Highlights

[PBBANK] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     0.94%    YoY -     7.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,869,542 3,802,871 3,673,214 3,630,057 3,588,750 3,465,840 3,373,450 9.57%
  QoQ % 1.75% 3.53% 1.19% 1.15% 3.55% 2.74% -
  Horiz. % 114.71% 112.73% 108.89% 107.61% 106.38% 102.74% 100.00%
PBT 1,358,164 1,340,558 1,269,976 1,291,329 1,298,363 1,226,144 1,231,398 6.74%
  QoQ % 1.31% 5.56% -1.65% -0.54% 5.89% -0.43% -
  Horiz. % 110.29% 108.86% 103.13% 104.87% 105.44% 99.57% 100.00%
Tax -300,802 -306,273 -291,052 -294,678 -316,853 -273,147 -293,314 1.69%
  QoQ % 1.79% -5.23% 1.23% 7.00% -16.00% 6.88% -
  Horiz. % 102.55% 104.42% 99.23% 100.47% 108.03% 93.12% 100.00%
NP 1,057,362 1,034,285 978,924 996,651 981,510 952,997 938,084 8.30%
  QoQ % 2.23% 5.66% -1.78% 1.54% 2.99% 1.59% -
  Horiz. % 112.72% 110.26% 104.35% 106.24% 104.63% 101.59% 100.00%
NP to SH 1,047,260 1,023,505 968,301 981,840 972,664 942,068 930,182 8.22%
  QoQ % 2.32% 5.70% -1.38% 0.94% 3.25% 1.28% -
  Horiz. % 112.59% 110.03% 104.10% 105.55% 104.57% 101.28% 100.00%
Tax Rate 22.15 % 22.85 % 22.92 % 22.82 % 24.40 % 22.28 % 23.82 % -4.73%
  QoQ % -3.06% -0.31% 0.44% -6.48% 9.52% -6.47% -
  Horiz. % 92.99% 95.93% 96.22% 95.80% 102.43% 93.53% 100.00%
Total Cost 2,812,180 2,768,586 2,694,290 2,633,406 2,607,240 2,512,843 2,435,366 10.06%
  QoQ % 1.57% 2.76% 2.31% 1.00% 3.76% 3.18% -
  Horiz. % 115.47% 113.68% 110.63% 108.13% 107.06% 103.18% 100.00%
Net Worth 19,277,640 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14.74%
  QoQ % 1.55% 5.86% -0.06% 6.08% 1.71% 6.05% -
  Horiz. % 122.92% 121.04% 114.35% 114.41% 107.86% 106.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 770,342 - 1,050,602 - 700,513 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.97% 0.00% 149.98% 0.00% 100.00% -
Div Payout % - % 75.27 % - % 107.00 % - % 74.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.22% 0.00% 143.89% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,277,640 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14.74%
  QoQ % 1.55% 5.86% -0.06% 6.08% 1.71% 6.05% -
  Horiz. % 122.92% 121.04% 114.35% 114.41% 107.86% 106.05% 100.00%
NOSH 3,502,541 3,501,556 3,501,992 3,502,007 3,501,759 3,502,566 3,502,650 -0.00%
  QoQ % 0.03% -0.01% -0.00% 0.01% -0.02% -0.00% -
  Horiz. % 100.00% 99.97% 99.98% 99.98% 99.97% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.33 % 27.20 % 26.65 % 27.46 % 27.35 % 27.50 % 27.81 % -1.15%
  QoQ % 0.48% 2.06% -2.95% 0.40% -0.55% -1.11% -
  Horiz. % 98.27% 97.81% 95.83% 98.74% 98.35% 98.89% 100.00%
ROE 5.43 % 5.39 % 5.40 % 5.47 % 5.75 % 5.66 % 5.93 % -5.70%
  QoQ % 0.74% -0.19% -1.28% -4.87% 1.59% -4.55% -
  Horiz. % 91.57% 90.89% 91.06% 92.24% 96.96% 95.45% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 110.48 108.61 104.89 103.66 102.48 98.95 96.31 9.57%
  QoQ % 1.72% 3.55% 1.19% 1.15% 3.57% 2.74% -
  Horiz. % 114.71% 112.77% 108.91% 107.63% 106.41% 102.74% 100.00%
EPS 29.90 29.23 27.65 28.04 27.77 26.90 26.56 8.21%
  QoQ % 2.29% 5.71% -1.39% 0.97% 3.23% 1.28% -
  Horiz. % 112.58% 110.05% 104.10% 105.57% 104.56% 101.28% 100.00%
DPS 0.00 22.00 0.00 30.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 5.5039 5.4213 5.1208 5.1237 4.8305 4.7484 4.4774 14.74%
  QoQ % 1.52% 5.87% -0.06% 6.07% 1.73% 6.05% -
  Horiz. % 122.93% 121.08% 114.37% 114.43% 107.89% 106.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.68 97.96 94.62 93.51 92.44 89.28 86.90 9.57%
  QoQ % 1.76% 3.53% 1.19% 1.16% 3.54% 2.74% -
  Horiz. % 114.71% 112.73% 108.88% 107.61% 106.38% 102.74% 100.00%
EPS 26.98 26.36 24.94 25.29 25.05 24.27 23.96 8.23%
  QoQ % 2.35% 5.69% -1.38% 0.96% 3.21% 1.29% -
  Horiz. % 112.60% 110.02% 104.09% 105.55% 104.55% 101.29% 100.00%
DPS 0.00 19.84 0.00 27.06 0.00 18.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.98% 0.00% 150.00% 0.00% 100.00% -
NAPS 4.9657 4.8898 4.6194 4.6220 4.3572 4.2841 4.0397 14.74%
  QoQ % 1.55% 5.85% -0.06% 6.08% 1.71% 6.05% -
  Horiz. % 122.92% 121.04% 114.35% 114.41% 107.86% 106.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 17.7400 16.9400 16.2600 16.2800 14.3800 13.7600 13.6400 -
P/RPS 16.06 15.60 15.50 15.71 14.03 13.91 14.16 8.75%
  QoQ % 2.95% 0.65% -1.34% 11.97% 0.86% -1.77% -
  Horiz. % 113.42% 110.17% 109.46% 110.95% 99.08% 98.23% 100.00%
P/EPS 59.33 57.95 58.81 58.07 51.77 51.16 51.36 10.08%
  QoQ % 2.38% -1.46% 1.27% 12.17% 1.19% -0.39% -
  Horiz. % 115.52% 112.83% 114.51% 113.06% 100.80% 99.61% 100.00%
EY 1.69 1.73 1.70 1.72 1.93 1.95 1.95 -9.09%
  QoQ % -2.31% 1.76% -1.16% -10.88% -1.03% 0.00% -
  Horiz. % 86.67% 88.72% 87.18% 88.21% 98.97% 100.00% 100.00%
DY 0.00 1.30 0.00 1.84 0.00 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.66% 0.00% 126.90% 0.00% 100.00% -
P/NAPS 3.22 3.12 3.18 3.18 2.98 2.90 3.05 3.68%
  QoQ % 3.21% -1.89% 0.00% 6.71% 2.76% -4.92% -
  Horiz. % 105.57% 102.30% 104.26% 104.26% 97.70% 95.08% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/10/13 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 -
Price 18.5000 17.1000 16.3400 15.7200 14.7200 14.3400 13.7800 -
P/RPS 16.75 15.75 15.58 15.17 14.36 14.49 14.31 11.06%
  QoQ % 6.35% 1.09% 2.70% 5.64% -0.90% 1.26% -
  Horiz. % 117.05% 110.06% 108.87% 106.01% 100.35% 101.26% 100.00%
P/EPS 61.87 58.50 59.10 56.07 52.99 53.32 51.89 12.43%
  QoQ % 5.76% -1.02% 5.40% 5.81% -0.62% 2.76% -
  Horiz. % 119.23% 112.74% 113.89% 108.06% 102.12% 102.76% 100.00%
EY 1.62 1.71 1.69 1.78 1.89 1.88 1.93 -11.01%
  QoQ % -5.26% 1.18% -5.06% -5.82% 0.53% -2.59% -
  Horiz. % 83.94% 88.60% 87.56% 92.23% 97.93% 97.41% 100.00%
DY 0.00 1.29 0.00 1.91 0.00 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.81% 0.00% 137.41% 0.00% 100.00% -
P/NAPS 3.36 3.15 3.19 3.07 3.05 3.02 3.08 5.97%
  QoQ % 6.67% -1.25% 3.91% 0.66% 0.99% -1.95% -
  Horiz. % 109.09% 102.27% 103.57% 99.68% 99.03% 98.05% 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