[PBBANK] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.62%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,170,654 2,991,607 2,971,194 2,877,383 2,679,261 2,507,759 2,495,452 17.36%
PBT 1,261,920 1,173,068 1,130,264 1,051,377 981,981 922,575 900,215 25.33%
Tax -295,948 -278,052 -270,169 -257,068 -234,962 -224,921 -211,852 25.04%
NP 965,972 895,016 860,095 794,309 747,019 697,654 688,363 25.42%
-
NP to SH 954,883 884,061 846,188 782,702 734,079 685,255 678,231 25.69%
-
Tax Rate 23.45% 23.70% 23.90% 24.45% 23.93% 24.38% 23.53% -
Total Cost 2,204,682 2,096,591 2,111,099 2,083,074 1,932,242 1,810,105 1,807,089 14.21%
-
Net Worth 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 -3.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 700,361 - 1,155,803 - 875,571 - 862,889 -13.02%
Div Payout % 73.35% - 136.59% - 119.27% - 127.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 11,023,583 -3.16%
NOSH 3,501,809 3,502,640 3,502,433 3,502,022 3,502,285 3,478,451 3,451,557 0.97%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 30.47% 29.92% 28.95% 27.61% 27.88% 27.82% 27.58% -
ROE 9.09% 8.41% 6.49% 6.42% 6.10% 6.09% 6.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.54 85.41 84.83 82.16 76.50 72.09 72.30 16.22%
EPS 27.27 25.24 24.16 22.35 20.96 19.70 19.65 24.49%
DPS 20.00 0.00 33.00 0.00 25.00 0.00 25.00 -13.85%
NAPS 3.00 3.00 3.7214 3.481 3.436 3.2349 3.1938 -4.09%
Adjusted Per Share Value based on latest NOSH - 3,502,022
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.33 15.41 15.31 14.82 13.80 12.92 12.86 17.31%
EPS 4.92 4.55 4.36 4.03 3.78 3.53 3.49 25.80%
DPS 3.61 0.00 5.95 0.00 4.51 0.00 4.45 -13.05%
NAPS 0.5412 0.5413 0.6715 0.628 0.62 0.5797 0.5679 -3.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 13.30 13.12 13.02 12.56 11.90 11.64 11.30 -
P/RPS 14.69 15.36 15.35 15.29 15.56 16.15 15.63 -4.06%
P/EPS 48.77 51.98 53.89 56.20 56.77 59.09 57.51 -10.43%
EY 2.05 1.92 1.86 1.78 1.76 1.69 1.74 11.58%
DY 1.50 0.00 2.53 0.00 2.10 0.00 2.21 -22.82%
P/NAPS 4.43 4.37 3.50 3.61 3.46 3.60 3.54 16.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 15/04/10 20/01/10 -
Price 13.36 13.06 13.34 12.58 12.20 12.04 12.08 -
P/RPS 14.76 15.29 15.73 15.31 15.95 16.70 16.71 -7.96%
P/EPS 48.99 51.74 55.22 56.29 58.21 61.12 61.48 -14.08%
EY 2.04 1.93 1.81 1.78 1.72 1.64 1.63 16.18%
DY 1.50 0.00 2.47 0.00 2.05 0.00 2.07 -19.37%
P/NAPS 4.45 4.35 3.58 3.61 3.55 3.72 3.78 11.52%

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