Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 05-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     33.75%    YoY -     6.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,331,486 8,007,478 3,948,377 15,264,300 11,345,627 7,476,085 3,673,214 124.04%
  QoQ % 54.00% 102.80% -74.13% 34.54% 51.76% 103.53% -
  Horiz. % 335.71% 218.00% 107.49% 415.56% 308.87% 203.53% 100.00%
PBT 4,246,977 2,694,794 1,327,100 5,309,984 3,968,698 2,610,534 1,269,976 123.46%
  QoQ % 57.60% 103.06% -75.01% 33.80% 52.03% 105.56% -
  Horiz. % 334.41% 212.19% 104.50% 418.12% 312.50% 205.56% 100.00%
Tax -949,978 -599,929 -300,067 -1,204,342 -898,127 -597,325 -291,052 119.88%
  QoQ % -58.35% -99.93% 75.08% -34.09% -50.36% -105.23% -
  Horiz. % 326.39% 206.12% 103.10% 413.79% 308.58% 205.23% 100.00%
NP 3,296,999 2,094,865 1,027,033 4,105,642 3,070,571 2,013,209 978,924 124.52%
  QoQ % 57.38% 103.97% -74.98% 33.71% 52.52% 105.66% -
  Horiz. % 336.80% 214.00% 104.91% 419.40% 313.67% 205.66% 100.00%
NP to SH 3,264,849 2,073,328 1,016,932 4,064,683 3,039,066 1,991,806 968,301 124.69%
  QoQ % 57.47% 103.88% -74.98% 33.75% 52.58% 105.70% -
  Horiz. % 337.17% 214.12% 105.02% 419.77% 313.86% 205.70% 100.00%
Tax Rate 22.37 % 22.26 % 22.61 % 22.68 % 22.63 % 22.88 % 22.92 % -1.60%
  QoQ % 0.49% -1.55% -0.31% 0.22% -1.09% -0.17% -
  Horiz. % 97.60% 97.12% 98.65% 98.95% 98.73% 99.83% 100.00%
Total Cost 9,034,487 5,912,613 2,921,344 11,158,658 8,275,056 5,462,876 2,694,290 123.87%
  QoQ % 52.80% 102.39% -73.82% 34.85% 51.48% 102.76% -
  Horiz. % 335.32% 219.45% 108.43% 414.16% 307.13% 202.76% 100.00%
Net Worth 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 27.70%
  QoQ % 20.79% 5.13% -0.18% 5.96% 1.51% 5.88% -
  Horiz. % 144.36% 119.51% 113.69% 113.89% 107.48% 105.88% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 859,569 805,515 - 1,821,157 770,447 770,524 - -
  QoQ % 6.71% 0.00% 0.00% 136.38% -0.01% 0.00% -
  Horiz. % 111.56% 104.54% 0.00% 236.35% 99.99% 100.00% -
Div Payout % 26.33 % 38.85 % - % 44.80 % 25.35 % 38.68 % - % -
  QoQ % -32.23% 0.00% 0.00% 76.73% -34.46% 0.00% -
  Horiz. % 68.07% 100.44% 0.00% 115.82% 65.54% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 27.70%
  QoQ % 20.79% 5.13% -0.18% 5.96% 1.51% 5.88% -
  Horiz. % 144.36% 119.51% 113.69% 113.89% 107.48% 105.88% 100.00%
NOSH 3,737,258 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 3,501,992 4.43%
  QoQ % 6.71% 0.01% -0.01% 0.01% -0.01% 0.01% -
  Horiz. % 106.72% 100.01% 100.00% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.74 % 26.16 % 26.01 % 26.90 % 27.06 % 26.93 % 26.65 % 0.22%
  QoQ % 2.22% 0.58% -3.31% -0.59% 0.48% 1.05% -
  Horiz. % 100.34% 98.16% 97.60% 100.94% 101.54% 101.05% 100.00%
ROE 12.61 % 9.67 % 4.99 % 19.90 % 15.77 % 10.49 % 5.40 % 75.92%
  QoQ % 30.40% 93.79% -74.92% 26.19% 50.33% 94.26% -
  Horiz. % 233.52% 179.07% 92.41% 368.52% 292.04% 194.26% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 329.96 228.64 112.75 435.85 323.97 213.46 104.89 114.54%
  QoQ % 44.31% 102.78% -74.13% 34.53% 51.77% 103.51% -
  Horiz. % 314.58% 217.98% 107.49% 415.53% 308.87% 203.51% 100.00%
EPS 91.16 59.20 29.04 116.06 86.78 56.87 27.65 121.36%
  QoQ % 53.99% 103.86% -74.98% 33.74% 52.59% 105.68% -
  Horiz. % 329.69% 214.10% 105.03% 419.75% 313.85% 205.68% 100.00%
DPS 23.00 23.00 0.00 52.00 22.00 22.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 136.36% 0.00% 0.00% -
  Horiz. % 104.55% 104.55% 0.00% 236.36% 100.00% 100.00% -
NAPS 6.9269 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 22.29%
  QoQ % 13.19% 5.11% -0.17% 5.96% 1.52% 5.87% -
  Horiz. % 135.27% 119.50% 113.69% 113.88% 107.48% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 317.65 206.26 101.71 393.19 292.25 192.58 94.62 124.04%
  QoQ % 54.00% 102.79% -74.13% 34.54% 51.76% 103.53% -
  Horiz. % 335.71% 217.99% 107.49% 415.55% 308.87% 203.53% 100.00%
EPS 84.10 53.41 26.20 104.70 78.28 51.31 24.94 124.70%
  QoQ % 57.46% 103.85% -74.98% 33.75% 52.56% 105.73% -
  Horiz. % 337.21% 214.15% 105.05% 419.81% 313.87% 205.73% 100.00%
DPS 22.14 20.75 0.00 46.91 19.85 19.85 0.00 -
  QoQ % 6.70% 0.00% 0.00% 136.32% 0.00% 0.00% -
  Horiz. % 111.54% 104.53% 0.00% 236.32% 100.00% 100.00% -
NAPS 6.6684 5.5208 5.2516 5.2611 4.9650 4.8910 4.6194 27.70%
  QoQ % 20.79% 5.13% -0.18% 5.96% 1.51% 5.88% -
  Horiz. % 144.36% 119.51% 113.69% 113.89% 107.48% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 18.9000 19.5800 19.1600 19.4000 17.7400 16.9400 16.2600 -
P/RPS 5.73 8.56 16.99 4.45 5.48 7.94 15.50 -48.46%
  QoQ % -33.06% -49.62% 281.80% -18.80% -30.98% -48.77% -
  Horiz. % 36.97% 55.23% 109.61% 28.71% 35.35% 51.23% 100.00%
P/EPS 21.63 33.07 65.98 16.72 20.44 29.79 58.81 -48.63%
  QoQ % -34.59% -49.88% 294.62% -18.20% -31.39% -49.35% -
  Horiz. % 36.78% 56.23% 112.19% 28.43% 34.76% 50.65% 100.00%
EY 4.62 3.02 1.52 5.98 4.89 3.36 1.70 94.62%
  QoQ % 52.98% 98.68% -74.58% 22.29% 45.54% 97.65% -
  Horiz. % 271.76% 177.65% 89.41% 351.76% 287.65% 197.65% 100.00%
DY 1.22 1.17 0.00 2.68 1.24 1.30 0.00 -
  QoQ % 4.27% 0.00% 0.00% 116.13% -4.62% 0.00% -
  Horiz. % 93.85% 90.00% 0.00% 206.15% 95.38% 100.00% -
P/NAPS 2.73 3.20 3.29 3.33 3.22 3.12 3.18 -9.66%
  QoQ % -14.69% -2.74% -1.20% 3.42% 3.21% -1.89% -
  Horiz. % 85.85% 100.63% 103.46% 104.72% 101.26% 98.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 -
Price 18.6200 20.0000 20.2000 19.0600 18.5000 17.1000 16.3400 -
P/RPS 5.64 8.75 17.92 4.37 5.71 8.01 15.58 -49.18%
  QoQ % -35.54% -51.17% 310.07% -23.47% -28.71% -48.59% -
  Horiz. % 36.20% 56.16% 115.02% 28.05% 36.65% 51.41% 100.00%
P/EPS 21.31 33.78 69.56 16.42 21.32 30.07 59.10 -49.31%
  QoQ % -36.92% -51.44% 323.63% -22.98% -29.10% -49.12% -
  Horiz. % 36.06% 57.16% 117.70% 27.78% 36.07% 50.88% 100.00%
EY 4.69 2.96 1.44 6.09 4.69 3.33 1.69 97.36%
  QoQ % 58.45% 105.56% -76.35% 29.85% 40.84% 97.04% -
  Horiz. % 277.51% 175.15% 85.21% 360.36% 277.51% 197.04% 100.00%
DY 1.24 1.15 0.00 2.73 1.19 1.29 0.00 -
  QoQ % 7.83% 0.00% 0.00% 129.41% -7.75% 0.00% -
  Horiz. % 96.12% 89.15% 0.00% 211.63% 92.25% 100.00% -
P/NAPS 2.69 3.27 3.47 3.27 3.36 3.15 3.19 -10.73%
  QoQ % -17.74% -5.76% 6.12% -2.68% 6.67% -1.25% -
  Horiz. % 84.33% 102.51% 108.78% 102.51% 105.33% 98.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS