[PBBANK] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.62%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,869,542 3,588,750 3,272,466 2,877,383 2,438,035 2,791,159 2,414,474 8.17%
PBT 1,358,164 1,298,363 1,231,144 1,051,377 856,508 804,047 774,424 9.80%
Tax -300,802 -316,853 -290,088 -257,068 -209,083 -176,520 -211,485 6.04%
NP 1,057,362 981,510 941,056 794,309 647,425 627,527 562,939 11.06%
-
NP to SH 1,047,260 972,664 931,953 782,702 639,045 616,340 543,627 11.53%
-
Tax Rate 22.15% 24.40% 23.56% 24.45% 24.41% 21.95% 27.31% -
Total Cost 2,812,180 2,607,240 2,331,410 2,083,074 1,790,610 2,163,632 1,851,535 7.20%
-
Net Worth 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 13.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 9,180,680 8,827,483 13.88%
NOSH 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 3,355,144 3,353,652 0.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 27.33% 27.35% 28.76% 27.61% 26.56% 22.48% 23.32% -
ROE 5.43% 5.75% 8.87% 6.42% 6.21% 6.71% 6.16% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 110.48 102.48 93.43 82.16 70.66 83.19 72.00 7.38%
EPS 29.90 27.77 26.61 22.35 18.52 18.37 16.21 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5039 4.8305 3.00 3.481 2.9836 2.7363 2.6322 13.06%
Adjusted Per Share Value based on latest NOSH - 3,502,022
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.94 18.49 16.86 14.82 12.56 14.38 12.44 8.17%
EPS 5.40 5.01 4.80 4.03 3.29 3.18 2.80 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9931 0.8714 0.5414 0.628 0.5304 0.473 0.4548 13.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 17.74 14.38 12.20 12.56 10.20 10.00 9.95 -
P/RPS 16.06 14.03 13.06 15.29 14.44 12.02 13.82 2.53%
P/EPS 59.33 51.77 45.85 56.20 55.08 54.44 61.38 -0.56%
EY 1.69 1.93 2.18 1.78 1.82 1.84 1.63 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 2.98 4.07 3.61 3.42 3.65 3.78 -2.63%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 14/10/08 16/10/07 -
Price 18.50 14.72 12.50 12.58 10.62 9.05 10.30 -
P/RPS 16.75 14.36 13.38 15.31 15.03 10.88 14.31 2.65%
P/EPS 61.87 52.99 46.98 56.29 57.34 49.27 63.54 -0.44%
EY 1.62 1.89 2.13 1.78 1.74 2.03 1.57 0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.05 4.17 3.61 3.56 3.31 3.91 -2.49%

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