Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     51.95%    YoY -     2.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,476,085 3,673,214 14,058,097 10,428,040 6,839,290 3,373,450 12,756,360 -29.99%
  QoQ % 103.53% -73.87% 34.81% 52.47% 102.74% -73.55% -
  Horiz. % 58.61% 28.80% 110.20% 81.75% 53.61% 26.45% 100.00%
PBT 2,610,534 1,269,976 5,047,234 3,755,905 2,457,542 1,231,398 4,877,939 -34.11%
  QoQ % 105.56% -74.84% 34.38% 52.83% 99.57% -74.76% -
  Horiz. % 53.52% 26.04% 103.47% 77.00% 50.38% 25.24% 100.00%
Tax -597,325 -291,052 -1,177,992 -883,314 -566,461 -293,314 -1,153,436 -35.54%
  QoQ % -105.23% 75.29% -33.36% -55.94% -93.12% 74.57% -
  Horiz. % 51.79% 25.23% 102.13% 76.58% 49.11% 25.43% 100.00%
NP 2,013,209 978,924 3,869,242 2,872,591 1,891,081 938,084 3,724,503 -33.67%
  QoQ % 105.66% -74.70% 34.70% 51.90% 101.59% -74.81% -
  Horiz. % 54.05% 26.28% 103.89% 77.13% 50.77% 25.19% 100.00%
NP to SH 1,991,806 968,301 3,826,754 2,844,914 1,872,250 930,182 3,684,289 -33.66%
  QoQ % 105.70% -74.70% 34.51% 51.95% 101.28% -74.75% -
  Horiz. % 54.06% 26.28% 103.87% 77.22% 50.82% 25.25% 100.00%
Tax Rate 22.88 % 22.92 % 23.34 % 23.52 % 23.05 % 23.82 % 23.65 % -2.18%
  QoQ % -0.17% -1.80% -0.77% 2.04% -3.23% 0.72% -
  Horiz. % 96.74% 96.91% 98.69% 99.45% 97.46% 100.72% 100.00%
Total Cost 5,462,876 2,694,290 10,188,855 7,555,449 4,948,209 2,435,366 9,031,857 -28.50%
  QoQ % 102.76% -73.56% 34.85% 52.69% 103.18% -73.04% -
  Horiz. % 60.48% 29.83% 112.81% 83.65% 54.79% 26.96% 100.00%
Net Worth 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 13.42%
  QoQ % 5.88% -0.48% 6.51% 1.74% 6.03% -0.25% -
  Horiz. % 120.77% 114.06% 114.61% 107.61% 105.77% 99.75% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 770,524 - 1,751,119 700,463 700,392 - 1,680,969 -40.58%
  QoQ % 0.00% 0.00% 149.99% 0.01% 0.00% 0.00% -
  Horiz. % 45.84% 0.00% 104.17% 41.67% 41.67% 0.00% 100.00%
Div Payout % 38.68 % - % 45.76 % 24.62 % 37.41 % - % 45.63 % -10.44%
  QoQ % 0.00% 0.00% 85.87% -34.19% 0.00% 0.00% -
  Horiz. % 84.77% 0.00% 100.28% 53.96% 81.99% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 13.42%
  QoQ % 5.88% -0.48% 6.51% 1.74% 6.03% -0.25% -
  Horiz. % 120.77% 114.06% 114.61% 107.61% 105.77% 99.75% 100.00%
NOSH 3,502,384 3,501,992 3,502,238 3,502,318 3,501,960 3,502,650 3,502,020 0.01%
  QoQ % 0.01% -0.01% -0.00% 0.01% -0.02% 0.02% -
  Horiz. % 100.01% 100.00% 100.01% 100.01% 100.00% 100.02% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 26.93 % 26.65 % 27.52 % 27.55 % 27.65 % 27.81 % 29.20 % -5.26%
  QoQ % 1.05% -3.16% -0.11% -0.36% -0.58% -4.76% -
  Horiz. % 92.23% 91.27% 94.25% 94.35% 94.69% 95.24% 100.00%
ROE 10.49 % 5.40 % 21.24 % 16.82 % 11.26 % 5.93 % 23.43 % -41.50%
  QoQ % 94.26% -74.58% 26.28% 49.38% 89.88% -74.69% -
  Horiz. % 44.77% 23.05% 90.65% 71.79% 48.06% 25.31% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 213.46 104.89 401.40 297.75 195.30 96.31 364.26 -30.00%
  QoQ % 103.51% -73.87% 34.81% 52.46% 102.78% -73.56% -
  Horiz. % 58.60% 28.80% 110.20% 81.74% 53.62% 26.44% 100.00%
EPS 56.87 27.65 109.27 81.23 53.46 26.56 105.20 -33.66%
  QoQ % 105.68% -74.70% 34.52% 51.95% 101.28% -74.75% -
  Horiz. % 54.06% 26.28% 103.87% 77.21% 50.82% 25.25% 100.00%
DPS 22.00 0.00 50.00 20.00 20.00 0.00 48.00 -40.58%
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.83% 0.00% 104.17% 41.67% 41.67% 0.00% 100.00%
NAPS 5.4213 5.1208 5.1450 4.8305 4.7484 4.4774 4.4894 13.41%
  QoQ % 5.87% -0.47% 6.51% 1.73% 6.05% -0.27% -
  Horiz. % 120.76% 114.06% 114.60% 107.60% 105.77% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 192.58 94.62 362.12 268.62 176.17 86.90 328.59 -29.99%
  QoQ % 103.53% -73.87% 34.81% 52.48% 102.73% -73.55% -
  Horiz. % 58.61% 28.80% 110.20% 81.75% 53.61% 26.45% 100.00%
EPS 51.31 24.94 98.57 73.28 48.23 23.96 94.90 -33.66%
  QoQ % 105.73% -74.70% 34.51% 51.94% 101.29% -74.75% -
  Horiz. % 54.07% 26.28% 103.87% 77.22% 50.82% 25.25% 100.00%
DPS 19.85 0.00 45.11 18.04 18.04 0.00 43.30 -40.57%
  QoQ % 0.00% 0.00% 150.06% 0.00% 0.00% 0.00% -
  Horiz. % 45.84% 0.00% 104.18% 41.66% 41.66% 0.00% 100.00%
NAPS 4.8910 4.6194 4.6415 4.3579 4.2834 4.0397 4.0498 13.42%
  QoQ % 5.88% -0.48% 6.51% 1.74% 6.03% -0.25% -
  Horiz. % 120.77% 114.06% 114.61% 107.61% 105.77% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 16.9400 16.2600 16.2800 14.3800 13.7600 13.6400 13.3800 -
P/RPS 7.94 15.50 4.06 4.83 7.05 14.16 3.67 67.36%
  QoQ % -48.77% 281.77% -15.94% -31.49% -50.21% 285.83% -
  Horiz. % 216.35% 422.34% 110.63% 131.61% 192.10% 385.83% 100.00%
P/EPS 29.79 58.81 14.90 17.70 25.74 51.36 12.72 76.45%
  QoQ % -49.35% 294.70% -15.82% -31.24% -49.88% 303.77% -
  Horiz. % 234.20% 462.34% 117.14% 139.15% 202.36% 403.77% 100.00%
EY 3.36 1.70 6.71 5.65 3.89 1.95 7.86 -43.28%
  QoQ % 97.65% -74.66% 18.76% 45.24% 99.49% -75.19% -
  Horiz. % 42.75% 21.63% 85.37% 71.88% 49.49% 24.81% 100.00%
DY 1.30 0.00 3.07 1.39 1.45 0.00 3.59 -49.23%
  QoQ % 0.00% 0.00% 120.86% -4.14% 0.00% 0.00% -
  Horiz. % 36.21% 0.00% 85.52% 38.72% 40.39% 0.00% 100.00%
P/NAPS 3.12 3.18 3.16 2.98 2.90 3.05 2.98 3.11%
  QoQ % -1.89% 0.63% 6.04% 2.76% -4.92% 2.35% -
  Horiz. % 104.70% 106.71% 106.04% 100.00% 97.32% 102.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 -
Price 17.1000 16.3400 15.7200 14.7200 14.3400 13.7800 13.5200 -
P/RPS 8.01 15.58 3.92 4.94 7.34 14.31 3.71 67.13%
  QoQ % -48.59% 297.45% -20.65% -32.70% -48.71% 285.71% -
  Horiz. % 215.90% 419.95% 105.66% 133.15% 197.84% 385.71% 100.00%
P/EPS 30.07 59.10 14.39 18.12 26.82 51.89 12.85 76.35%
  QoQ % -49.12% 310.70% -20.58% -32.44% -48.31% 303.81% -
  Horiz. % 234.01% 459.92% 111.98% 141.01% 208.72% 403.81% 100.00%
EY 3.33 1.69 6.95 5.52 3.73 1.93 7.78 -43.23%
  QoQ % 97.04% -75.68% 25.91% 47.99% 93.26% -75.19% -
  Horiz. % 42.80% 21.72% 89.33% 70.95% 47.94% 24.81% 100.00%
DY 1.29 0.00 3.18 1.36 1.39 0.00 3.55 -49.11%
  QoQ % 0.00% 0.00% 133.82% -2.16% 0.00% 0.00% -
  Horiz. % 36.34% 0.00% 89.58% 38.31% 39.15% 0.00% 100.00%
P/NAPS 3.15 3.19 3.06 3.05 3.02 3.08 3.01 3.08%
  QoQ % -1.25% 4.25% 0.33% 0.99% -1.95% 2.33% -
  Horiz. % 104.65% 105.98% 101.66% 101.33% 100.33% 102.33% 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.
 


 

288  233  515  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.195-0.02 
 PERDANA-PR 0.01-0.01 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 KNM-WB 0.035-0.01 
 XDL 0.11+0.005 
 FGV 1.47+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers