[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
15-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -72.78%
YoY- 16.29%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,035,597 8,064,403 5,187,020 2,507,759 9,715,568 7,220,116 4,782,081 74.36%
PBT 4,086,197 2,955,933 1,904,556 922,575 3,321,433 2,421,218 1,564,710 89.30%
Tax -987,120 -716,951 -459,883 -224,921 -769,893 -558,041 -348,958 99.63%
NP 3,099,077 2,238,982 1,444,673 697,654 2,551,540 1,863,177 1,215,752 86.28%
-
NP to SH 3,048,224 2,202,036 1,419,334 685,255 2,517,302 1,839,071 1,200,026 85.85%
-
Tax Rate 24.16% 24.25% 24.15% 24.38% 23.18% 23.05% 22.30% -
Total Cost 7,936,520 5,825,421 3,742,347 1,810,105 7,164,028 5,356,939 3,566,329 70.20%
-
Net Worth 13,011,769 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 17.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,027,953 873,546 872,684 - 1,888,319 1,028,179 1,024,495 57.45%
Div Payout % 66.53% 39.67% 61.49% - 75.01% 55.91% 85.37% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,011,769 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 17.45%
NOSH 3,496,471 3,494,185 3,490,737 3,478,451 3,433,308 3,427,266 3,414,985 1.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.08% 27.76% 27.85% 27.82% 26.26% 25.81% 25.42% -
ROE 23.43% 18.10% 11.83% 6.09% 22.96% 17.98% 11.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 315.62 230.79 148.59 72.09 282.98 210.67 140.03 71.65%
EPS 87.18 63.02 40.66 19.70 73.32 53.66 35.14 82.96%
DPS 58.00 25.00 25.00 0.00 55.00 30.00 30.00 55.00%
NAPS 3.7214 3.481 3.436 3.2349 3.1938 2.9836 2.9912 15.62%
Adjusted Per Share Value based on latest NOSH - 3,478,451
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.85 41.55 26.72 12.92 50.05 37.20 24.64 74.34%
EPS 15.70 11.34 7.31 3.53 12.97 9.47 6.18 85.86%
DPS 10.45 4.50 4.50 0.00 9.73 5.30 5.28 57.43%
NAPS 0.6703 0.6266 0.6179 0.5797 0.5649 0.5268 0.5263 17.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.02 12.56 11.90 11.64 11.30 10.20 9.05 -
P/RPS 4.13 5.44 8.01 16.15 3.99 4.84 6.46 -25.72%
P/EPS 14.93 19.93 29.27 59.09 15.41 19.01 25.75 -30.39%
EY 6.70 5.02 3.42 1.69 6.49 5.26 3.88 43.79%
DY 4.45 1.99 2.10 0.00 4.87 2.94 3.31 21.74%
P/NAPS 3.50 3.61 3.46 3.60 3.54 3.42 3.03 10.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 20/07/09 -
Price 13.34 12.58 12.20 12.04 12.08 10.62 10.30 -
P/RPS 4.23 5.45 8.21 16.70 4.27 5.04 7.36 -30.80%
P/EPS 15.30 19.96 30.00 61.12 16.48 19.79 29.31 -35.09%
EY 6.54 5.01 3.33 1.64 6.07 5.05 3.41 54.18%
DY 4.35 1.99 2.05 0.00 4.55 2.82 2.91 30.64%
P/NAPS 3.58 3.61 3.55 3.72 3.78 3.56 3.44 2.68%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment