[PBBANK] QoQ 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- -9.89%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,495,452 2,438,035 2,350,620 2,431,461 2,557,557 2,791,159 2,515,579 -0.53%
PBT 900,215 856,508 819,782 744,928 812,943 804,047 791,566 8.92%
Tax -211,852 -209,083 -199,843 -149,115 -156,336 -176,520 -184,542 9.60%
NP 688,363 647,425 619,939 595,813 656,607 627,527 607,024 8.71%
-
NP to SH 678,231 639,045 610,741 589,285 653,975 616,340 593,535 9.27%
-
Tax Rate 23.53% 24.41% 24.38% 20.02% 19.23% 21.95% 23.31% -
Total Cost 1,807,089 1,790,610 1,730,681 1,835,648 1,900,950 2,163,632 1,908,555 -3.56%
-
Net Worth 11,023,583 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 9,368,055 11.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 862,889 - 1,035,154 - 838,859 - 1,006,560 -9.73%
Div Payout % 127.23% - 169.49% - 128.27% - 169.59% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 11,023,583 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 9,368,055 11.42%
NOSH 3,451,557 3,450,566 3,450,513 3,378,927 3,355,438 3,355,144 3,355,200 1.90%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.58% 26.56% 26.37% 24.50% 25.67% 22.48% 24.13% -
ROE 6.15% 6.21% 5.92% 6.26% 6.86% 6.71% 6.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.30 70.66 68.12 71.96 76.22 83.19 74.98 -2.39%
EPS 19.65 18.52 17.70 17.44 19.49 18.37 17.69 7.23%
DPS 25.00 0.00 30.00 0.00 25.00 0.00 30.00 -11.41%
NAPS 3.1938 2.9836 2.9912 2.7839 2.842 2.7363 2.7921 9.34%
Adjusted Per Share Value based on latest NOSH - 3,378,927
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.85 12.56 12.11 12.52 13.17 14.38 12.96 -0.56%
EPS 3.49 3.29 3.15 3.03 3.37 3.17 3.06 9.13%
DPS 4.44 0.00 5.33 0.00 4.32 0.00 5.18 -9.74%
NAPS 0.5677 0.5302 0.5316 0.4845 0.4911 0.4728 0.4825 11.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 11.30 10.20 9.05 7.55 8.85 10.00 10.40 -
P/RPS 15.63 14.44 13.28 10.49 11.61 12.02 13.87 8.26%
P/EPS 57.51 55.08 51.13 43.29 45.41 54.44 58.79 -1.45%
EY 1.74 1.82 1.96 2.31 2.20 1.84 1.70 1.55%
DY 2.21 0.00 3.31 0.00 2.82 0.00 2.88 -16.14%
P/NAPS 3.54 3.42 3.03 2.71 3.11 3.65 3.72 -3.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/01/10 15/10/09 20/07/09 14/04/09 20/01/09 14/10/08 17/07/08 -
Price 12.08 10.62 10.30 8.45 8.70 9.05 10.30 -
P/RPS 16.71 15.03 15.12 11.74 11.41 10.88 13.74 13.89%
P/EPS 61.48 57.34 58.19 48.45 44.64 49.27 58.22 3.68%
EY 1.63 1.74 1.72 2.06 2.24 2.03 1.72 -3.51%
DY 2.07 0.00 2.91 0.00 2.87 0.00 2.91 -20.26%
P/NAPS 3.78 3.56 3.44 3.04 3.06 3.31 3.69 1.61%

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