Highlights

[PBBANK] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 05-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -2.07%    YoY -     4.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,324,008 4,059,101 3,948,377 3,918,673 3,869,542 3,802,871 3,673,214 11.48%
  QoQ % 6.53% 2.80% 0.76% 1.27% 1.75% 3.53% -
  Horiz. % 117.72% 110.51% 107.49% 106.68% 105.34% 103.53% 100.00%
PBT 1,552,183 1,367,694 1,327,100 1,341,286 1,358,164 1,340,558 1,269,976 14.30%
  QoQ % 13.49% 3.06% -1.06% -1.24% 1.31% 5.56% -
  Horiz. % 122.22% 107.69% 104.50% 105.62% 106.94% 105.56% 100.00%
Tax -350,049 -299,862 -300,067 -306,215 -300,802 -306,273 -291,052 13.08%
  QoQ % -16.74% 0.07% 2.01% -1.80% 1.79% -5.23% -
  Horiz. % 120.27% 103.03% 103.10% 105.21% 103.35% 105.23% 100.00%
NP 1,202,134 1,067,832 1,027,033 1,035,071 1,057,362 1,034,285 978,924 14.66%
  QoQ % 12.58% 3.97% -0.78% -2.11% 2.23% 5.66% -
  Horiz. % 122.80% 109.08% 104.91% 105.74% 108.01% 105.66% 100.00%
NP to SH 1,191,521 1,056,396 1,016,932 1,025,617 1,047,260 1,023,505 968,301 14.82%
  QoQ % 12.79% 3.88% -0.85% -2.07% 2.32% 5.70% -
  Horiz. % 123.05% 109.10% 105.02% 105.92% 108.15% 105.70% 100.00%
Tax Rate 22.55 % 21.92 % 22.61 % 22.83 % 22.15 % 22.85 % 22.92 % -1.08%
  QoQ % 2.87% -3.05% -0.96% 3.07% -3.06% -0.31% -
  Horiz. % 98.39% 95.64% 98.65% 99.61% 96.64% 99.69% 100.00%
Total Cost 3,121,874 2,991,269 2,921,344 2,883,602 2,812,180 2,768,586 2,694,290 10.31%
  QoQ % 4.37% 2.39% 1.31% 2.54% 1.57% 2.76% -
  Horiz. % 115.87% 111.02% 108.43% 107.03% 104.38% 102.76% 100.00%
Net Worth 25,889,419 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 27.71%
  QoQ % 20.78% 5.14% -0.16% 5.93% 1.55% 5.86% -
  Horiz. % 144.37% 119.53% 113.69% 113.87% 107.50% 105.86% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 805,607 - 1,050,478 - 770,342 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.58% 0.00% 136.37% 0.00% 100.00% -
Div Payout % - % 76.26 % - % 102.42 % - % 75.27 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.32% 0.00% 136.07% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 25,889,419 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 27.71%
  QoQ % 20.78% 5.14% -0.16% 5.93% 1.55% 5.86% -
  Horiz. % 144.37% 119.53% 113.69% 113.87% 107.50% 105.86% 100.00%
NOSH 3,737,518 3,502,639 3,501,831 3,501,594 3,502,541 3,501,556 3,501,992 4.43%
  QoQ % 6.71% 0.02% 0.01% -0.03% 0.03% -0.01% -
  Horiz. % 106.73% 100.02% 100.00% 99.99% 100.02% 99.99% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.80 % 26.31 % 26.01 % 26.41 % 27.33 % 27.20 % 26.65 % 2.85%
  QoQ % 5.66% 1.15% -1.51% -3.37% 0.48% 2.06% -
  Horiz. % 104.32% 98.72% 97.60% 99.10% 102.55% 102.06% 100.00%
ROE 4.60 % 4.93 % 4.99 % 5.02 % 5.43 % 5.39 % 5.40 % -10.13%
  QoQ % -6.69% -1.20% -0.60% -7.55% 0.74% -0.19% -
  Horiz. % 85.19% 91.30% 92.41% 92.96% 100.56% 99.81% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 115.69 115.89 112.75 111.91 110.48 108.61 104.89 6.75%
  QoQ % -0.17% 2.78% 0.75% 1.29% 1.72% 3.55% -
  Horiz. % 110.30% 110.49% 107.49% 106.69% 105.33% 103.55% 100.00%
EPS 31.88 30.16 29.04 29.29 29.90 29.23 27.65 9.95%
  QoQ % 5.70% 3.86% -0.85% -2.04% 2.29% 5.71% -
  Horiz. % 115.30% 109.08% 105.03% 105.93% 108.14% 105.71% 100.00%
DPS 0.00 23.00 0.00 30.00 0.00 22.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.55% 0.00% 136.36% 0.00% 100.00% -
NAPS 6.9269 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 22.29%
  QoQ % 13.19% 5.11% -0.17% 5.96% 1.52% 5.87% -
  Horiz. % 135.27% 119.50% 113.69% 113.88% 107.48% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.38 104.56 101.71 100.94 99.68 97.96 94.62 11.47%
  QoQ % 6.52% 2.80% 0.76% 1.26% 1.76% 3.53% -
  Horiz. % 117.71% 110.51% 107.49% 106.68% 105.35% 103.53% 100.00%
EPS 30.69 27.21 26.20 26.42 26.98 26.36 24.94 14.82%
  QoQ % 12.79% 3.85% -0.83% -2.08% 2.35% 5.69% -
  Horiz. % 123.06% 109.10% 105.05% 105.93% 108.18% 105.69% 100.00%
DPS 0.00 20.75 0.00 27.06 0.00 19.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.59% 0.00% 136.39% 0.00% 100.00% -
NAPS 6.6689 5.5214 5.2516 5.2601 4.9657 4.8898 4.6194 27.71%
  QoQ % 20.78% 5.14% -0.16% 5.93% 1.55% 5.85% -
  Horiz. % 144.37% 119.53% 113.69% 113.87% 107.50% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 18.9000 19.5800 19.1600 19.4000 17.7400 16.9400 16.2600 -
P/RPS 16.34 16.90 16.99 17.34 16.06 15.60 15.50 3.58%
  QoQ % -3.31% -0.53% -2.02% 7.97% 2.95% 0.65% -
  Horiz. % 105.42% 109.03% 109.61% 111.87% 103.61% 100.65% 100.00%
P/EPS 59.28 64.92 65.98 66.23 59.33 57.95 58.81 0.53%
  QoQ % -8.69% -1.61% -0.38% 11.63% 2.38% -1.46% -
  Horiz. % 100.80% 110.39% 112.19% 112.62% 100.88% 98.54% 100.00%
EY 1.69 1.54 1.52 1.51 1.69 1.73 1.70 -0.39%
  QoQ % 9.74% 1.32% 0.66% -10.65% -2.31% 1.76% -
  Horiz. % 99.41% 90.59% 89.41% 88.82% 99.41% 101.76% 100.00%
DY 0.00 1.17 0.00 1.55 0.00 1.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.00% 0.00% 119.23% 0.00% 100.00% -
P/NAPS 2.73 3.20 3.29 3.33 3.22 3.12 3.18 -9.66%
  QoQ % -14.69% -2.74% -1.20% 3.42% 3.21% -1.89% -
  Horiz. % 85.85% 100.63% 103.46% 104.72% 101.26% 98.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 -
Price 18.6200 20.0000 20.2000 19.0600 18.5000 17.1000 16.3400 -
P/RPS 16.09 17.26 17.92 17.03 16.75 15.75 15.58 2.17%
  QoQ % -6.78% -3.68% 5.23% 1.67% 6.35% 1.09% -
  Horiz. % 103.27% 110.78% 115.02% 109.31% 107.51% 101.09% 100.00%
P/EPS 58.41 66.31 69.56 65.07 61.87 58.50 59.10 -0.78%
  QoQ % -11.91% -4.67% 6.90% 5.17% 5.76% -1.02% -
  Horiz. % 98.83% 112.20% 117.70% 110.10% 104.69% 98.98% 100.00%
EY 1.71 1.51 1.44 1.54 1.62 1.71 1.69 0.79%
  QoQ % 13.25% 4.86% -6.49% -4.94% -5.26% 1.18% -
  Horiz. % 101.18% 89.35% 85.21% 91.12% 95.86% 101.18% 100.00%
DY 0.00 1.15 0.00 1.57 0.00 1.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.15% 0.00% 121.71% 0.00% 100.00% -
P/NAPS 2.69 3.27 3.47 3.27 3.36 3.15 3.19 -10.73%
  QoQ % -17.74% -5.76% 6.12% -2.68% 6.67% -1.25% -
  Horiz. % 84.33% 102.51% 108.78% 102.51% 105.33% 98.75% 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  500  627 

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 
Partners & Brokers