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 - 3,882,138
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 292.25 192.58 94.62 362.12 268.62 176.17 86.90 124.30%
  QoQ % 51.76% 103.53% -73.87% 34.81% 52.48% 102.73% -
  Horiz. % 336.31% 221.61% 108.88% 416.71% 309.11% 202.73% 100.00%
EPS 78.28 51.31 24.94 98.57 73.28 48.23 23.96 120.02%
  QoQ % 52.56% 105.73% -74.70% 34.51% 51.94% 101.29% -
  Horiz. % 326.71% 214.15% 104.09% 411.39% 305.84% 201.29% 100.00%
DPS 19.85 19.85 0.00 45.11 18.04 18.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.06% 0.00% 0.00% -
  Horiz. % 110.03% 110.03% 0.00% 250.06% 100.00% 100.00% -
NAPS 4.9650 4.8910 4.6194 4.6415 4.3579 4.2834 4.0397 14.73%
  QoQ % 1.51% 5.88% -0.48% 6.51% 1.74% 6.03% -
  Horiz. % 122.91% 121.07% 114.35% 114.90% 107.88% 106.03% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS