[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 53.25%
YoY- -4.58%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,428,040 9,434,727 8,064,403 7,220,116 7,942,750 6,984,520 5,525,385 11.15%
PBT 3,755,905 3,666,132 2,955,933 2,421,218 2,566,245 2,182,437 1,767,113 13.37%
Tax -883,314 -864,088 -716,951 -558,041 -600,192 -588,494 -433,276 12.59%
NP 2,872,591 2,802,044 2,238,982 1,863,177 1,966,053 1,593,943 1,333,837 13.62%
-
NP to SH 2,844,914 2,770,897 2,202,036 1,839,071 1,927,262 1,543,955 1,281,625 14.19%
-
Tax Rate 23.52% 23.57% 24.25% 23.05% 23.39% 26.96% 24.52% -
Total Cost 7,555,449 6,632,683 5,825,421 5,356,939 5,976,697 5,390,577 4,191,548 10.30%
-
Net Worth 16,917,947 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 12.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 700,463 700,382 873,546 1,028,179 1,006,578 838,741 661,653 0.95%
Div Payout % 24.62% 25.28% 39.67% 55.91% 52.23% 54.32% 51.63% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 16,917,947 10,505,734 12,163,261 10,225,590 9,181,001 8,830,939 8,386,127 12.39%
NOSH 3,502,318 3,501,911 3,494,185 3,427,266 3,355,261 3,354,965 3,308,267 0.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.55% 29.70% 27.76% 25.81% 24.75% 22.82% 24.14% -
ROE 16.82% 26.38% 18.10% 17.98% 20.99% 17.48% 15.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 297.75 269.42 230.79 210.67 236.73 208.18 167.02 10.10%
EPS 81.23 79.12 63.02 53.66 57.44 46.02 38.74 13.12%
DPS 20.00 20.00 25.00 30.00 30.00 25.00 20.00 0.00%
NAPS 4.8305 3.00 3.481 2.9836 2.7363 2.6322 2.5349 11.33%
Adjusted Per Share Value based on latest NOSH - 3,450,566
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.72 48.61 41.55 37.20 40.92 35.98 28.47 11.15%
EPS 14.66 14.28 11.34 9.47 9.93 7.95 6.60 14.21%
DPS 3.61 3.61 4.50 5.30 5.19 4.32 3.41 0.95%
NAPS 0.8716 0.5412 0.6266 0.5268 0.473 0.455 0.432 12.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 14.38 12.20 12.56 10.20 10.00 9.95 6.85 -
P/RPS 4.83 4.53 5.44 4.84 4.22 4.78 4.10 2.76%
P/EPS 17.70 15.42 19.93 19.01 17.41 21.62 17.68 0.01%
EY 5.65 6.49 5.02 5.26 5.74 4.63 5.66 -0.02%
DY 1.39 1.64 1.99 2.94 3.00 2.51 2.92 -11.62%
P/NAPS 2.98 4.07 3.61 3.42 3.65 3.78 2.70 1.65%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 18/10/12 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 17/10/06 -
Price 14.72 12.50 12.58 10.62 9.05 10.30 6.65 -
P/RPS 4.94 4.64 5.45 5.04 3.82 4.95 3.98 3.66%
P/EPS 18.12 15.80 19.96 19.79 15.76 22.38 17.17 0.90%
EY 5.52 6.33 5.01 5.05 6.35 4.47 5.83 -0.90%
DY 1.36 1.60 1.99 2.82 3.31 2.43 3.01 -12.39%
P/NAPS 3.05 4.17 3.61 3.56 3.31 3.91 2.62 2.56%

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