Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     34.51%    YoY -     3.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,345,627 7,476,085 3,673,214 14,058,097 10,428,040 6,839,290 3,373,450 124.31%
  QoQ % 51.76% 103.53% -73.87% 34.81% 52.47% 102.74% -
  Horiz. % 336.32% 221.62% 108.89% 416.73% 309.12% 202.74% 100.00%
PBT 3,968,698 2,610,534 1,269,976 5,047,234 3,755,905 2,457,542 1,231,398 118.03%
  QoQ % 52.03% 105.56% -74.84% 34.38% 52.83% 99.57% -
  Horiz. % 322.29% 212.00% 103.13% 409.88% 305.01% 199.57% 100.00%
Tax -898,127 -597,325 -291,052 -1,177,992 -883,314 -566,461 -293,314 110.72%
  QoQ % -50.36% -105.23% 75.29% -33.36% -55.94% -93.12% -
  Horiz. % 306.20% 203.65% 99.23% 401.61% 301.15% 193.12% 100.00%
NP 3,070,571 2,013,209 978,924 3,869,242 2,872,591 1,891,081 938,084 120.30%
  QoQ % 52.52% 105.66% -74.70% 34.70% 51.90% 101.59% -
  Horiz. % 327.32% 214.61% 104.35% 412.46% 306.22% 201.59% 100.00%
NP to SH 3,039,066 1,991,806 968,301 3,826,754 2,844,914 1,872,250 930,182 120.02%
  QoQ % 52.58% 105.70% -74.70% 34.51% 51.95% 101.28% -
  Horiz. % 326.72% 214.13% 104.10% 411.40% 305.84% 201.28% 100.00%
Tax Rate 22.63 % 22.88 % 22.92 % 23.34 % 23.52 % 23.05 % 23.82 % -3.36%
  QoQ % -1.09% -0.17% -1.80% -0.77% 2.04% -3.23% -
  Horiz. % 95.00% 96.05% 96.22% 97.98% 98.74% 96.77% 100.00%
Total Cost 8,275,056 5,462,876 2,694,290 10,188,855 7,555,449 4,948,209 2,435,366 125.85%
  QoQ % 51.48% 102.76% -73.56% 34.85% 52.69% 103.18% -
  Horiz. % 339.79% 224.31% 110.63% 418.37% 310.24% 203.18% 100.00%
Net Worth 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 14.72%
  QoQ % 1.51% 5.88% -0.48% 6.51% 1.74% 6.03% -
  Horiz. % 122.90% 121.07% 114.35% 114.90% 107.88% 106.03% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 770,447 770,524 - 1,751,119 700,463 700,392 - -
  QoQ % -0.01% 0.00% 0.00% 149.99% 0.01% 0.00% -
  Horiz. % 110.00% 110.01% 0.00% 250.02% 100.01% 100.00% -
Div Payout % 25.35 % 38.68 % - % 45.76 % 24.62 % 37.41 % - % -
  QoQ % -34.46% 0.00% 0.00% 85.87% -34.19% 0.00% -
  Horiz. % 67.76% 103.39% 0.00% 122.32% 65.81% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 14.72%
  QoQ % 1.51% 5.88% -0.48% 6.51% 1.74% 6.03% -
  Horiz. % 122.90% 121.07% 114.35% 114.90% 107.88% 106.03% 100.00%
NOSH 3,502,035 3,502,384 3,501,992 3,502,238 3,502,318 3,501,960 3,502,650 -0.01%
  QoQ % -0.01% 0.01% -0.01% -0.00% 0.01% -0.02% -
  Horiz. % 99.98% 99.99% 99.98% 99.99% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.06 % 26.93 % 26.65 % 27.52 % 27.55 % 27.65 % 27.81 % -1.80%
  QoQ % 0.48% 1.05% -3.16% -0.11% -0.36% -0.58% -
  Horiz. % 97.30% 96.84% 95.83% 98.96% 99.07% 99.42% 100.00%
ROE 15.77 % 10.49 % 5.40 % 21.24 % 16.82 % 11.26 % 5.93 % 91.83%
  QoQ % 50.33% 94.26% -74.58% 26.28% 49.38% 89.88% -
  Horiz. % 265.94% 176.90% 91.06% 358.18% 283.64% 189.88% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 323.97 213.46 104.89 401.40 297.75 195.30 96.31 124.34%
  QoQ % 51.77% 103.51% -73.87% 34.81% 52.46% 102.78% -
  Horiz. % 336.38% 221.64% 108.91% 416.78% 309.16% 202.78% 100.00%
EPS 86.78 56.87 27.65 109.27 81.23 53.46 26.56 120.03%
