Highlights

[PBBANK] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     2.32%    YoY -     7.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,059,101 3,948,377 3,918,673 3,869,542 3,802,871 3,673,214 3,630,057 7.75%
  QoQ % 2.80% 0.76% 1.27% 1.75% 3.53% 1.19% -
  Horiz. % 111.82% 108.77% 107.95% 106.60% 104.76% 101.19% 100.00%
PBT 1,367,694 1,327,100 1,341,286 1,358,164 1,340,558 1,269,976 1,291,329 3.92%
  QoQ % 3.06% -1.06% -1.24% 1.31% 5.56% -1.65% -
  Horiz. % 105.91% 102.77% 103.87% 105.18% 103.81% 98.35% 100.00%
Tax -299,862 -300,067 -306,215 -300,802 -306,273 -291,052 -294,678 1.17%
  QoQ % 0.07% 2.01% -1.80% 1.79% -5.23% 1.23% -
  Horiz. % 101.76% 101.83% 103.92% 102.08% 103.93% 98.77% 100.00%
NP 1,067,832 1,027,033 1,035,071 1,057,362 1,034,285 978,924 996,651 4.72%
  QoQ % 3.97% -0.78% -2.11% 2.23% 5.66% -1.78% -
  Horiz. % 107.14% 103.05% 103.85% 106.09% 103.78% 98.22% 100.00%
NP to SH 1,056,396 1,016,932 1,025,617 1,047,260 1,023,505 968,301 981,840 5.01%
  QoQ % 3.88% -0.85% -2.07% 2.32% 5.70% -1.38% -
  Horiz. % 107.59% 103.57% 104.46% 106.66% 104.24% 98.62% 100.00%
Tax Rate 21.92 % 22.61 % 22.83 % 22.15 % 22.85 % 22.92 % 22.82 % -2.65%
  QoQ % -3.05% -0.96% 3.07% -3.06% -0.31% 0.44% -
  Horiz. % 96.06% 99.08% 100.04% 97.06% 100.13% 100.44% 100.00%
Total Cost 2,991,269 2,921,344 2,883,602 2,812,180 2,768,586 2,694,290 2,633,406 8.89%
  QoQ % 2.39% 1.31% 2.54% 1.57% 2.76% 2.31% -
  Horiz. % 113.59% 110.93% 109.50% 106.79% 105.13% 102.31% 100.00%
Net Worth 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 17,943,237 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.86% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 805,607 - 1,050,478 - 770,342 - 1,050,602 -16.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.68% 0.00% 99.99% 0.00% 73.32% 0.00% 100.00%
Div Payout % 76.26 % - % 102.42 % - % 75.27 % - % 107.00 % -20.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.27% 0.00% 95.72% 0.00% 70.35% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 17,943,237 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.86% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
NOSH 3,502,639 3,501,831 3,501,594 3,502,541 3,501,556 3,501,992 3,502,007 0.01%
  QoQ % 0.02% 0.01% -0.03% 0.03% -0.01% -0.00% -
  Horiz. % 100.02% 99.99% 99.99% 100.02% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.31 % 26.01 % 26.41 % 27.33 % 27.20 % 26.65 % 27.46 % -2.82%
  QoQ % 1.15% -1.51% -3.37% 0.48% 2.06% -2.95% -
  Horiz. % 95.81% 94.72% 96.18% 99.53% 99.05% 97.05% 100.00%
ROE 4.93 % 4.99 % 5.02 % 5.43 % 5.39 % 5.40 % 5.47 % -6.71%
  QoQ % -1.20% -0.60% -7.55% 0.74% -0.19% -1.28% -
  Horiz. % 90.13% 91.22% 91.77% 99.27% 98.54% 98.72% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 115.89 112.75 111.91 110.48 108.61 104.89 103.66 7.74%
  QoQ % 2.78% 0.75% 1.29% 1.72% 3.55% 1.19% -
  Horiz. % 111.80% 108.77% 107.96% 106.58% 104.78% 101.19% 100.00%
EPS 30.16 29.04 29.29 29.90 29.23 27.65 28.04 4.99%
  QoQ % 3.86% -0.85% -2.04% 2.29% 5.71% -1.39% -
  Horiz. % 107.56% 103.57% 104.46% 106.63% 104.24% 98.61% 100.00%
DPS 23.00 0.00 30.00 0.00 22.00 0.00 30.00 -16.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.67% 0.00% 100.00% 0.00% 73.33% 0.00% 100.00%
NAPS 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 5.1237 12.61%
  QoQ % 5.11% -0.17% 5.96% 1.52% 5.87% -0.06% -
  Horiz. % 119.44% 113.63% 113.82% 107.42% 105.81% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.56 101.71 100.94 99.68 97.96 94.62 93.51 7.75%
  QoQ % 2.80% 0.76% 1.26% 1.76% 3.53% 1.19% -
  Horiz. % 111.82% 108.77% 107.95% 106.60% 104.76% 101.19% 100.00%
EPS 27.21 26.20 26.42 26.98 26.36 24.94 25.29 5.01%
  QoQ % 3.85% -0.83% -2.08% 2.35% 5.69% -1.38% -
  Horiz. % 107.59% 103.60% 104.47% 106.68% 104.23% 98.62% 100.00%
DPS 20.75 0.00 27.06 0.00 19.84 0.00 27.06 -16.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.68% 0.00% 100.00% 0.00% 73.32% 0.00% 100.00%
NAPS 5.5214 5.2516 5.2601 4.9657 4.8898 4.6194 4.6220 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.85% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.5800 19.1600 19.4000 17.7400 16.9400 16.2600 16.2800 -
P/RPS 16.90 16.99 17.34 16.06 15.60 15.50 15.71 5.00%
  QoQ % -0.53% -2.02% 7.97% 2.95% 0.65% -1.34% -
  Horiz. % 107.57% 108.15% 110.38% 102.23% 99.30% 98.66% 100.00%
P/EPS 64.92 65.98 66.23 59.33 57.95 58.81 58.07 7.74%
  QoQ % -1.61% -0.38% 11.63% 2.38% -1.46% 1.27% -
  Horiz. % 111.80% 113.62% 114.05% 102.17% 99.79% 101.27% 100.00%
EY 1.54 1.52 1.51 1.69 1.73 1.70 1.72 -7.12%
  QoQ % 1.32% 0.66% -10.65% -2.31% 1.76% -1.16% -
  Horiz. % 89.53% 88.37% 87.79% 98.26% 100.58% 98.84% 100.00%
DY 1.17 0.00 1.55 0.00 1.30 0.00 1.84 -26.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.59% 0.00% 84.24% 0.00% 70.65% 0.00% 100.00%
P/NAPS 3.20 3.29 3.33 3.22 3.12 3.18 3.18 0.42%
  QoQ % -2.74% -1.20% 3.42% 3.21% -1.89% 0.00% -
  Horiz. % 100.63% 103.46% 104.72% 101.26% 98.11% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 -
Price 20.0000 20.2000 19.0600 18.5000 17.1000 16.3400 15.7200 -
P/RPS 17.26 17.92 17.03 16.75 15.75 15.58 15.17 9.01%
  QoQ % -3.68% 5.23% 1.67% 6.35% 1.09% 2.70% -
  Horiz. % 113.78% 118.13% 112.26% 110.42% 103.82% 102.70% 100.00%
P/EPS 66.31 69.56 65.07 61.87 58.50 59.10 56.07 11.87%
  QoQ % -4.67% 6.90% 5.17% 5.76% -1.02% 5.40% -
  Horiz. % 118.26% 124.06% 116.05% 110.34% 104.33% 105.40% 100.00%
EY 1.51 1.44 1.54 1.62 1.71 1.69 1.78 -10.41%
  QoQ % 4.86% -6.49% -4.94% -5.26% 1.18% -5.06% -
  Horiz. % 84.83% 80.90% 86.52% 91.01% 96.07% 94.94% 100.00%
DY 1.15 0.00 1.57 0.00 1.29 0.00 1.91 -28.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.21% 0.00% 82.20% 0.00% 67.54% 0.00% 100.00%
P/NAPS 3.27 3.47 3.27 3.36 3.15 3.19 3.07 4.31%
  QoQ % -5.76% 6.12% -2.68% 6.67% -1.25% 3.91% -
  Horiz. % 106.51% 113.03% 106.51% 109.45% 102.61% 103.91% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. N2N Connect Berhad - Exciting Times Beckon PublicInvest Research
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
5. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
Partners & Brokers