Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     105.70%    YoY -     6.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,948,377 15,264,300 11,345,627 7,476,085 3,673,214 14,058,097 10,428,040 -47.69%
  QoQ % -74.13% 34.54% 51.76% 103.53% -73.87% 34.81% -
  Horiz. % 37.86% 146.38% 108.80% 71.69% 35.22% 134.81% 100.00%
PBT 1,327,100 5,309,984 3,968,698 2,610,534 1,269,976 5,047,234 3,755,905 -50.05%
  QoQ % -75.01% 33.80% 52.03% 105.56% -74.84% 34.38% -
  Horiz. % 35.33% 141.38% 105.67% 69.50% 33.81% 134.38% 100.00%
Tax -300,067 -1,204,342 -898,127 -597,325 -291,052 -1,177,992 -883,314 -51.35%
  QoQ % 75.08% -34.09% -50.36% -105.23% 75.29% -33.36% -
  Horiz. % 33.97% 136.34% 101.68% 67.62% 32.95% 133.36% 100.00%
NP 1,027,033 4,105,642 3,070,571 2,013,209 978,924 3,869,242 2,872,591 -49.66%
  QoQ % -74.98% 33.71% 52.52% 105.66% -74.70% 34.70% -
  Horiz. % 35.75% 142.92% 106.89% 70.08% 34.08% 134.70% 100.00%
NP to SH 1,016,932 4,064,683 3,039,066 1,991,806 968,301 3,826,754 2,844,914 -49.66%
  QoQ % -74.98% 33.75% 52.58% 105.70% -74.70% 34.51% -
  Horiz. % 35.75% 142.88% 106.82% 70.01% 34.04% 134.51% 100.00%
Tax Rate 22.61 % 22.68 % 22.63 % 22.88 % 22.92 % 23.34 % 23.52 % -2.60%
  QoQ % -0.31% 0.22% -1.09% -0.17% -1.80% -0.77% -
  Horiz. % 96.13% 96.43% 96.22% 97.28% 97.45% 99.23% 100.00%
Total Cost 2,921,344 11,158,658 8,275,056 5,462,876 2,694,290 10,188,855 7,555,449 -46.96%
  QoQ % -73.82% 34.85% 51.48% 102.76% -73.56% 34.85% -
  Horiz. % 38.67% 147.69% 109.52% 72.30% 35.66% 134.85% 100.00%
Net Worth 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 13.26%
  QoQ % -0.18% 5.96% 1.51% 5.88% -0.48% 6.51% -
  Horiz. % 120.51% 120.73% 113.93% 112.23% 106.00% 106.51% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,821,157 770,447 770,524 - 1,751,119 700,463 -
  QoQ % 0.00% 136.38% -0.01% 0.00% 0.00% 149.99% -
  Horiz. % 0.00% 259.99% 109.99% 110.00% 0.00% 249.99% 100.00%
Div Payout % - % 44.80 % 25.35 % 38.68 % - % 45.76 % 24.62 % -
  QoQ % 0.00% 76.73% -34.46% 0.00% 0.00% 85.87% -
  Horiz. % 0.00% 181.97% 102.97% 157.11% 0.00% 185.87% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 13.26%
  QoQ % -0.18% 5.96% 1.51% 5.88% -0.48% 6.51% -
  Horiz. % 120.51% 120.73% 113.93% 112.23% 106.00% 106.51% 100.00%
NOSH 3,501,831 3,502,225 3,502,035 3,502,384 3,501,992 3,502,238 3,502,318 -0.01%
  QoQ % -0.01% 0.01% -0.01% 0.01% -0.01% -0.00% -
  Horiz. % 99.99% 100.00% 99.99% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.01 % 26.90 % 27.06 % 26.93 % 26.65 % 27.52 % 27.55 % -3.77%
  QoQ % -3.31% -0.59% 0.48% 1.05% -3.16% -0.11% -
  Horiz. % 94.41% 97.64% 98.22% 97.75% 96.73% 99.89% 100.00%
ROE 4.99 % 19.90 % 15.77 % 10.49 % 5.40 % 21.24 % 16.82 % -55.55%
  QoQ % -74.92% 26.19% 50.33% 94.26% -74.58% 26.28% -
  Horiz. % 29.67% 118.31% 93.76% 62.37% 32.10% 126.28% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 112.75 435.85 323.97 213.46 104.89 401.40 297.75 -47.69%
  QoQ % -74.13% 34.53% 51.77% 103.51% -73.87% 34.81% -
  Horiz. % 37.87% 146.38% 108.81% 71.69% 35.23% 134.81% 100.00%
EPS 29.04 116.06 86.78 56.87 27.65 109.27 81.23 -49.66%
  QoQ % -74.98% 33.74% 52.59% 105.68% -74.70% 34.52% -
  Horiz. % 35.75% 142.88% 106.83% 70.01% 34.04% 134.52% 100.00%
DPS 0.00 52.00 22.00 22.00 0.00 50.00 20.00 -
  QoQ % 0.00% 136.36% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 260.00% 110.00% 110.00% 0.00% 250.00% 100.00%
NAPS 5.8219 5.8318 5.5039 5.4213 5.1208 5.1450 4.8305 13.27%
  QoQ % -0.17% 5.96% 1.52% 5.87% -0.47% 6.51% -
  Horiz. % 120.52% 120.73% 113.94% 112.23% 106.01% 106.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.71 393.19 292.25 192.58 94.62 362.12 268.62 -47.69%
  QoQ % -74.13% 34.54% 51.76% 103.53% -73.87% 34.81% -
  Horiz. % 37.86% 146.37% 108.80% 71.69% 35.22% 134.81% 100.00%
EPS 26.20 104.70 78.28 51.31 24.94 98.57 73.28 -49.66%
  QoQ % -74.98% 33.75% 52.56% 105.73% -74.70% 34.51% -
  Horiz. % 35.75% 142.88% 106.82% 70.02% 34.03% 134.51% 100.00%
DPS 0.00 46.91 19.85 19.85 0.00 45.11 18.04 -
  QoQ % 0.00% 136.32% 0.00% 0.00% 0.00% 150.06% -
  Horiz. % 0.00% 260.03% 110.03% 110.03% 0.00% 250.06% 100.00%
NAPS 5.2516 5.2611 4.9650 4.8910 4.6194 4.6415 4.3579 13.26%
  QoQ % -0.18% 5.96% 1.51% 5.88% -0.48% 6.51% -
  Horiz. % 120.51% 120.73% 113.93% 112.23% 106.00% 106.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 19.1600 19.4000 17.7400 16.9400 16.2600 16.2800 14.3800 -
P/RPS 16.99 4.45 5.48 7.94 15.50 4.06 4.83 131.47%
  QoQ % 281.80% -18.80% -30.98% -48.77% 281.77% -15.94% -
  Horiz. % 351.76% 92.13% 113.46% 164.39% 320.91% 84.06% 100.00%
P/EPS 65.98 16.72 20.44 29.79 58.81 14.90 17.70 140.61%
  QoQ % 294.62% -18.20% -31.39% -49.35% 294.70% -15.82% -
  Horiz. % 372.77% 94.46% 115.48% 168.31% 332.26% 84.18% 100.00%
EY 1.52 5.98 4.89 3.36 1.70 6.71 5.65 -58.36%
  QoQ % -74.58% 22.29% 45.54% 97.65% -74.66% 18.76% -
  Horiz. % 26.90% 105.84% 86.55% 59.47% 30.09% 118.76% 100.00%
DY 0.00 2.68 1.24 1.30 0.00 3.07 1.39 -
  QoQ % 0.00% 116.13% -4.62% 0.00% 0.00% 120.86% -
  Horiz. % 0.00% 192.81% 89.21% 93.53% 0.00% 220.86% 100.00%
P/NAPS 3.29 3.33 3.22 3.12 3.18 3.16 2.98 6.83%
  QoQ % -1.20% 3.42% 3.21% -1.89% 0.63% 6.04% -
  Horiz. % 110.40% 111.74% 108.05% 104.70% 106.71% 106.04% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 18/10/12 -
Price 20.2000 19.0600 18.5000 17.1000 16.3400 15.7200 14.7200 -
P/RPS 17.92 4.37 5.71 8.01 15.58 3.92 4.94 136.27%
  QoQ % 310.07% -23.47% -28.71% -48.59% 297.45% -20.65% -
  Horiz. % 362.75% 88.46% 115.59% 162.15% 315.38% 79.35% 100.00%
P/EPS 69.56 16.42 21.32 30.07 59.10 14.39 18.12 145.37%
  QoQ % 323.63% -22.98% -29.10% -49.12% 310.70% -20.58% -
  Horiz. % 383.89% 90.62% 117.66% 165.95% 326.16% 79.42% 100.00%
EY 1.44 6.09 4.69 3.33 1.69 6.95 5.52 -59.21%
  QoQ % -76.35% 29.85% 40.84% 97.04% -75.68% 25.91% -
  Horiz. % 26.09% 110.33% 84.96% 60.33% 30.62% 125.91% 100.00%
DY 0.00 2.73 1.19 1.29 0.00 3.18 1.36 -
  QoQ % 0.00% 129.41% -7.75% 0.00% 0.00% 133.82% -
  Horiz. % 0.00% 200.74% 87.50% 94.85% 0.00% 233.82% 100.00%
P/NAPS 3.47 3.27 3.36 3.15 3.19 3.06 3.05 8.99%
  QoQ % 6.12% -2.68% 6.67% -1.25% 4.25% 0.33% -
  Horiz. % 113.77% 107.21% 110.16% 103.28% 104.59% 100.33% 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.
 


 

225  127  433  1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.51+0.03 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.0850.00 
 HSI-C7K 0.265+0.025 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers