. % 96.07% 101.30% 104.24% 105.63% 107.91% 103.53% 100.00%
Total Cost 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7.70%
  YoY % 10.20% 9.52% 12.81% 13.80% 10.78% -9.06% -
  Horiz. % 156.10% 141.65% 129.34% 114.65% 100.75% 90.94% 100.00%
Net Worth 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 19.67%
  YoY % 37.24% 13.81% 28.08% 7.48% 18.24% 15.60% -
  Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,002,670 1,820,820 1,751,115 1,681,018 2,031,374 1,898,043 1,845,419 1.37%
  YoY % 9.99% 3.98% 4.17% -17.25% 7.02% 2.85% -
  Horiz. % 108.52% 98.67% 94.89% 91.09% 110.08% 102.85% 100.00%
Div Payout % 44.32 % 44.80 % 45.76 % 45.63 % 66.64 % 75.40 % 71.49 % -7.66%
  YoY % -1.07% -2.10% 0.28% -31.53% -11.62% 5.47% -
  Horiz. % 61.99% 62.67% 64.01% 63.83% 93.22% 105.47% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 19.67%
  YoY % 37.24% 13.81% 28.08% 7.48% 18.24% 15.60% -
  Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 100.00%
NOSH 3,861,494 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 3,355,438 2.37%
  YoY % 10.28% -0.01% -0.01% -0.00% 1.47% 2.86% -
  Horiz. % 115.08% 104.36% 104.37% 104.38% 104.38% 102.86% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 27.07 % 26.90 % 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 1.35%
  YoY % 0.63% -2.25% -5.75% 3.99% 6.93% 5.12% -
  Horiz. % 108.37% 107.69% 110.17% 116.89% 112.41% 105.12% 100.00%
ROE 16.12 % 19.90 % 21.33 % 26.30 % 23.39 % 22.84 % 27.07 % -8.27%
  YoY % -18.99% -6.70% -18.90% 12.44% 2.41% -15.63% -
  Horiz. % 59.55% 73.51% 78.80% 97.16% 86.41% 84.37% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 436.62 435.92 401.43 364.22 315.08 281.48 312.93 5.71%
  YoY % 0.16% 8.59% 10.22% 15.60% 11.94% -10.05% -
  Horiz. % 139.53% 139.30% 128.28% 116.39% 100.69% 89.95% 100.00%
EPS 117.02 116.08 109.27 105.19 87.03 72.93 76.93 7.24%
  YoY % 0.81% 6.23% 3.88% 20.87% 19.33% -5.20% -
  Horiz. % 152.11% 150.89% 142.04% 136.73% 113.13% 94.80% 100.00%
DPS 51.86 52.00 50.00 48.00 58.00 54.99 55.00 -0.97%
  YoY % -0.27% 4.00% 4.17% -17.24% 5.47% -0.02% -
  Horiz. % 94.29% 94.55% 90.91% 87.27% 105.45% 99.98% 100.00%
NAPS 7.2575 5.8318 5.1237 4.0000 3.7214 3.1938 2.8420 16.90%
  YoY % 24.45% 13.82% 28.09% 7.49% 16.52% 12.38% -
  Horiz. % 255.37% 205.20% 180.29% 140.75% 130.94% 112.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 434.30 393.19 362.12 328.59 284.27 250.26 270.48 8.21%
  YoY % 10.46% 8.58% 10.20% 15.59% 13.59% -7.48% -
  Horiz. % 160.57% 145.37% 133.88% 121.48% 105.10% 92.52% 100.00%
EPS 116.40 104.70 98.57 94.90 78.52 64.84 66.49 9.78%
  YoY % 11.17% 6.22% 3.87% 20.86% 21.10% -2.48% -
  Horiz. % 175.06% 157.47% 148.25% 142.73% 118.09% 97.52% 100.00%
DPS 51.59 46.90 45.11 43.30 52.33 48.89 47.54 1.37%
  YoY % 10.00% 3.97% 4.18% -17.26% 7.04% 2.84% -
  Horiz. % 108.52% 98.65% 94.89% 91.08% 110.08% 102.84% 100.00%
NAPS 7.2189 5.2601 4.6220 3.6087 3.3574 2.8396 2.4564 19.67%
  YoY % 37.24% 13.81% 28.08% 7.48% 18.23% 15.60% -
  Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.3000 19.4000 16.2800 13.3800 13.0200 11.3000 8.8500 -
P/RPS 4.19 4.45 4.06 3.67 4.13 4.01 2.83 6.76%
  YoY % -5.84% 9.61% 10.63% -11.14% 2.99% 41.70% -
  Horiz. % 148.06% 157.24% 143.46% 129.68% 145.94% 141.70% 100.00%
P/EPS 15.64 16.71 14.90 12.72 14.96 15.49 11.50 5.26%
  YoY % -6.40% 12.15% 17.14% -14.97% -3.42% 34.70% -
  Horiz. % 136.00% 145.30% 129.57% 110.61% 130.09% 134.70% 100.00%
EY 6.39 5.98 6.71 7.86 6.68 6.45 8.69 -4.99%
  YoY % 6.86% -10.88% -14.63% 17.66% 3.57% -25.78% -
  Horiz. % 73.53% 68.81% 77.22% 90.45% 76.87% 74.22% 100.00%
DY 2.83 2.68 3.07 3.59 4.45 4.87 6.21 -12.27%
  YoY % 5.60% -12.70% -14.48% -19.33% -8.62% -21.58% -
  Horiz. % 45.57% 43.16% 49.44% 57.81% 71.66% 78.42% 100.00%
P/NAPS 2.52 3.33 3.18 3.35 3.50 3.54 3.11 -3.44%
  YoY % -24.32% 4.72% -5.07% -4.29% -1.13% 13.83% -
  Horiz. % 81.03% 107.07% 102.25% 107.72% 112.54% 113.83% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 -
Price 18.4400 19.0600 15.7200 13.5200 13.3400 12.0800 8.7000 -
P/RPS 4.22 4.37 3.92 3.71 4.23 4.29 2.78 7.20%
  YoY % -3.43% 11.48% 5.66% -12.29% -1.40% 54.32% -
  Horiz. % 151.80% 157.19% 141.01% 133.45% 152.16% 154.32% 100.00%
P/EPS 15.76 16.42 14.39 12.85 15.33 16.56 11.31 5.68%
  YoY % -4.02% 14.11% 11.98% -16.18% -7.43% 46.42% -
  Horiz. % 139.35% 145.18% 127.23% 113.62% 135.54% 146.42% 100.00%
EY 6.35 6.09 6.95 7.78 6.52 6.04 8.84 -5.36%
  YoY % 4.27% -12.37% -10.67% 19.33% 7.95% -31.67% -
  Horiz. % 71.83% 68.89% 78.62% 88.01% 73.76% 68.33% 100.00%
DY 2.81 2.73 3.18 3.55 4.35 4.55 6.32 -12.63%
  YoY % 2.93% -14.15% -10.42% -18.39% -4.40% -28.01% -
  Horiz. % 44.46% 43.20% 50.32% 56.17% 68.83% 71.99% 100.00%
P/NAPS 2.54 3.27 3.07 3.38 3.58 3.78 3.06 -3.06%
  YoY % -22.32% 6.51% -9.17% -5.59% -5.29% 23.53% -
  Horiz. % 83.01% 106.86% 100.33% 110.46% 116.99% 123.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. 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
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS