[PBBANK] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.01%
YoY- 29.01%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 15,793,508 14,692,856 13,493,800 11,966,428 10,031,036 9,725,844 10,544,048 6.96%
PBT 5,308,400 5,079,904 4,925,592 4,692,272 3,690,300 2,979,712 3,882,528 5.34%
Tax -1,200,268 -1,164,208 -1,173,256 -1,112,208 -899,684 -596,460 -956,520 3.85%
NP 4,108,132 3,915,696 3,752,336 3,580,064 2,790,616 2,383,252 2,926,008 5.81%
-
NP to SH 4,067,728 3,873,204 3,720,728 3,536,244 2,741,020 2,357,140 2,869,548 5.98%
-
Tax Rate 22.61% 22.92% 23.82% 23.70% 24.38% 20.02% 24.64% -
Total Cost 11,685,376 10,777,160 9,741,464 8,386,364 7,240,420 7,342,592 7,618,040 7.38%
-
Net Worth 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 15.12%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 8,752,859 15.12%
NOSH 3,501,831 3,501,992 3,502,650 3,502,640 3,478,451 3,378,927 3,353,843 0.72%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.01% 26.65% 27.81% 29.92% 27.82% 24.50% 27.75% -
ROE 19.95% 21.60% 23.72% 33.65% 24.36% 25.06% 32.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 451.01 419.56 385.25 341.64 288.38 287.84 314.39 6.19%
EPS 116.16 110.60 106.24 100.96 78.80 69.76 85.56 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8219 5.1208 4.4774 3.00 3.2349 2.7839 2.6098 14.30%
Adjusted Per Share Value based on latest NOSH - 3,502,640
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 81.36 75.69 69.52 61.65 51.68 50.11 54.32 6.96%
EPS 20.96 19.95 19.17 18.22 14.12 12.14 14.78 5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0503 0.9239 0.8079 0.5413 0.5797 0.4846 0.4509 15.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 19.16 16.26 13.64 13.12 11.64 7.55 10.50 -
P/RPS 4.25 3.88 3.54 3.84 4.04 2.62 3.34 4.09%
P/EPS 16.49 14.70 12.84 13.00 14.77 10.82 12.27 5.04%
EY 6.06 6.80 7.79 7.70 6.77 9.24 8.15 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.18 3.05 4.37 3.60 2.71 4.02 -3.28%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/04/14 23/04/13 18/04/12 18/04/11 15/04/10 14/04/09 14/04/08 -
Price 20.20 16.34 13.78 13.06 12.04 8.45 10.90 -
P/RPS 4.48 3.89 3.58 3.82 4.18 2.94 3.47 4.34%
P/EPS 17.39 14.77 12.97 12.94 15.28 12.11 12.74 5.32%
EY 5.75 6.77 7.71 7.73 6.54 8.26 7.85 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.19 3.08 4.35 3.72 3.04 4.18 -3.05%

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