Highlights

[PBBANK] QoQ Annualized 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 -     0.31%    YoY -     6.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized 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 16,441,981 16,014,956 15,793,508 15,264,300 15,127,502 14,952,170 14,692,856 7.78%
  QoQ % 2.67% 1.40% 3.47% 0.90% 1.17% 1.76% -
  Horiz. % 111.90% 109.00% 107.49% 103.89% 102.96% 101.76% 100.00%
PBT 5,662,636 5,389,588 5,308,400 5,309,984 5,291,597 5,221,068 5,079,904 7.50%
  QoQ % 5.07% 1.53% -0.03% 0.35% 1.35% 2.78% -
  Horiz. % 111.47% 106.10% 104.50% 104.53% 104.17% 102.78% 100.00%
Tax -1,266,637 -1,199,858 -1,200,268 -1,204,342 -1,197,502 -1,194,650 -1,164,208 5.78%
  QoQ % -5.57% 0.03% 0.34% -0.57% -0.24% -2.61% -
  Horiz. % 108.80% 103.06% 103.10% 103.45% 102.86% 102.61% 100.00%
NP 4,395,998 4,189,730 4,108,132 4,105,642 4,094,094 4,026,418 3,915,696 8.01%
  QoQ % 4.92% 1.99% 0.06% 0.28% 1.68% 2.83% -
  Horiz. % 112.27% 107.00% 104.91% 104.85% 104.56% 102.83% 100.00%
NP to SH 4,353,132 4,146,656 4,067,728 4,064,683 4,052,088 3,983,612 3,873,204 8.09%
  QoQ % 4.98% 1.94% 0.07% 0.31% 1.72% 2.85% -
  Horiz. % 112.39% 107.06% 105.02% 104.94% 104.62% 102.85% 100.00%
Tax Rate 22.37 % 22.26 % 22.61 % 22.68 % 22.63 % 22.88 % 22.92 % -1.60%
  QoQ % 0.49% -1.55% -0.31% 0.22% -1.09% -0.17% -
  Horiz. % 97.60% 97.12% 98.65% 98.95% 98.73% 99.83% 100.00%
Total Cost 12,045,982 11,825,226 11,685,376 11,158,658 11,033,408 10,925,752 10,777,160 7.70%
  QoQ % 1.87% 1.20% 4.72% 1.14% 0.99% 1.38% -
  Horiz. % 111.77% 109.72% 108.43% 103.54% 102.38% 101.38% 100.00%
Net Worth 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 27.70%
  QoQ % 20.79% 5.13% -0.18% 5.96% 1.51% 5.88% -
  Horiz. % 144.36% 119.51% 113.69% 113.89% 107.48% 105.88% 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 1,146,092 1,611,031 - 1,821,157 1,027,263 1,541,049 - -
  QoQ % -28.86% 0.00% 0.00% 77.28% -33.34% 0.00% -
  Horiz. % 74.37% 104.54% 0.00% 118.18% 66.66% 100.00% -
Div Payout % 26.33 % 38.85 % - % 44.80 % 25.35 % 38.68 % - % -
  QoQ % -32.23% 0.00% 0.00% 76.73% -34.46% 0.00% -
  Horiz. % 68.07% 100.44% 0.00% 115.82% 65.54% 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 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 27.70%
  QoQ % 20.79% 5.13% -0.18% 5.96% 1.51% 5.88% -
  Horiz. % 144.36% 119.51% 113.69% 113.89% 107.48% 105.88% 100.00%
NOSH 3,737,258 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 3,501,992 4.43%
  QoQ % 6.71% 0.01% -0.01% 0.01% -0.01% 0.01% -
  Horiz. % 106.72% 100.01% 100.00% 100.01% 100.00% 100.01% 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 26.74 % 26.16 % 26.01 % 26.90 % 27.06 % 26.93 % 26.65 % 0.22%
  QoQ % 2.22% 0.58% -3.31% -0.59% 0.48% 1.05% -
  Horiz. % 100.34% 98.16% 97.60% 100.94% 101.54% 101.05% 100.00%
ROE 16.82 % 19.35 % 19.95 % 19.90 % 21.02 % 20.98 % 21.60 % -15.35%
  QoQ % -13.07% -3.01% 0.25% -5.33% 0.19% -2.87% -
  Horiz. % 77.87% 89.58% 92.36% 92.13% 97.31% 97.13% 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 439.95 457.28 451.01 435.85 431.96 426.91 419.56 3.21%
  QoQ % -3.79% 1.39% 3.48% 0.90% 1.18% 1.75% -
  Horiz. % 104.86% 108.99% 107.50% 103.88% 102.96% 101.75% 100.00%
EPS 121.55 118.40 116.16 116.06 115.71 113.74 110.60 6.49%
  QoQ % 2.66% 1.93% 0.09% 0.30% 1.73% 2.84% -
  Horiz. % 109.90% 107.05% 105.03% 104.94% 104.62% 102.84% 100.00%
DPS 30.67 46.00 0.00 52.00 29.33 44.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 77.29% -33.34% 0.00% -
  Horiz. % 69.70% 104.55% 0.00% 118.18% 66.66% 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 423.53 412.53 406.82 393.19 389.67 385.15 378.47 7.78%
  QoQ % 2.67% 1.40% 3.47% 0.90% 1.17% 1.76% -
  Horiz. % 111.91% 109.00% 107.49% 103.89% 102.96% 101.76% 100.00%
EPS 112.13 106.81 104.78 104.70 104.38 102.61 99.77 8.09%
  QoQ % 4.98% 1.94% 0.08% 0.31% 1.72% 2.85% -
  Horiz. % 112.39% 107.06% 105.02% 104.94% 104.62% 102.85% 100.00%
DPS 29.52 41.50 0.00 46.91 26.46 39.70 0.00 -
  QoQ % -28.87% 0.00% 0.00% 77.29% -33.35% 0.00% -
  Horiz. % 74.36% 104.53% 0.00% 118.16% 66.65% 100.00% -
NAPS 6.6684 5.5208 5.2516 5.2611 4.9650 4.8910 4.6194 27.70%
  QoQ % 20.79% 5.13% -0.18% 5.96% 1.51% 5.88% -
  Horiz. % 144.36% 119.51% 113.69% 113.89% 107.48% 105.88% 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 4.30 4.28 4.25 4.45 4.11 3.97 3.88 7.09%
  QoQ % 0.47% 0.71% -4.49% 8.27% 3.53% 2.32% -
  Horiz. % 110.82% 110.31% 109.54% 114.69% 105.93% 102.32% 100.00%
P/EPS 16.23 16.54 16.49 16.72 15.33 14.89 14.70 6.82%
  QoQ % -1.87% 0.30% -1.38% 9.07% 2.96% 1.29% -
  Horiz. % 110.41% 112.52% 112.18% 113.74% 104.29% 101.29% 100.00%
EY 6.16 6.05 6.06 5.98 6.52 6.71 6.80 -6.37%
  QoQ % 1.82% -0.17% 1.34% -8.28% -2.83% -1.32% -
  Horiz. % 90.59% 88.97% 89.12% 87.94% 95.88% 98.68% 100.00%
DY 1.62 2.35 0.00 2.68 1.65 2.60 0.00 -
  QoQ % -31.06% 0.00% 0.00% 62.42% -36.54% 0.00% -
  Horiz. % 62.31% 90.38% 0.00% 103.08% 63.46% 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 4.23 4.37 4.48 4.37 4.28 4.01 3.89 5.74%
  QoQ % -3.20% -2.46% 2.52% 2.10% 6.73% 3.08% -
  Horiz. % 108.74% 112.34% 115.17% 112.34% 110.03% 103.08% 100.00%
P/EPS 15.99 16.89 17.39 16.42 15.99 15.03 14.77 5.43%
  QoQ % -5.33% -2.88% 5.91% 2.69% 6.39% 1.76% -
  Horiz. % 108.26% 114.35% 117.74% 111.17% 108.26% 101.76% 100.00%
EY 6.26 5.92 5.75 6.09 6.25 6.65 6.77 -5.08%
  QoQ % 5.74% 2.96% -5.58% -2.56% -6.02% -1.77% -
  Horiz. % 92.47% 87.44% 84.93% 89.96% 92.32% 98.23% 100.00%
DY 1.65 2.30 0.00 2.73 1.59 2.57 0.00 -
  QoQ % -28.26% 0.00% 0.00% 71.70% -38.13% 0.00% -
  Horiz. % 64.20% 89.49% 0.00% 106.23% 61.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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