Highlights

[PBBANK] QoQ Cumulative 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 -     52.58%    YoY -     6.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 8,007,478 3,948,377 15,264,300 11,345,627 7,476,085 3,673,214 14,058,097 -31.36%
  QoQ % 102.80% -74.13% 34.54% 51.76% 103.53% -73.87% -
  Horiz. % 56.96% 28.09% 108.58% 80.71% 53.18% 26.13% 100.00%
PBT 2,694,794 1,327,100 5,309,984 3,968,698 2,610,534 1,269,976 5,047,234 -34.26%
  QoQ % 103.06% -75.01% 33.80% 52.03% 105.56% -74.84% -
  Horiz. % 53.39% 26.29% 105.21% 78.63% 51.72% 25.16% 100.00%
Tax -599,929 -300,067 -1,204,342 -898,127 -597,325 -291,052 -1,177,992 -36.31%
  QoQ % -99.93% 75.08% -34.09% -50.36% -105.23% 75.29% -
  Horiz. % 50.93% 25.47% 102.24% 76.24% 50.71% 24.71% 100.00%
NP 2,094,865 1,027,033 4,105,642 3,070,571 2,013,209 978,924 3,869,242 -33.65%
  QoQ % 103.97% -74.98% 33.71% 52.52% 105.66% -74.70% -
  Horiz. % 54.14% 26.54% 106.11% 79.36% 52.03% 25.30% 100.00%
NP to SH 2,073,328 1,016,932 4,064,683 3,039,066 1,991,806 968,301 3,826,754 -33.61%
  QoQ % 103.88% -74.98% 33.75% 52.58% 105.70% -74.70% -
  Horiz. % 54.18% 26.57% 106.22% 79.42% 52.05% 25.30% 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 5,912,613 2,921,344 11,158,658 8,275,056 5,462,876 2,694,290 10,188,855 -30.50%
  QoQ % 102.39% -73.82% 34.85% 51.48% 102.76% -73.56% -
  Horiz. % 58.03% 28.67% 109.52% 81.22% 53.62% 26.44% 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 805,515 - 1,821,157 770,447 770,524 - 1,751,119 -40.49%
  QoQ % 0.00% 0.00% 136.38% -0.01% 0.00% 0.00% -
  Horiz. % 46.00% 0.00% 104.00% 44.00% 44.00% 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 9.67 % 4.99 % 19.90 % 15.77 % 10.49 % 5.40 % 21.24 % -40.90%
  QoQ % 93.79% -74.92% 26.19% 50.33% 94.26% -74.58% -
  Horiz. % 45.53% 23.49% 93.69% 74.25% 49.39% 25.42% 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 228.64 112.75 435.85 323.97 213.46 104.89 401.40 -31.36%
  QoQ % 102.78% -74.13% 34.53% 51.77% 103.51% -73.87% -
  Horiz. % 56.96% 28.09% 108.58% 80.71% 53.18% 26.13% 100.00%
EPS 59.20 29.04 116.06 86.78 56.87 27.65 109.27 -33.62%
  QoQ % 103.86% -74.98% 33.74% 52.59% 105.68% -74.70% -
  Horiz. % 54.18% 26.58% 106.21% 79.42% 52.05% 25.30% 100.00%
DPS 23.00 0.00 52.00 22.00 22.00 0.00 50.00 -40.49%
  QoQ % 0.00% 0.00% 136.36% 0.00% 0.00% 0.00% -
  Horiz. % 46.00% 0.00% 104.00% 44.00% 44.00% 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 206.26 101.71 393.19 292.25 192.58 94.62 362.12 -31.36%
  QoQ % 102.79% -74.13% 34.54% 51.76% 103.53% -73.87% -
  Horiz. % 56.96% 28.09% 108.58% 80.71% 53.18% 26.13% 100.00%
EPS 53.41 26.20 104.70 78.28 51.31 24.94 98.57 -33.61%
  QoQ % 103.85% -74.98% 33.75% 52.56% 105.73% -74.70% -
  Horiz. % 54.18% 26.58% 106.22% 79.42% 52.05% 25.30% 100.00%
DPS 20.75 0.00 46.91 19.85 19.85 0.00 45.11 -40.50%
  QoQ % 0.00% 0.00% 136.32% 0.00% 0.00% 0.00% -
  Horiz. % 46.00% 0.00% 103.99% 44.00% 44.00% 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 8.56 16.99 4.45 5.48 7.94 15.50 4.06 64.65%
  QoQ % -49.62% 281.80% -18.80% -30.98% -48.77% 281.77% -
  Horiz. % 210.84% 418.47% 109.61% 134.98% 195.57% 381.77% 100.00%
P/EPS 33.07 65.98 16.72 20.44 29.79 58.81 14.90 70.40%
  QoQ % -49.88% 294.62% -18.20% -31.39% -49.35% 294.70% -
  Horiz. % 221.95% 442.82% 112.21% 137.18% 199.93% 394.70% 100.00%
EY 3.02 1.52 5.98 4.89 3.36 1.70 6.71 -41.36%
  QoQ % 98.68% -74.58% 22.29% 45.54% 97.65% -74.66% -
  Horiz. % 45.01% 22.65% 89.12% 72.88% 50.07% 25.34% 100.00%
DY 1.17 0.00 2.68 1.24 1.30 0.00 3.07 -47.53%
  QoQ % 0.00% 0.00% 116.13% -4.62% 0.00% 0.00% -
  Horiz. % 38.11% 0.00% 87.30% 40.39% 42.35% 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 8.75 17.92 4.37 5.71 8.01 15.58 3.92 71.05%
  QoQ % -51.17% 310.07% -23.47% -28.71% -48.59% 297.45% -
  Horiz. % 223.21% 457.14% 111.48% 145.66% 204.34% 397.45% 100.00%
P/EPS 33.78 69.56 16.42 21.32 30.07 59.10 14.39 76.91%
  QoQ % -51.44% 323.63% -22.98% -29.10% -49.12% 310.70% -
  Horiz. % 234.75% 483.39% 114.11% 148.16% 208.96% 410.70% 100.00%
EY 2.96 1.44 6.09 4.69 3.33 1.69 6.95 -43.48%
  QoQ % 105.56% -76.35% 29.85% 40.84% 97.04% -75.68% -
  Horiz. % 42.59% 20.72% 87.63% 67.48% 47.91% 24.32% 100.00%
DY 1.15 0.00 2.73 1.19 1.29 0.00 3.18 -49.34%
  QoQ % 0.00% 0.00% 129.41% -7.75% 0.00% 0.00% -
  Horiz. % 36.16% 0.00% 85.85% 37.42% 40.57% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers