Highlights

[PBBANK] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,031,100 4,914,523 4,324,008 3,869,542 3,588,750 3,272,466 2,877,383 9.75%
  YoY % 2.37% 13.66% 11.74% 7.82% 9.67% 13.73% -
  Horiz. % 174.85% 170.80% 150.28% 134.48% 124.72% 113.73% 100.00%
PBT 1,558,242 1,613,794 1,552,183 1,358,164 1,298,363 1,231,144 1,051,377 6.77%
  YoY % -3.44% 3.97% 14.29% 4.61% 5.46% 17.10% -
  Horiz. % 148.21% 153.49% 147.63% 129.18% 123.49% 117.10% 100.00%
Tax -305,728 -396,829 -350,049 -300,802 -316,853 -290,088 -257,068 2.93%
  YoY % 22.96% -13.36% -16.37% 5.07% -9.23% -12.84% -
  Horiz. % 118.93% 154.37% 136.17% 117.01% 123.26% 112.84% 100.00%
NP 1,252,514 1,216,965 1,202,134 1,057,362 981,510 941,056 794,309 7.88%
  YoY % 2.92% 1.23% 13.69% 7.73% 4.30% 18.47% -
  Horiz. % 157.69% 153.21% 151.34% 133.12% 123.57% 118.47% 100.00%
NP to SH 1,238,150 1,201,395 1,191,521 1,047,260 972,664 931,953 782,702 7.94%
  YoY % 3.06% 0.83% 13.78% 7.67% 4.37% 19.07% -
  Horiz. % 158.19% 153.49% 152.23% 133.80% 124.27% 119.07% 100.00%
Tax Rate 19.62 % 24.59 % 22.55 % 22.15 % 24.40 % 23.56 % 24.45 % -3.60%
  YoY % -20.21% 9.05% 1.81% -9.22% 3.57% -3.64% -
  Horiz. % 80.25% 100.57% 92.23% 90.59% 99.80% 96.36% 100.00%
Total Cost 3,778,586 3,697,558 3,121,874 2,812,180 2,607,240 2,331,410 2,083,074 10.42%
  YoY % 2.19% 18.44% 11.01% 7.86% 11.83% 11.92% -
  Horiz. % 181.39% 177.50% 149.87% 135.00% 125.16% 111.92% 100.00%
Net Worth 32,830,284 29,642,132 25,889,419 19,277,640 16,915,248 10,508,113 12,190,539 17.94%
  YoY % 10.76% 14.50% 34.30% 13.97% 60.97% -13.80% -
  Horiz. % 269.31% 243.16% 212.37% 158.14% 138.76% 86.20% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,830,284 29,642,132 25,889,419 19,277,640 16,915,248 10,508,113 12,190,539 17.94%
  YoY % 10.76% 14.50% 34.30% 13.97% 60.97% -13.80% -
  Horiz. % 269.31% 243.16% 212.37% 158.14% 138.76% 86.20% 100.00%
NOSH 3,861,977 3,861,764 3,737,518 3,502,541 3,501,759 3,502,704 3,502,022 1.64%
  YoY % 0.01% 3.32% 6.71% 0.02% -0.03% 0.02% -
  Horiz. % 110.28% 110.27% 106.72% 100.01% 99.99% 100.02% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 24.90 % 24.76 % 27.80 % 27.33 % 27.35 % 28.76 % 27.61 % -1.71%
  YoY % 0.57% -10.94% 1.72% -0.07% -4.90% 4.17% -
  Horiz. % 90.18% 89.68% 100.69% 98.99% 99.06% 104.17% 100.00%
ROE 3.77 % 4.05 % 4.60 % 5.43 % 5.75 % 8.87 % 6.42 % -8.48%
  YoY % -6.91% -11.96% -15.29% -5.57% -35.17% 38.16% -
  Horiz. % 58.72% 63.08% 71.65% 84.58% 89.56% 138.16% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 130.27 127.26 115.69 110.48 102.48 93.43 82.16 7.98%
  YoY % 2.37% 10.00% 4.72% 7.81% 9.69% 13.72% -
  Horiz. % 158.56% 154.89% 140.81% 134.47% 124.73% 113.72% 100.00%
EPS 32.06 31.11 31.88 29.90 27.77 26.61 22.35 6.19%
  YoY % 3.05% -2.42% 6.62% 7.67% 4.36% 19.06% -
  Horiz. % 143.45% 139.19% 142.64% 133.78% 124.25% 119.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5009 7.6758 6.9269 5.5039 4.8305 3.0000 3.4810 16.03%
  YoY % 10.75% 10.81% 25.85% 13.94% 61.02% -13.82% -
  Horiz. % 244.21% 220.51% 198.99% 158.11% 138.77% 86.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 129.60 126.59 111.38 99.68 92.44 84.30 74.12 9.75%
  YoY % 2.38% 13.66% 11.74% 7.83% 9.66% 13.73% -
  Horiz. % 174.85% 170.79% 150.27% 134.48% 124.72% 113.73% 100.00%
EPS 31.89 30.95 30.69 26.98 25.05 24.01 20.16 7.94%
  YoY % 3.04% 0.85% 13.75% 7.70% 4.33% 19.10% -
  Horiz. % 158.18% 153.52% 152.23% 133.83% 124.26% 119.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.4568 7.6355 6.6689 4.9657 4.3572 2.7068 3.1402 17.93%
  YoY % 10.76% 14.49% 34.30% 13.97% 60.97% -13.80% -
  Horiz. % 269.31% 243.15% 212.37% 158.13% 138.76% 86.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 19.8200 17.5200 18.9000 17.7400 14.3800 12.2000 12.5600 -
P/RPS 15.21 13.77 16.34 16.06 14.03 13.06 15.29 -0.09%
  YoY % 10.46% -15.73% 1.74% 14.47% 7.43% -14.58% -
  Horiz. % 99.48% 90.06% 106.87% 105.04% 91.76% 85.42% 100.00%
P/EPS 61.82 56.32 59.28 59.33 51.77 45.85 56.20 1.60%
  YoY % 9.77% -4.99% -0.08% 14.60% 12.91% -18.42% -
  Horiz. % 110.00% 100.21% 105.48% 105.57% 92.12% 81.58% 100.00%
EY 1.62 1.78 1.69 1.69 1.93 2.18 1.78 -1.56%
  YoY % -8.99% 5.33% 0.00% -12.44% -11.47% 22.47% -
  Horiz. % 91.01% 100.00% 94.94% 94.94% 108.43% 122.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.33 2.28 2.73 3.22 2.98 4.07 3.61 -7.03%
  YoY % 2.19% -16.48% -15.22% 8.05% -26.78% 12.74% -
  Horiz. % 64.54% 63.16% 75.62% 89.20% 82.55% 112.74% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 -
Price 19.8000 18.6400 18.6200 18.5000 14.7200 12.5000 12.5800 -
P/RPS 15.20 14.65 16.09 16.75 14.36 13.38 15.31 -0.12%
  YoY % 3.75% -8.95% -3.94% 16.64% 7.32% -12.61% -
  Horiz. % 99.28% 95.69% 105.09% 109.41% 93.79% 87.39% 100.00%
P/EPS 61.76 59.92 58.41 61.87 52.99 46.98 56.29 1.56%
  YoY % 3.07% 2.59% -5.59% 16.76% 12.79% -16.54% -
  Horiz. % 109.72% 106.45% 103.77% 109.91% 94.14% 83.46% 100.00%
EY 1.62 1.67 1.71 1.62 1.89 2.13 1.78 -1.56%
  YoY % -2.99% -2.34% 5.56% -14.29% -11.27% 19.66% -
  Horiz. % 91.01% 93.82% 96.07% 91.01% 106.18% 119.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.33 2.43 2.69 3.36 3.05 4.17 3.61 -7.03%
  YoY % -4.12% -9.67% -19.94% 10.16% -26.86% 15.51% -
  Horiz. % 64.54% 67.31% 74.52% 93.07% 84.49% 115.51% 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.
 


 

187  394  566  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.05-0.005 
 DGB 0.145+0.005 
 PALETTE 0.3050.00 
 DGB-WA 0.0250.00 
 TIGER 0.0450.00 
 TRIVE 0.07-0.01 
 DNEX 0.42-0.01 
 KAB 0.27-0.015 
 PUC 0.21+0.01 
 HUAAN 0.255+0.015 
Partners & Brokers