  QoQ % 52.59% 105.68% -74.70% 34.52% 51.95% 101.28% -
  Horiz. % 326.73% 214.12% 104.10% 411.41% 305.84% 201.28% 100.00%
DPS 22.00 22.00 0.00 50.00 20.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 0.00% 250.00% 100.00% 100.00% -
NAPS 5.5039 5.4213 5.1208 5.1450 4.8305 4.7484 4.4774 14.74%
  QoQ % 1.52% 5.87% -0.47% 6.51% 1.73% 6.05% -
  Horiz. % 122.93% 121.08% 114.37% 114.91% 107.89% 106.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.45 38.52 18.92 72.42 53.72 35.23 17.38 124.30%
  QoQ % 51.74% 103.59% -73.87% 34.81% 52.48% 102.70% -
  Horiz. % 336.31% 221.63% 108.86% 416.69% 309.09% 202.70% 100.00%
EPS 15.66 10.26 4.99 19.71 14.66 9.65 4.79 120.12%
  QoQ % 52.63% 105.61% -74.68% 34.45% 51.92% 101.46% -
  Horiz. % 326.93% 214.20% 104.18% 411.48% 306.05% 201.46% 100.00%
DPS 3.97 3.97 0.00 9.02 3.61 3.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 149.86% 0.00% 0.00% -
  Horiz. % 109.97% 109.97% 0.00% 249.86% 100.00% 100.00% -
NAPS 0.9930 0.9782 0.9239 0.9283 0.8716 0.8567 0.8079 14.73%
  QoQ % 1.51% 5.88% -0.47% 6.51% 1.74% 6.04% -
  Horiz. % 122.91% 121.08% 114.36% 114.90% 107.88% 106.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 17.7400 16.9400 16.2600 16.2800 14.3800 13.7600 13.6400 -
P/RPS 5.48 7.94 15.50 4.06 4.83 7.05 14.16 -46.86%
  QoQ % -30.98% -48.77% 281.77% -15.94% -31.49% -50.21% -
  Horiz. % 38.70% 56.07% 109.46% 28.67% 34.11% 49.79% 100.00%
P/EPS 20.44 29.79 58.81 14.90 17.70 25.74 51.36 -45.86%
  QoQ % -31.39% -49.35% 294.70% -15.82% -31.24% -49.88% -
  Horiz. % 39.80% 58.00% 114.51% 29.01% 34.46% 50.12% 100.00%
EY 4.89 3.36 1.70 6.71 5.65 3.89 1.95 84.48%
  QoQ % 45.54% 97.65% -74.66% 18.76% 45.24% 99.49% -
  Horiz. % 250.77% 172.31% 87.18% 344.10% 289.74% 199.49% 100.00%
DY 1.24 1.30 0.00 3.07 1.39 1.45 0.00 -
  QoQ % -4.62% 0.00% 0.00% 120.86% -4.14% 0.00% -
  Horiz. % 85.52% 89.66% 0.00% 211.72% 95.86% 100.00% -
P/NAPS 3.22 3.12 3.18 3.16 2.98 2.90 3.05 3.68%
  QoQ % 3.21% -1.89% 0.63% 6.04% 2.76% -4.92% -
  Horiz. % 105.57% 102.30% 104.26% 103.61% 97.70% 95.08% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/10/13 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 -
Price 18.5000 17.1000 16.3400 15.7200 14.7200 14.3400 13.7800 -
P/RPS 5.71 8.01 15.58 3.92 4.94 7.34 14.31 -45.77%
  QoQ % -28.71% -48.59% 297.45% -20.65% -32.70% -48.71% -
  Horiz. % 39.90% 55.97% 108.87% 27.39% 34.52% 51.29% 100.00%
P/EPS 21.32 30.07 59.10 14.39 18.12 26.82 51.89 -44.70%
  QoQ % -29.10% -49.12% 310.70% -20.58% -32.44% -48.31% -
  Horiz. % 41.09% 57.95% 113.89% 27.73% 34.92% 51.69% 100.00%
EY 4.69 3.33 1.69 6.95 5.52 3.73 1.93 80.65%
  QoQ % 40.84% 97.04% -75.68% 25.91% 47.99% 93.26% -
  Horiz. % 243.01% 172.54% 87.56% 360.10% 286.01% 193.26% 100.00%
DY 1.19 1.29 0.00 3.18 1.36 1.39 0.00 -
  QoQ % -7.75% 0.00% 0.00% 133.82% -2.16% 0.00% -
  Horiz. % 85.61% 92.81% 0.00% 228.78% 97.84% 100.00% -
P/NAPS 3.36 3.15 3.19 3.06 3.05 3.02 3.08 5.97%
  QoQ % 6.67% -1.25% 4.25% 0.33% 0.99% -1.95% -
  Horiz. % 109.09% 102.27% 103.57% 99.35% 99.03% 98.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS