Highlights

[PBBANK] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,929,046 4,528,585 3,918,673 3,630,057 3,321,633 2,971,194 2,495,452 12.01%
  YoY % 8.84% 15.56% 7.95% 9.29% 11.79% 19.06% -
  Horiz. % 197.52% 181.47% 157.03% 145.47% 133.11% 119.06% 100.00%
PBT 1,857,776 1,567,278 1,341,286 1,291,329 1,211,807 1,130,264 900,215 12.83%
  YoY % 18.54% 16.85% 3.87% 6.56% 7.21% 25.55% -
  Horiz. % 206.37% 174.10% 149.00% 143.45% 134.61% 125.55% 100.00%
Tax -350,605 -300,937 -306,215 -294,678 -289,348 -270,169 -211,852 8.75%
  YoY % -16.50% 1.72% -3.92% -1.84% -7.10% -27.53% -
  Horiz. % 165.50% 142.05% 144.54% 139.10% 136.58% 127.53% 100.00%
NP 1,507,171 1,266,341 1,035,071 996,651 922,459 860,095 688,363 13.95%
  YoY % 19.02% 22.34% 3.85% 8.04% 7.25% 24.95% -
  Horiz. % 218.95% 183.96% 150.37% 144.79% 134.01% 124.95% 100.00%
NP to SH 1,492,428 1,253,981 1,025,617 981,840 913,392 846,188 678,231 14.04%
  YoY % 19.02% 22.27% 4.46% 7.49% 7.94% 24.76% -
  Horiz. % 220.05% 184.89% 151.22% 144.76% 134.67% 124.76% 100.00%
Tax Rate 18.87 % 19.20 % 22.83 % 22.82 % 23.88 % 23.90 % 23.53 % -3.61%
  YoY % -1.72% -15.90% 0.04% -4.44% -0.08% 1.57% -
  Horiz. % 80.20% 81.60% 97.03% 96.98% 101.49% 101.57% 100.00%
Total Cost 3,421,875 3,262,244 2,883,602 2,633,406 2,399,174 2,111,099 1,807,089 11.22%
  YoY % 4.89% 13.13% 9.50% 9.76% 13.65% 16.82% -
  Horiz. % 189.36% 180.52% 159.57% 145.73% 132.76% 116.82% 100.00%
Net Worth 31,230,164 28,028,232 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 18.94%
  YoY % 11.42% 37.25% 13.81% 28.08% 7.48% 18.24% -
  Horiz. % 283.30% 254.26% 185.24% 162.77% 127.09% 118.24% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,235,645 1,197,210 1,050,478 1,050,602 980,656 1,155,803 862,889 6.16%
  YoY % 3.21% 13.97% -0.01% 7.13% -15.15% 33.95% -
  Horiz. % 143.20% 138.74% 121.74% 121.75% 113.65% 133.95% 100.00%
Div Payout % 82.79 % 95.47 % 102.42 % 107.00 % 107.36 % 136.59 % 127.23 % -6.91%
  YoY % -13.28% -6.79% -4.28% -0.34% -21.40% 7.36% -
  Horiz. % 65.07% 75.04% 80.50% 84.10% 84.38% 107.36% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,230,164 28,028,232 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 18.94%
  YoY % 11.42% 37.25% 13.81% 28.08% 7.48% 18.24% -
  Horiz. % 283.30% 254.26% 185.24% 162.77% 127.09% 118.24% 100.00%
NOSH 3,861,391 3,861,967 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 1.89%
  YoY % -0.01% 10.29% -0.01% -0.01% -0.00% 1.47% -
  Horiz. % 111.87% 111.89% 101.45% 101.46% 101.47% 101.47% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 30.58 % 27.96 % 26.41 % 27.46 % 27.77 % 28.95 % 27.58 % 1.74%
  YoY % 9.37% 5.87% -3.82% -1.12% -4.08% 4.97% -
  Horiz. % 110.88% 101.38% 95.76% 99.56% 100.69% 104.97% 100.00%
ROE 4.78 % 4.47 % 5.02 % 5.47 % 6.52 % 6.49 % 6.15 % -4.11%
  YoY % 6.94% -10.96% -8.23% -16.10% 0.46% 5.53% -
  Horiz. % 77.72% 72.68% 81.63% 88.94% 106.02% 105.53% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 127.65 117.26 111.91 103.66 94.84 84.83 72.30 9.93%
  YoY % 8.86% 4.78% 7.96% 9.30% 11.80% 17.33% -
  Horiz. % 176.56% 162.19% 154.79% 143.37% 131.18% 117.33% 100.00%
EPS 38.65 32.47 29.29 28.04 26.08 24.16 19.65 11.93%
  YoY % 19.03% 10.86% 4.46% 7.52% 7.95% 22.95% -
  Horiz. % 196.69% 165.24% 149.06% 142.70% 132.72% 122.95% 100.00%
DPS 32.00 31.00 30.00 30.00 28.00 33.00 25.00 4.20%
  YoY % 3.23% 3.33% 0.00% 7.14% -15.15% 32.00% -
  Horiz. % 128.00% 124.00% 120.00% 120.00% 112.00% 132.00% 100.00%
NAPS 8.0878 7.2575 5.8318 5.1237 4.0000 3.7214 3.1938 16.74%
  YoY % 11.44% 24.45% 13.82% 28.09% 7.49% 16.52% -
  Horiz. % 253.23% 227.24% 182.60% 160.43% 125.24% 116.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 126.97 116.65 100.94 93.51 85.56 76.53 64.28 12.01%
  YoY % 8.85% 15.56% 7.95% 9.29% 11.80% 19.06% -
  Horiz. % 197.53% 181.47% 157.03% 145.47% 133.11% 119.06% 100.00%
EPS 38.44 32.30 26.42 25.29 23.53 21.80 17.47 14.04%
  YoY % 19.01% 22.26% 4.47% 7.48% 7.94% 24.79% -
  Horiz. % 220.03% 184.89% 151.23% 144.76% 134.69% 124.79% 100.00%
DPS 31.83 30.84 27.06 27.06 25.26 29.77 22.23 6.16%
  YoY % 3.21% 13.97% 0.00% 7.13% -15.15% 33.92% -
  Horiz. % 143.18% 138.73% 121.73% 121.73% 113.63% 133.92% 100.00%
NAPS 8.0446 7.2198 5.2601 4.6220 3.6087 3.3574 2.8396 18.94%
  YoY % 11.42% 37.26% 13.81% 28.08% 7.48% 18.23% -
  Horiz. % 283.30% 254.25% 185.24% 162.77% 127.08% 118.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.5200 18.3000 19.4000 16.2800 13.3800 13.0200 11.3000 -
P/RPS 14.51 15.61 17.34 15.71 14.11 15.35 15.63 -1.23%
  YoY % -7.05% -9.98% 10.38% 11.34% -8.08% -1.79% -
  Horiz. % 92.83% 99.87% 110.94% 100.51% 90.28% 98.21% 100.00%
P/EPS 47.92 56.36 66.23 58.07 51.30 53.89 57.51 -2.99%
  YoY % -14.98% -14.90% 14.05% 13.20% -4.81% -6.29% -
  Horiz. % 83.32% 98.00% 115.16% 100.97% 89.20% 93.71% 100.00%
EY 2.09 1.77 1.51 1.72 1.95 1.86 1.74 3.10%
  YoY % 18.08% 17.22% -12.21% -11.79% 4.84% 6.90% -
  Horiz. % 120.11% 101.72% 86.78% 98.85% 112.07% 106.90% 100.00%
DY 1.73 1.69 1.55 1.84 2.09 2.53 2.21 -4.00%
  YoY % 2.37% 9.03% -15.76% -11.96% -17.39% 14.48% -
  Horiz. % 78.28% 76.47% 70.14% 83.26% 94.57% 114.48% 100.00%
P/NAPS 2.29 2.52 3.33 3.18 3.35 3.50 3.54 -7.00%
  YoY % -9.13% -24.32% 4.72% -5.07% -4.29% -1.13% -
  Horiz. % 64.69% 71.19% 94.07% 89.83% 94.63% 98.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 -
Price 18.3800 18.4400 19.0600 15.7200 13.5200 13.3400 12.0800 -
P/RPS 14.40 15.73 17.03 15.17 14.26 15.73 16.71 -2.45%
  YoY % -8.46% -7.63% 12.26% 6.38% -9.35% -5.86% -
  Horiz. % 86.18% 94.14% 101.92% 90.78% 85.34% 94.14% 100.00%
P/EPS 47.55 56.79 65.07 56.07 51.84 55.22 61.48 -4.19%
  YoY % -16.27% -12.72% 16.05% 8.16% -6.12% -10.18% -
  Horiz. % 77.34% 92.37% 105.84% 91.20% 84.32% 89.82% 100.00%
EY 2.10 1.76 1.54 1.78 1.93 1.81 1.63 4.31%
  YoY % 19.32% 14.29% -13.48% -7.77% 6.63% 11.04% -
  Horiz. % 128.83% 107.98% 94.48% 109.20% 118.40% 111.04% 100.00%
DY 1.74 1.68 1.57 1.91 2.07 2.47 2.07 -2.85%
  YoY % 3.57% 7.01% -17.80% -7.73% -16.19% 19.32% -
  Horiz. % 84.06% 81.16% 75.85% 92.27% 100.00% 119.32% 100.00%
P/NAPS 2.27 2.54 3.27 3.07 3.38 3.58 3.78 -8.14%
  YoY % -10.63% -22.32% 6.51% -9.17% -5.59% -5.29% -
  Horiz. % 60.05% 67.20% 86.51% 81.22% 89.42% 94.71% 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