Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     101.28%    YoY -     1.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,673,214 14,058,097 10,428,040 6,839,290 3,373,450 12,756,360 9,434,727 -46.65%
  QoQ % -73.87% 34.81% 52.47% 102.74% -73.55% 35.21% -
  Horiz. % 38.93% 149.00% 110.53% 72.49% 35.76% 135.21% 100.00%
PBT 1,269,976 5,047,234 3,755,905 2,457,542 1,231,398 4,877,939 3,666,132 -50.64%
  QoQ % -74.84% 34.38% 52.83% 99.57% -74.76% 33.05% -
  Horiz. % 34.64% 137.67% 102.45% 67.03% 33.59% 133.05% 100.00%
Tax -291,052 -1,177,992 -883,314 -566,461 -293,314 -1,153,436 -864,088 -51.56%
  QoQ % 75.29% -33.36% -55.94% -93.12% 74.57% -33.49% -
  Horiz. % 33.68% 136.33% 102.23% 65.56% 33.94% 133.49% 100.00%
NP 978,924 3,869,242 2,872,591 1,891,081 938,084 3,724,503 2,802,044 -50.36%
  QoQ % -74.70% 34.70% 51.90% 101.59% -74.81% 32.92% -
  Horiz. % 34.94% 138.09% 102.52% 67.49% 33.48% 132.92% 100.00%
NP to SH 968,301 3,826,754 2,844,914 1,872,250 930,182 3,684,289 2,770,897 -50.36%
  QoQ % -74.70% 34.51% 51.95% 101.28% -74.75% 32.96% -
  Horiz. % 34.95% 138.11% 102.67% 67.57% 33.57% 132.96% 100.00%
Tax Rate 22.92 % 23.34 % 23.52 % 23.05 % 23.82 % 23.65 % 23.57 % -1.85%
  QoQ % -1.80% -0.77% 2.04% -3.23% 0.72% 0.34% -
  Horiz. % 97.24% 99.02% 99.79% 97.79% 101.06% 100.34% 100.00%
Total Cost 2,694,290 10,188,855 7,555,449 4,948,209 2,435,366 9,031,857 6,632,683 -45.12%
  QoQ % -73.56% 34.85% 52.69% 103.18% -73.04% 36.17% -
  Horiz. % 40.62% 153.62% 113.91% 74.60% 36.72% 136.17% 100.00%
Net Worth 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 42.78%
  QoQ % -0.48% 6.51% 1.74% 6.03% -0.25% 49.65% -
  Horiz. % 170.70% 171.52% 161.04% 158.28% 149.28% 149.65% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,751,119 700,463 700,392 - 1,680,969 700,382 -
  QoQ % 0.00% 149.99% 0.01% 0.00% 0.00% 140.01% -
  Horiz. % 0.00% 250.02% 100.01% 100.00% 0.00% 240.01% 100.00%
Div Payout % - % 45.76 % 24.62 % 37.41 % - % 45.63 % 25.28 % -
  QoQ % 0.00% 85.87% -34.19% 0.00% 0.00% 80.50% -
  Horiz. % 0.00% 181.01% 97.39% 147.98% 0.00% 180.50% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 42.78%
  QoQ % -0.48% 6.51% 1.74% 6.03% -0.25% 49.65% -
  Horiz. % 170.70% 171.52% 161.04% 158.28% 149.28% 149.65% 100.00%
NOSH 3,501,992 3,502,238 3,502,318 3,501,960 3,502,650 3,502,020 3,501,911 0.00%
  QoQ % -0.01% -0.00% 0.01% -0.02% 0.02% 0.00% -
  Horiz. % 100.00% 100.01% 100.01% 100.00% 100.02% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.65 % 27.52 % 27.55 % 27.65 % 27.81 % 29.20 % 29.70 % -6.96%
  QoQ % -3.16% -0.11% -0.36% -0.58% -4.76% -1.68% -
  Horiz. % 89.73% 92.66% 92.76% 93.10% 93.64% 98.32% 100.00%
ROE 5.40 % 21.24 % 16.82 % 11.26 % 5.93 % 23.43 % 26.38 % -65.23%
  QoQ % -74.58% 26.28% 49.38% 89.88% -74.69% -11.18% -
  Horiz. % 20.47% 80.52% 63.76% 42.68% 22.48% 88.82% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 104.89 401.40 297.75 195.30 96.31 364.26 269.42 -46.65%
  QoQ % -73.87% 34.81% 52.46% 102.78% -73.56% 35.20% -
  Horiz. % 38.93% 148.99% 110.52% 72.49% 35.75% 135.20% 100.00%
EPS 27.65 109.27 81.23 53.46 26.56 105.20 79.12 -50.35%
  QoQ % -74.70% 34.52% 51.95% 101.28% -74.75% 32.96% -
  Horiz. % 34.95% 138.11% 102.67% 67.57% 33.57% 132.96% 100.00%
DPS 0.00 50.00 20.00 20.00 0.00 48.00 20.00 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 140.00% -
  Horiz. % 0.00% 250.00% 100.00% 100.00% 0.00% 240.00% 100.00%
NAPS 5.1208 5.1450 4.8305 4.7484 4.4774 4.4894 3.0000 42.78%
  QoQ % -0.47% 6.51% 1.73% 6.05% -0.27% 49.65% -
  Horiz. % 170.69% 171.50% 161.02% 158.28% 149.25% 149.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.92 72.42 53.72 35.23 17.38 65.72 48.61 -46.66%
  QoQ % -73.87% 34.81% 52.48% 102.70% -73.55% 35.20% -
  Horiz. % 38.92% 148.98% 110.51% 72.47% 35.75% 135.20% 100.00%
EPS 4.99 19.71 14.66 9.65 4.79 18.98 14.28 -50.36%
  QoQ % -74.68% 34.45% 51.92% 101.46% -74.76% 32.91% -
  Horiz. % 34.94% 138.03% 102.66% 67.58% 33.54% 132.91% 100.00%
DPS 0.00 9.02 3.61 3.61 0.00 8.66 3.61 -
  QoQ % 0.00% 149.86% 0.00% 0.00% 0.00% 139.89% -
  Horiz. % 0.00% 249.86% 100.00% 100.00% 0.00% 239.89% 100.00%
NAPS 0.9239 0.9283 0.8716 0.8567 0.8079 0.8100 0.5412 42.79%
  QoQ % -0.47% 6.51% 1.74% 6.04% -0.26% 49.67% -
  Horiz. % 170.71% 171.53% 161.05% 158.30% 149.28% 149.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 16.2600 16.2800 14.3800 13.7600 13.6400 13.3800 12.2000 -
P/RPS 15.50 4.06 4.83 7.05 14.16 3.67 4.53 126.90%
  QoQ % 281.77% -15.94% -31.49% -50.21% 285.83% -18.98% -
  Horiz. % 342.16% 89.62% 106.62% 155.63% 312.58% 81.02% 100.00%
P/EPS 58.81 14.90 17.70 25.74 51.36 12.72 15.42 143.91%
  QoQ % 294.70% -15.82% -31.24% -49.88% 303.77% -17.51% -
  Horiz. % 381.39% 96.63% 114.79% 166.93% 333.07% 82.49% 100.00%
EY 1.70 6.71 5.65 3.89 1.95 7.86 6.49 -59.03%
  QoQ % -74.66% 18.76% 45.24% 99.49% -75.19% 21.11% -
  Horiz. % 26.19% 103.39% 87.06% 59.94% 30.05% 121.11% 100.00%
DY 0.00 3.07 1.39 1.45 0.00 3.59 1.64 -
  QoQ % 0.00% 120.86% -4.14% 0.00% 0.00% 118.90% -
  Horiz. % 0.00% 187.20% 84.76% 88.41% 0.00% 218.90% 100.00%
P/NAPS 3.18 3.16 2.98 2.90 3.05 2.98 4.07 -15.16%
  QoQ % 0.63% 6.04% 2.76% -4.92% 2.35% -26.78% -
  Horiz. % 78.13% 77.64% 73.22% 71.25% 74.94% 73.22% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 17/10/11 -
Price 16.3400 15.7200 14.7200 14.3400 13.7800 13.5200 12.5000 -
P/RPS 15.58 3.92 4.94 7.34 14.31 3.71 4.64 124.07%
  QoQ % 297.45% -20.65% -32.70% -48.71% 285.71% -20.04% -
  Horiz. % 335.78% 84.48% 106.47% 158.19% 308.41% 79.96% 100.00%
P/EPS 59.10 14.39 18.12 26.82 51.89 12.85 15.80 140.77%
  QoQ % 310.70% -20.58% -32.44% -48.31% 303.81% -18.67% -
  Horiz. % 374.05% 91.08% 114.68% 169.75% 328.42% 81.33% 100.00%
EY 1.69 6.95 5.52 3.73 1.93 7.78 6.33 -58.50%
  QoQ % -75.68% 25.91% 47.99% 93.26% -75.19% 22.91% -
  Horiz. % 26.70% 109.79% 87.20% 58.93% 30.49% 122.91% 100.00%
DY 0.00 3.18 1.36 1.39 0.00 3.55 1.60 -
  QoQ % 0.00% 133.82% -2.16% 0.00% 0.00% 121.87% -
  Horiz. % 0.00% 198.75% 85.00% 86.88% 0.00% 221.88% 100.00%
P/NAPS 3.19 3.06 3.05 3.02 3.08 3.01 4.17 -16.34%
  QoQ % 4.25% 0.33% 0.99% -1.95% 2.33% -27.82% -
  Horiz. % 76.50% 73.38% 73.14% 72.42% 73.86% 72.18% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. Thinking Out Loud - SERBADK, HUPSENG Ultimate Stock Tips
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
7. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS