[PBBANK] YoY Annualized 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- -8.68%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 13,493,800 11,966,428 10,031,036 9,725,844 10,544,048 8,584,880 6,749,140 12.22%
PBT 4,925,592 4,692,272 3,690,300 2,979,712 3,882,528 2,701,072 2,183,076 14.51%
Tax -1,173,256 -1,112,208 -899,684 -596,460 -956,520 -736,904 -554,100 13.30%
NP 3,752,336 3,580,064 2,790,616 2,383,252 2,926,008 1,964,168 1,628,976 14.90%
-
NP to SH 3,720,728 3,536,244 2,741,020 2,357,140 2,869,548 1,904,872 1,553,632 15.65%
-
Tax Rate 23.82% 23.70% 24.38% 20.02% 24.64% 27.28% 25.38% -
Total Cost 9,741,464 8,386,364 7,240,420 7,342,592 7,618,040 6,620,712 5,120,164 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 23.72% 33.65% 24.36% 25.06% 32.78% 22.21% 18.20% -
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 385.25 341.64 288.38 287.84 314.39 255.81 204.45 11.12%
EPS 106.24 100.96 78.80 69.76 85.56 56.76 47.08 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 69.50 61.63 51.66 50.09 54.30 44.21 34.76 12.22%
EPS 19.16 18.21 14.12 12.14 14.78 9.81 8.00 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8077 0.5412 0.5795 0.4845 0.4508 0.4417 0.4397 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 3.54 3.84 4.04 2.62 3.34 3.46 3.20 1.69%
P/EPS 12.84 13.00 14.77 10.82 12.27 15.59 13.92 -1.33%
EY 7.79 7.70 6.77 9.24 8.15 6.41 7.19 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 3.58 3.82 4.18 2.94 3.47 3.62 3.25 1.62%
P/EPS 12.97 12.94 15.28 12.11 12.74 16.30 14.13 -1.41%
EY 7.71 7.73 6.54 8.26 7.85 6.14 7.08 1.42%
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