[PBBANK] YoY 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,673,214 3,373,450 2,991,607 2,507,759 2,431,461 2,636,012 2,146,220 9.36%
PBT 1,269,976 1,231,398 1,173,068 922,575 744,928 970,632 675,268 11.09%
Tax -291,052 -293,314 -278,052 -224,921 -149,115 -239,130 -184,226 7.91%
NP 978,924 938,084 895,016 697,654 595,813 731,502 491,042 12.17%
-
NP to SH 968,301 930,182 884,061 685,255 589,285 717,387 476,218 12.54%
-
Tax Rate 22.92% 23.82% 23.70% 24.38% 20.02% 24.64% 27.28% -
Total Cost 2,694,290 2,435,366 2,096,591 1,810,105 1,835,648 1,904,510 1,655,178 8.45%
-
Net Worth 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 13.06%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 8,575,951 13.06%
NOSH 3,501,992 3,502,650 3,502,640 3,478,451 3,378,927 3,353,843 3,356,011 0.71%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 26.65% 27.81% 29.92% 27.82% 24.50% 27.75% 22.88% -
ROE 5.40% 5.93% 8.41% 6.09% 6.26% 8.20% 5.55% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 104.89 96.31 85.41 72.09 71.96 78.60 63.95 8.58%
EPS 27.65 26.56 25.24 19.70 17.44 21.39 14.19 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1208 4.4774 3.00 3.2349 2.7839 2.6098 2.5554 12.27%
Adjusted Per Share Value based on latest NOSH - 3,478,451
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.92 17.38 15.41 12.92 12.53 13.58 11.06 9.35%
EPS 4.99 4.79 4.55 3.53 3.04 3.70 2.45 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9239 0.8079 0.5413 0.5797 0.4846 0.4509 0.4418 13.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 16.26 13.64 13.12 11.64 7.55 10.50 8.85 -
P/RPS 15.50 14.16 15.36 16.15 10.49 13.36 13.84 1.90%
P/EPS 58.81 51.36 51.98 59.09 43.29 49.09 62.37 -0.97%
EY 1.70 1.95 1.92 1.69 2.31 2.04 1.60 1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.05 4.37 3.60 2.71 4.02 3.46 -1.39%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/04/13 18/04/12 18/04/11 15/04/10 14/04/09 14/04/08 16/04/07 -
Price 16.34 13.78 13.06 12.04 8.45 10.90 9.25 -
P/RPS 15.58 14.31 15.29 16.70 11.74 13.87 14.46 1.24%
P/EPS 59.10 51.89 51.74 61.12 48.45 50.96 65.19 -1.61%
EY 1.69 1.93 1.93 1.64 2.06 1.96 1.53 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.08 4.35 3.72 3.04 4.18 3.62 -2.08%

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