Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     57.47%    YoY -     7.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,337,981 4,600,303 16,860,071 12,331,486 8,007,478 3,948,377 15,264,300 -28.00%
  QoQ % 102.99% -72.71% 36.72% 54.00% 102.80% -74.13% -
  Horiz. % 61.18% 30.14% 110.45% 80.79% 52.46% 25.87% 100.00%
PBT 3,019,825 1,488,678 5,814,255 4,246,977 2,694,794 1,327,100 5,309,984 -31.43%
  QoQ % 102.85% -74.40% 36.90% 57.60% 103.06% -75.01% -
  Horiz. % 56.87% 28.04% 109.50% 79.98% 50.75% 24.99% 100.00%
Tax -622,722 -304,476 -1,250,915 -949,978 -599,929 -300,067 -1,204,342 -35.66%
  QoQ % -104.52% 75.66% -31.68% -58.35% -99.93% 75.08% -
  Horiz. % 51.71% 25.28% 103.87% 78.88% 49.81% 24.92% 100.00%
NP 2,397,103 1,184,202 4,563,340 3,296,999 2,094,865 1,027,033 4,105,642 -30.21%
  QoQ % 102.42% -74.05% 38.41% 57.38% 103.97% -74.98% -
  Horiz. % 58.39% 28.84% 111.15% 80.30% 51.02% 25.02% 100.00%
NP to SH 2,368,329 1,171,519 4,518,830 3,264,849 2,073,328 1,016,932 4,064,683 -30.31%
  QoQ % 102.16% -74.07% 38.41% 57.47% 103.88% -74.98% -
  Horiz. % 58.27% 28.82% 111.17% 80.32% 51.01% 25.02% 100.00%
Tax Rate 20.62 % 20.45 % 21.51 % 22.37 % 22.26 % 22.61 % 22.68 % -6.17%
  QoQ % 0.83% -4.93% -3.84% 0.49% -1.55% -0.31% -
  Horiz. % 90.92% 90.17% 94.84% 98.63% 98.15% 99.69% 100.00%
Total Cost 6,940,878 3,416,101 12,296,731 9,034,487 5,912,613 2,921,344 11,158,658 -27.20%
  QoQ % 103.18% -72.22% 36.11% 52.80% 102.39% -73.82% -
  Horiz. % 62.20% 30.61% 110.20% 80.96% 52.99% 26.18% 100.00%
Net Worth 29,322,255 28,091,211 28,024,793 25,887,612 21,432,326 20,387,314 20,424,279 27.35%
  QoQ % 4.38% 0.24% 8.26% 20.79% 5.13% -0.18% -
  Horiz. % 143.57% 137.54% 137.21% 126.75% 104.94% 99.82% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 926,758 - 2,085,206 859,569 805,515 - 1,821,157 -36.34%
  QoQ % 0.00% 0.00% 142.59% 6.71% 0.00% 0.00% -
  Horiz. % 50.89% 0.00% 114.50% 47.20% 44.23% 0.00% 100.00%
Div Payout % 39.13 % - % 46.14 % 26.33 % 38.85 % - % 44.80 % -8.65%
  QoQ % 0.00% 0.00% 75.24% -32.23% 0.00% 0.00% -
  Horiz. % 87.34% 0.00% 102.99% 58.77% 86.72% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 29,322,255 28,091,211 28,024,793 25,887,612 21,432,326 20,387,314 20,424,279 27.35%
  QoQ % 4.38% 0.24% 8.26% 20.79% 5.13% -0.18% -
  Horiz. % 143.57% 137.54% 137.21% 126.75% 104.94% 99.82% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,737,258 3,502,243 3,501,831 3,502,225 6.75%
  QoQ % 0.00% 0.00% 3.32% 6.71% 0.01% -0.01% -
  Horiz. % 110.26% 110.26% 110.26% 106.71% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.67 % 25.74 % 27.07 % 26.74 % 26.16 % 26.01 % 26.90 % -3.08%
  QoQ % -0.27% -4.91% 1.23% 2.22% 0.58% -3.31% -
  Horiz. % 95.43% 95.69% 100.63% 99.41% 97.25% 96.69% 100.00%
ROE 8.08 % 4.17 % 16.12 % 12.61 % 9.67 % 4.99 % 19.90 % -45.26%
  QoQ % 93.76% -74.13% 27.84% 30.40% 93.79% -74.92% -
  Horiz. % 40.60% 20.95% 81.01% 63.37% 48.59% 25.08% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 241.82 119.13 436.62 329.96 228.64 112.75 435.85 -32.55%
  QoQ % 102.99% -72.72% 32.33% 44.31% 102.78% -74.13% -
  Horiz. % 55.48% 27.33% 100.18% 75.70% 52.46% 25.87% 100.00%
EPS 61.33 30.34 123.74 91.16 59.20 29.04 116.06 -34.71%
  QoQ % 102.14% -75.48% 35.74% 53.99% 103.86% -74.98% -
  Horiz. % 52.84% 26.14% 106.62% 78.55% 51.01% 25.02% 100.00%
DPS 24.00 0.00 54.00 23.00 23.00 0.00 52.00 -40.36%
  QoQ % 0.00% 0.00% 134.78% 0.00% 0.00% 0.00% -
  Horiz. % 46.15% 0.00% 103.85% 44.23% 44.23% 0.00% 100.00%
NAPS 7.5935 7.2747 7.2575 6.9269 6.1196 5.8219 5.8318 19.30%
  QoQ % 4.38% 0.24% 4.77% 13.19% 5.11% -0.17% -
  Horiz. % 130.21% 124.74% 124.45% 118.78% 104.94% 99.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 240.54 118.50 434.30 317.65 206.26 101.71 393.19 -28.00%
  QoQ % 102.99% -72.71% 36.72% 54.00% 102.79% -74.13% -
  Horiz. % 61.18% 30.14% 110.46% 80.79% 52.46% 25.87% 100.00%
EPS 61.01 30.18 116.40 84.10 53.41 26.20 104.70 -30.30%
  QoQ % 102.15% -74.07% 38.41% 57.46% 103.85% -74.98% -
  Horiz. % 58.27% 28.83% 111.17% 80.32% 51.01% 25.02% 100.00%
DPS 23.87 0.00 53.71 22.14 20.75 0.00 46.91 -36.34%
  QoQ % 0.00% 0.00% 142.59% 6.70% 0.00% 0.00% -
  Horiz. % 50.88% 0.00% 114.50% 47.20% 44.23% 0.00% 100.00%
NAPS 7.5531 7.2360 7.2189 6.6684 5.5208 5.2516 5.2611 27.35%
  QoQ % 4.38% 0.24% 8.26% 20.79% 5.13% -0.18% -
  Horiz. % 143.57% 137.54% 137.21% 126.75% 104.94% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 18.7200 18.8800 18.3000 18.9000 19.5800 19.1600 19.4000 -
P/RPS 7.74 15.85 4.19 5.73 8.56 16.99 4.45 44.78%
  QoQ % -51.17% 278.28% -26.88% -33.06% -49.62% 281.80% -
  Horiz. % 173.93% 356.18% 94.16% 128.76% 192.36% 381.80% 100.00%
P/EPS 30.52 62.23 15.64 21.63 33.07 65.98 16.72 49.52%
  QoQ % -50.96% 297.89% -27.69% -34.59% -49.88% 294.62% -
  Horiz. % 182.54% 372.19% 93.54% 129.37% 197.79% 394.62% 100.00%
EY 3.28 1.61 6.39 4.62 3.02 1.52 5.98 -33.07%
  QoQ % 103.73% -74.80% 38.31% 52.98% 98.68% -74.58% -
  Horiz. % 54.85% 26.92% 106.86% 77.26% 50.50% 25.42% 100.00%
DY 1.28 0.00 2.95 1.22 1.17 0.00 2.68 -38.98%
  QoQ % 0.00% 0.00% 141.80% 4.27% 0.00% 0.00% -
  Horiz. % 47.76% 0.00% 110.07% 45.52% 43.66% 0.00% 100.00%
P/NAPS 2.47 2.60 2.52 2.73 3.20 3.29 3.33 -18.10%
  QoQ % -5.00% 3.17% -7.69% -14.69% -2.74% -1.20% -
  Horiz. % 74.17% 78.08% 75.68% 81.98% 96.10% 98.80% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 20/04/15 05/02/15 23/10/14 24/07/14 21/04/14 05/02/14 -
Price 18.8800 19.6000 18.4400 18.6200 20.0000 20.2000 19.0600 -
P/RPS 7.81 16.45 4.22 5.64 8.75 17.92 4.37 47.43%
  QoQ % -52.52% 289.81% -25.18% -35.54% -51.17% 310.07% -
  Horiz. % 178.72% 376.43% 96.57% 129.06% 200.23% 410.07% 100.00%
P/EPS 30.78 64.60 15.76 21.31 33.78 69.56 16.42 52.21%
  QoQ % -52.35% 309.90% -26.04% -36.92% -51.44% 323.63% -
  Horiz. % 187.45% 393.42% 95.98% 129.78% 205.72% 423.63% 100.00%
EY 3.25 1.55 6.35 4.69 2.96 1.44 6.09 -34.28%
  QoQ % 109.68% -75.59% 35.39% 58.45% 105.56% -76.35% -
  Horiz. % 53.37% 25.45% 104.27% 77.01% 48.60% 23.65% 100.00%
DY 1.27 0.00 2.93 1.24 1.15 0.00 2.73 -40.05%
  QoQ % 0.00% 0.00% 136.29% 7.83% 0.00% 0.00% -
  Horiz. % 46.52% 0.00% 107.33% 45.42% 42.12% 0.00% 100.00%
P/NAPS 2.49 2.69 2.54 2.69 3.27 3.47 3.27 -16.65%
  QoQ % -7.43% 5.91% -5.58% -17.74% -5.76% 6.12% -
  Horiz. % 76.15% 82.26% 77.68% 82.26% 100.00% 106.12% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers