Highlights

[PBBANK] QoQ Annualized 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 -     1.72%    YoY -     6.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,014,956 15,793,508 15,264,300 15,127,502 14,952,170 14,692,856 14,058,097 9.10%
  QoQ % 1.40% 3.47% 0.90% 1.17% 1.76% 4.52% -
  Horiz. % 113.92% 112.34% 108.58% 107.61% 106.36% 104.52% 100.00%
PBT 5,389,588 5,308,400 5,309,984 5,291,597 5,221,068 5,079,904 5,047,234 4.48%
  QoQ % 1.53% -0.03% 0.35% 1.35% 2.78% 0.65% -
  Horiz. % 106.78% 105.17% 105.21% 104.84% 103.44% 100.65% 100.00%
Tax -1,199,858 -1,200,268 -1,204,342 -1,197,502 -1,194,650 -1,164,208 -1,177,992 1.24%
  QoQ % 0.03% 0.34% -0.57% -0.24% -2.61% 1.17% -
  Horiz. % 101.86% 101.89% 102.24% 101.66% 101.41% 98.83% 100.00%
NP 4,189,730 4,108,132 4,105,642 4,094,094 4,026,418 3,915,696 3,869,242 5.46%
  QoQ % 1.99% 0.06% 0.28% 1.68% 2.83% 1.20% -
  Horiz. % 108.28% 106.17% 106.11% 105.81% 104.06% 101.20% 100.00%
NP to SH 4,146,656 4,067,728 4,064,683 4,052,088 3,983,612 3,873,204 3,826,754 5.51%
  QoQ % 1.94% 0.07% 0.31% 1.72% 2.85% 1.21% -
  Horiz. % 108.36% 106.30% 106.22% 105.89% 104.10% 101.21% 100.00%
Tax Rate 22.26 % 22.61 % 22.68 % 22.63 % 22.88 % 22.92 % 23.34 % -3.12%
  QoQ % -1.55% -0.31% 0.22% -1.09% -0.17% -1.80% -
  Horiz. % 95.37% 96.87% 97.17% 96.96% 98.03% 98.20% 100.00%
Total Cost 11,825,226 11,685,376 11,158,658 11,033,408 10,925,752 10,777,160 10,188,855 10.47%
  QoQ % 1.20% 4.72% 1.14% 0.99% 1.38% 5.77% -
  Horiz. % 116.06% 114.69% 109.52% 108.29% 107.23% 105.77% 100.00%
Net Worth 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 12.30%
  QoQ % 5.13% -0.18% 5.96% 1.51% 5.88% -0.48% -
  Horiz. % 118.94% 113.14% 113.35% 106.97% 105.37% 99.52% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,611,031 - 1,821,157 1,027,263 1,541,049 - 1,751,119 -5.42%
  QoQ % 0.00% 0.00% 77.28% -33.34% 0.00% 0.00% -
  Horiz. % 92.00% 0.00% 104.00% 58.66% 88.00% 0.00% 100.00%
Div Payout % 38.85 % - % 44.80 % 25.35 % 38.68 % - % 45.76 % -10.37%
  QoQ % 0.00% 0.00% 76.73% -34.46% 0.00% 0.00% -
  Horiz. % 84.90% 0.00% 97.90% 55.40% 84.53% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 12.30%
  QoQ % 5.13% -0.18% 5.96% 1.51% 5.88% -0.48% -
  Horiz. % 118.94% 113.14% 113.35% 106.97% 105.37% 99.52% 100.00%
NOSH 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 3,501,992 3,502,238 0.00%
  QoQ % 0.01% -0.01% 0.01% -0.01% 0.01% -0.01% -
  Horiz. % 100.00% 99.99% 100.00% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.16 % 26.01 % 26.90 % 27.06 % 26.93 % 26.65 % 27.52 % -3.33%
  QoQ % 0.58% -3.31% -0.59% 0.48% 1.05% -3.16% -
  Horiz. % 95.06% 94.51% 97.75% 98.33% 97.86% 96.84% 100.00%
ROE 19.35 % 19.95 % 19.90 % 21.02 % 20.98 % 21.60 % 21.24 % -6.04%
  QoQ % -3.01% 0.25% -5.33% 0.19% -2.87% 1.69% -
  Horiz. % 91.10% 93.93% 93.69% 98.96% 98.78% 101.69% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 457.28 451.01 435.85 431.96 426.91 419.56 401.40 9.10%
  QoQ % 1.39% 3.48% 0.90% 1.18% 1.75% 4.52% -
  Horiz. % 113.92% 112.36% 108.58% 107.61% 106.36% 104.52% 100.00%
EPS 118.40 116.16 116.06 115.71 113.74 110.60 109.27 5.51%
  QoQ % 1.93% 0.09% 0.30% 1.73% 2.84% 1.22% -
  Horiz. % 108.36% 106.31% 106.21% 105.89% 104.09% 101.22% 100.00%
DPS 46.00 0.00 52.00 29.33 44.00 0.00 50.00 -5.42%
  QoQ % 0.00% 0.00% 77.29% -33.34% 0.00% 0.00% -
  Horiz. % 92.00% 0.00% 104.00% 58.66% 88.00% 0.00% 100.00%
NAPS 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 5.1450 12.30%
  QoQ % 5.11% -0.17% 5.96% 1.52% 5.87% -0.47% -
  Horiz. % 118.94% 113.16% 113.35% 106.98% 105.37% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 412.53 406.82 393.19 389.67 385.15 378.47 362.12 9.10%
  QoQ % 1.40% 3.47% 0.90% 1.17% 1.76% 4.52% -
  Horiz. % 113.92% 112.34% 108.58% 107.61% 106.36% 104.52% 100.00%
EPS 106.81 104.78 104.70 104.38 102.61 99.77 98.57 5.51%
  QoQ % 1.94% 0.08% 0.31% 1.72% 2.85% 1.22% -
  Horiz. % 108.36% 106.30% 106.22% 105.89% 104.10% 101.22% 100.00%
DPS 41.50 0.00 46.91 26.46 39.70 0.00 45.11 -5.42%
  QoQ % 0.00% 0.00% 77.29% -33.35% 0.00% 0.00% -
  Horiz. % 92.00% 0.00% 103.99% 58.66% 88.01% 0.00% 100.00%
NAPS 5.5208 5.2516 5.2611 4.9650 4.8910 4.6194 4.6415 12.30%
  QoQ % 5.13% -0.18% 5.96% 1.51% 5.88% -0.48% -
  Horiz. % 118.94% 113.14% 113.35% 106.97% 105.38% 99.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.5800 19.1600 19.4000 17.7400 16.9400 16.2600 16.2800 -
P/RPS 4.28 4.25 4.45 4.11 3.97 3.88 4.06 3.59%
  QoQ % 0.71% -4.49% 8.27% 3.53% 2.32% -4.43% -
  Horiz. % 105.42% 104.68% 109.61% 101.23% 97.78% 95.57% 100.00%
P/EPS 16.54 16.49 16.72 15.33 14.89 14.70 14.90 7.23%
  QoQ % 0.30% -1.38% 9.07% 2.96% 1.29% -1.34% -
  Horiz. % 111.01% 110.67% 112.21% 102.89% 99.93% 98.66% 100.00%
EY 6.05 6.06 5.98 6.52 6.71 6.80 6.71 -6.69%
  QoQ % -0.17% 1.34% -8.28% -2.83% -1.32% 1.34% -
  Horiz. % 90.16% 90.31% 89.12% 97.17% 100.00% 101.34% 100.00%
DY 2.35 0.00 2.68 1.65 2.60 0.00 3.07 -16.36%
  QoQ % 0.00% 0.00% 62.42% -36.54% 0.00% 0.00% -
  Horiz. % 76.55% 0.00% 87.30% 53.75% 84.69% 0.00% 100.00%
P/NAPS 3.20 3.29 3.33 3.22 3.12 3.18 3.16 0.84%
  QoQ % -2.74% -1.20% 3.42% 3.21% -1.89% 0.63% -
  Horiz. % 101.27% 104.11% 105.38% 101.90% 98.73% 100.63% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 -
Price 20.0000 20.2000 19.0600 18.5000 17.1000 16.3400 15.7200 -
P/RPS 4.37 4.48 4.37 4.28 4.01 3.89 3.92 7.54%
  QoQ % -2.46% 2.52% 2.10% 6.73% 3.08% -0.77% -
  Horiz. % 111.48% 114.29% 111.48% 109.18% 102.30% 99.23% 100.00%
P/EPS 16.89 17.39 16.42 15.99 15.03 14.77 14.39 11.30%
  QoQ % -2.88% 5.91% 2.69% 6.39% 1.76% 2.64% -
  Horiz. % 117.37% 120.85% 114.11% 111.12% 104.45% 102.64% 100.00%
EY 5.92 5.75 6.09 6.25 6.65 6.77 6.95 -10.17%
  QoQ % 2.96% -5.58% -2.56% -6.02% -1.77% -2.59% -
  Horiz. % 85.18% 82.73% 87.63% 89.93% 95.68% 97.41% 100.00%
DY 2.30 0.00 2.73 1.59 2.57 0.00 3.18 -19.47%
  QoQ % 0.00% 0.00% 71.70% -38.13% 0.00% 0.00% -
  Horiz. % 72.33% 0.00% 85.85% 50.00% 80.82% 0.00% 100.00%
P/NAPS 3.27 3.47 3.27 3.36 3.15 3.19 3.06 4.54%
  QoQ % -5.76% 6.12% -2.68% 6.67% -1.25% 4.25% -
  Horiz. % 106.86% 113.40% 106.86% 109.80% 102.94% 104.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS