[PBBANK] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
14-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.17%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,373,450 2,991,607 2,507,759 2,431,461 2,636,012 2,146,220 1,687,285 12.22%
PBT 1,231,398 1,173,068 922,575 744,928 970,632 675,268 545,769 14.51%
Tax -293,314 -278,052 -224,921 -149,115 -239,130 -184,226 -138,525 13.30%
NP 938,084 895,016 697,654 595,813 731,502 491,042 407,244 14.90%
-
NP to SH 930,182 884,061 685,255 589,285 717,387 476,218 388,408 15.65%
-
Tax Rate 23.82% 23.70% 24.38% 20.02% 24.64% 27.28% 25.38% -
Total Cost 2,435,366 2,096,591 1,810,105 1,835,648 1,904,510 1,655,178 1,280,041 11.30%
-
Net Worth 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 10.65%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 8,536,626 10.65%
NOSH 3,502,650 3,502,640 3,478,451 3,378,927 3,353,843 3,356,011 3,301,093 0.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.81% 29.92% 27.82% 24.50% 27.75% 22.88% 24.14% -
ROE 5.93% 8.41% 6.09% 6.26% 8.20% 5.55% 4.55% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 96.31 85.41 72.09 71.96 78.60 63.95 51.11 11.12%
EPS 26.56 25.24 19.70 17.44 21.39 14.19 11.77 14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4774 3.00 3.2349 2.7839 2.6098 2.5554 2.586 9.57%
Adjusted Per Share Value based on latest NOSH - 3,378,927
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.38 15.41 12.92 12.53 13.58 11.06 8.69 12.23%
EPS 4.79 4.55 3.53 3.04 3.70 2.45 2.00 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8079 0.5413 0.5797 0.4846 0.4509 0.4418 0.4398 10.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.64 13.12 11.64 7.55 10.50 8.85 6.55 -
P/RPS 14.16 15.36 16.15 10.49 13.36 13.84 12.81 1.68%
P/EPS 51.36 51.98 59.09 43.29 49.09 62.37 55.67 -1.33%
EY 1.95 1.92 1.69 2.31 2.04 1.60 1.80 1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 4.37 3.60 2.71 4.02 3.46 2.53 3.16%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/04/12 18/04/11 15/04/10 14/04/09 14/04/08 16/04/07 18/04/06 -
Price 13.78 13.06 12.04 8.45 10.90 9.25 6.65 -
P/RPS 14.31 15.29 16.70 11.74 13.87 14.46 13.01 1.59%
P/EPS 51.89 51.74 61.12 48.45 50.96 65.19 56.52 -1.41%
EY 1.93 1.93 1.64 2.06 1.96 1.53 1.77 1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 4.35 3.72 3.04 4.18 3.62 2.57 3.06%

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