Highlights

[PBBANK] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,084,083 4,929,046 4,528,585 3,918,673 3,630,057 3,321,633 2,971,194 9.36%
  YoY % 3.15% 8.84% 15.56% 7.95% 9.29% 11.79% -
  Horiz. % 171.11% 165.89% 152.42% 131.89% 122.18% 111.79% 100.00%
PBT 1,792,711 1,857,776 1,567,278 1,341,286 1,291,329 1,211,807 1,130,264 7.98%
  YoY % -3.50% 18.54% 16.85% 3.87% 6.56% 7.21% -
  Horiz. % 158.61% 164.37% 138.66% 118.67% 114.25% 107.21% 100.00%
Tax -293,442 -350,605 -300,937 -306,215 -294,678 -289,348 -270,169 1.39%
  YoY % 16.30% -16.50% 1.72% -3.92% -1.84% -7.10% -
  Horiz. % 108.61% 129.77% 111.39% 113.34% 109.07% 107.10% 100.00%
NP 1,499,269 1,507,171 1,266,341 1,035,071 996,651 922,459 860,095 9.69%
  YoY % -0.52% 19.02% 22.34% 3.85% 8.04% 7.25% -
  Horiz. % 174.31% 175.23% 147.23% 120.34% 115.88% 107.25% 100.00%
NP to SH 1,482,782 1,492,428 1,253,981 1,025,617 981,840 913,392 846,188 9.79%
  YoY % -0.65% 19.02% 22.27% 4.46% 7.49% 7.94% -
  Horiz. % 175.23% 176.37% 148.19% 121.20% 116.03% 107.94% 100.00%
Tax Rate 16.37 % 18.87 % 19.20 % 22.83 % 22.82 % 23.88 % 23.90 % -6.11%
  YoY % -13.25% -1.72% -15.90% 0.04% -4.44% -0.08% -
  Horiz. % 68.49% 78.95% 80.33% 95.52% 95.48% 99.92% 100.00%
Total Cost 3,584,814 3,421,875 3,262,244 2,883,602 2,633,406 2,399,174 2,111,099 9.22%
  YoY % 4.76% 4.89% 13.13% 9.50% 9.76% 13.65% -
  Horiz. % 169.81% 162.09% 154.53% 136.59% 124.74% 113.65% 100.00%
Net Worth 34,213,222 31,230,164 28,028,232 20,420,597 17,943,237 14,009,376 13,033,957 17.43%
  YoY % 9.55% 11.42% 37.25% 13.81% 28.08% 7.48% -
  Horiz. % 262.49% 239.61% 215.04% 156.67% 137.67% 107.48% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,235,678 1,235,645 1,197,210 1,050,478 1,050,602 980,656 1,155,803 1.12%
  YoY % 0.00% 3.21% 13.97% -0.01% 7.13% -15.15% -
  Horiz. % 106.91% 106.91% 103.58% 90.89% 90.90% 84.85% 100.00%
Div Payout % 83.34 % 82.79 % 95.47 % 102.42 % 107.00 % 107.36 % 136.59 % -7.90%
  YoY % 0.66% -13.28% -6.79% -4.28% -0.34% -21.40% -
  Horiz. % 61.01% 60.61% 69.90% 74.98% 78.34% 78.60% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 34,213,222 31,230,164 28,028,232 20,420,597 17,943,237 14,009,376 13,033,957 17.43%
  YoY % 9.55% 11.42% 37.25% 13.81% 28.08% 7.48% -
  Horiz. % 262.49% 239.61% 215.04% 156.67% 137.67% 107.48% 100.00%
NOSH 3,861,494 3,861,391 3,861,967 3,501,594 3,502,007 3,502,344 3,502,433 1.64%
  YoY % 0.00% -0.01% 10.29% -0.01% -0.01% -0.00% -
  Horiz. % 110.25% 110.25% 110.27% 99.98% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 29.49 % 30.58 % 27.96 % 26.41 % 27.46 % 27.77 % 28.95 % 0.31%
  YoY % -3.56% 9.37% 5.87% -3.82% -1.12% -4.08% -
  Horiz. % 101.87% 105.63% 96.58% 91.23% 94.85% 95.92% 100.00%
ROE 4.33 % 4.78 % 4.47 % 5.02 % 5.47 % 6.52 % 6.49 % -6.52%
  YoY % -9.41% 6.94% -10.96% -8.23% -16.10% 0.46% -
  Horiz. % 66.72% 73.65% 68.88% 77.35% 84.28% 100.46% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 131.66 127.65 117.26 111.91 103.66 94.84 84.83 7.59%
  YoY % 3.14% 8.86% 4.78% 7.96% 9.30% 11.80% -
  Horiz. % 155.20% 150.48% 138.23% 131.92% 122.20% 111.80% 100.00%
EPS 38.40 38.65 32.47 29.29 28.04 26.08 24.16 8.02%
  YoY % -0.65% 19.03% 10.86% 4.46% 7.52% 7.95% -
  Horiz. % 158.94% 159.98% 134.40% 121.23% 116.06% 107.95% 100.00%
DPS 32.00 32.00 31.00 30.00 30.00 28.00 33.00 -0.51%
  YoY % 0.00% 3.23% 3.33% 0.00% 7.14% -15.15% -
  Horiz. % 96.97% 96.97% 93.94% 90.91% 90.91% 84.85% 100.00%
NAPS 8.8601 8.0878 7.2575 5.8318 5.1237 4.0000 3.7214 15.54%
  YoY % 9.55% 11.44% 24.45% 13.82% 28.09% 7.49% -
  Horiz. % 238.09% 217.33% 195.02% 156.71% 137.68% 107.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 130.96 126.97 116.65 100.94 93.51 85.56 76.53 9.36%
  YoY % 3.14% 8.85% 15.56% 7.95% 9.29% 11.80% -
  Horiz. % 171.12% 165.91% 152.42% 131.90% 122.19% 111.80% 100.00%
EPS 38.19 38.44 32.30 26.42 25.29 23.53 21.80 9.79%
  YoY % -0.65% 19.01% 22.26% 4.47% 7.48% 7.94% -
  Horiz. % 175.18% 176.33% 148.17% 121.19% 116.01% 107.94% 100.00%
DPS 31.83 31.83 30.84 27.06 27.06 25.26 29.77 1.12%
  YoY % 0.00% 3.21% 13.97% 0.00% 7.13% -15.15% -
  Horiz. % 106.92% 106.92% 103.59% 90.90% 90.90% 84.85% 100.00%
NAPS 8.8130 8.0446 7.2198 5.2601 4.6220 3.6087 3.3574 17.43%
  YoY % 9.55% 11.42% 37.26% 13.81% 28.08% 7.48% -
  Horiz. % 262.49% 239.61% 215.04% 156.67% 137.67% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 19.7200 18.5200 18.3000 19.4000 16.2800 13.3800 13.0200 -
P/RPS 14.98 14.51 15.61 17.34 15.71 14.11 15.35 -0.41%
  YoY % 3.24% -7.05% -9.98% 10.38% 11.34% -8.08% -
  Horiz. % 97.59% 94.53% 101.69% 112.96% 102.35% 91.92% 100.00%
P/EPS 51.36 47.92 56.36 66.23 58.07 51.30 53.89 -0.80%
  YoY % 7.18% -14.98% -14.90% 14.05% 13.20% -4.81% -
  Horiz. % 95.31% 88.92% 104.58% 122.90% 107.76% 95.19% 100.00%
EY 1.95 2.09 1.77 1.51 1.72 1.95 1.86 0.79%
  YoY % -6.70% 18.08% 17.22% -12.21% -11.79% 4.84% -
  Horiz. % 104.84% 112.37% 95.16% 81.18% 92.47% 104.84% 100.00%
DY 1.62 1.73 1.69 1.55 1.84 2.09 2.53 -7.15%
  YoY % -6.36% 2.37% 9.03% -15.76% -11.96% -17.39% -
  Horiz. % 64.03% 68.38% 66.80% 61.26% 72.73% 82.61% 100.00%
P/NAPS 2.23 2.29 2.52 3.33 3.18 3.35 3.50 -7.23%
  YoY % -2.62% -9.13% -24.32% 4.72% -5.07% -4.29% -
  Horiz. % 63.71% 65.43% 72.00% 95.14% 90.86% 95.71% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 -
Price 20.1400 18.3800 18.4400 19.0600 15.7200 13.5200 13.3400 -
P/RPS 15.30 14.40 15.73 17.03 15.17 14.26 15.73 -0.46%
  YoY % 6.25% -8.46% -7.63% 12.26% 6.38% -9.35% -
  Horiz. % 97.27% 91.54% 100.00% 108.26% 96.44% 90.65% 100.00%
P/EPS 52.45 47.55 56.79 65.07 56.07 51.84 55.22 -0.85%
  YoY % 10.30% -16.27% -12.72% 16.05% 8.16% -6.12% -
  Horiz. % 94.98% 86.11% 102.84% 117.84% 101.54% 93.88% 100.00%
EY 1.91 2.10 1.76 1.54 1.78 1.93 1.81 0.90%
  YoY % -9.05% 19.32% 14.29% -13.48% -7.77% 6.63% -
  Horiz. % 105.52% 116.02% 97.24% 85.08% 98.34% 106.63% 100.00%
DY 1.59 1.74 1.68 1.57 1.91 2.07 2.47 -7.07%
  YoY % -8.62% 3.57% 7.01% -17.80% -7.73% -16.19% -
  Horiz. % 64.37% 70.45% 68.02% 63.56% 77.33% 83.81% 100.00%
P/NAPS 2.27 2.27 2.54 3.27 3.07 3.38 3.58 -7.31%
  YoY % 0.00% -10.63% -22.32% 6.51% -9.17% -5.59% -
  Horiz. % 63.41% 63.41% 70.95% 91.34% 85.75% 94.41% 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