Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -74.70%    YoY -     4.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,264,300 11,345,627 7,476,085 3,673,214 14,058,097 10,428,040 6,839,290 70.53%
  QoQ % 34.54% 51.76% 103.53% -73.87% 34.81% 52.47% -
  Horiz. % 223.19% 165.89% 109.31% 53.71% 205.55% 152.47% 100.00%
PBT 5,309,984 3,968,698 2,610,534 1,269,976 5,047,234 3,755,905 2,457,542 66.90%
  QoQ % 33.80% 52.03% 105.56% -74.84% 34.38% 52.83% -
  Horiz. % 216.07% 161.49% 106.23% 51.68% 205.38% 152.83% 100.00%
Tax -1,204,342 -898,127 -597,325 -291,052 -1,177,992 -883,314 -566,461 65.12%
  QoQ % -34.09% -50.36% -105.23% 75.29% -33.36% -55.94% -
  Horiz. % 212.61% 158.55% 105.45% 51.38% 207.96% 155.94% 100.00%
NP 4,105,642 3,070,571 2,013,209 978,924 3,869,242 2,872,591 1,891,081 67.43%
  QoQ % 33.71% 52.52% 105.66% -74.70% 34.70% 51.90% -
  Horiz. % 217.11% 162.37% 106.46% 51.77% 204.60% 151.90% 100.00%
NP to SH 4,064,683 3,039,066 1,991,806 968,301 3,826,754 2,844,914 1,872,250 67.43%
  QoQ % 33.75% 52.58% 105.70% -74.70% 34.51% 51.95% -
  Horiz. % 217.10% 162.32% 106.39% 51.72% 204.39% 151.95% 100.00%
Tax Rate 22.68 % 22.63 % 22.88 % 22.92 % 23.34 % 23.52 % 23.05 % -1.07%
  QoQ % 0.22% -1.09% -0.17% -1.80% -0.77% 2.04% -
  Horiz. % 98.39% 98.18% 99.26% 99.44% 101.26% 102.04% 100.00%
Total Cost 11,158,658 8,275,056 5,462,876 2,694,290 10,188,855 7,555,449 4,948,209 71.71%
  QoQ % 34.85% 51.48% 102.76% -73.56% 34.85% 52.69% -
  Horiz. % 225.51% 167.23% 110.40% 54.45% 205.91% 152.69% 100.00%
Net Worth 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 14.65%
  QoQ % 5.96% 1.51% 5.88% -0.48% 6.51% 1.74% -
  Horiz. % 122.83% 115.91% 114.18% 107.84% 108.36% 101.74% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,821,157 770,447 770,524 - 1,751,119 700,463 700,392 88.76%
  QoQ % 136.38% -0.01% 0.00% 0.00% 149.99% 0.01% -
  Horiz. % 260.02% 110.00% 110.01% 0.00% 250.02% 100.01% 100.00%
Div Payout % 44.80 % 25.35 % 38.68 % - % 45.76 % 24.62 % 37.41 % 12.73%
  QoQ % 76.73% -34.46% 0.00% 0.00% 85.87% -34.19% -
  Horiz. % 119.75% 67.76% 103.39% 0.00% 122.32% 65.81% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 14.65%
  QoQ % 5.96% 1.51% 5.88% -0.48% 6.51% 1.74% -
  Horiz. % 122.83% 115.91% 114.18% 107.84% 108.36% 101.74% 100.00%
NOSH 3,502,225 3,502,035 3,502,384 3,501,992 3,502,238 3,502,318 3,501,960 0.01%
  QoQ % 0.01% -0.01% 0.01% -0.01% -0.00% 0.01% -
  Horiz. % 100.01% 100.00% 100.01% 100.00% 100.01% 100.01% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.90 % 27.06 % 26.93 % 26.65 % 27.52 % 27.55 % 27.65 % -1.81%
  QoQ % -0.59% 0.48% 1.05% -3.16% -0.11% -0.36% -
  Horiz. % 97.29% 97.87% 97.40% 96.38% 99.53% 99.64% 100.00%
ROE 19.90 % 15.77 % 10.49 % 5.40 % 21.24 % 16.82 % 11.26 % 46.02%
  QoQ % 26.19% 50.33% 94.26% -74.58% 26.28% 49.38% -
  Horiz. % 176.73% 140.05% 93.16% 47.96% 188.63% 149.38% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 435.85 323.97 213.46 104.89 401.40 297.75 195.30 70.53%
  QoQ % 34.53% 51.77% 103.51% -73.87% 34.81% 52.46% -
  Horiz. % 223.17% 165.88% 109.30% 53.71% 205.53% 152.46% 100.00%
EPS 116.06 86.78 56.87 27.65 109.27 81.23 53.46 67.43%
  QoQ % 33.74% 52.59% 105.68% -74.70% 34.52% 51.95% -
  Horiz. % 217.10% 162.33% 106.38% 51.72% 204.40% 151.95% 100.00%
DPS 52.00 22.00 22.00 0.00 50.00 20.00 20.00 88.75%
  QoQ % 136.36% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 260.00% 110.00% 110.00% 0.00% 250.00% 100.00% 100.00%
NAPS 5.8318 5.5039 5.4213 5.1208 5.1450 4.8305 4.7484 14.64%
  QoQ % 5.96% 1.52% 5.87% -0.47% 6.51% 1.73% -
  Horiz. % 122.82% 115.91% 114.17% 107.84% 108.35% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 393.19 292.25 192.58 94.62 362.12 268.62 176.17 70.53%
  QoQ % 34.54% 51.76% 103.53% -73.87% 34.81% 52.48% -
  Horiz. % 223.19% 165.89% 109.31% 53.71% 205.55% 152.48% 100.00%
EPS 104.70 78.28 51.31 24.94 98.57 73.28 48.23 67.42%
  QoQ % 33.75% 52.56% 105.73% -74.70% 34.51% 51.94% -
  Horiz. % 217.08% 162.31% 106.39% 51.71% 204.37% 151.94% 100.00%
DPS 46.91 19.85 19.85 0.00 45.11 18.04 18.04 88.77%
  QoQ % 136.32% 0.00% 0.00% 0.00% 150.06% 0.00% -
  Horiz. % 260.03% 110.03% 110.03% 0.00% 250.06% 100.00% 100.00%
NAPS 5.2611 4.9650 4.8910 4.6194 4.6415 4.3579 4.2834 14.65%
  QoQ % 5.96% 1.51% 5.88% -0.48% 6.51% 1.74% -
  Horiz. % 122.83% 115.91% 114.18% 107.84% 108.36% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 19.4000 17.7400 16.9400 16.2600 16.2800 14.3800 13.7600 -
P/RPS 4.45 5.48 7.94 15.50 4.06 4.83 7.05 -26.35%
  QoQ % -18.80% -30.98% -48.77% 281.77% -15.94% -31.49% -
  Horiz. % 63.12% 77.73% 112.62% 219.86% 57.59% 68.51% 100.00%
P/EPS 16.72 20.44 29.79 58.81 14.90 17.70 25.74 -24.94%
  QoQ % -18.20% -31.39% -49.35% 294.70% -15.82% -31.24% -
  Horiz. % 64.96% 79.41% 115.73% 228.48% 57.89% 68.76% 100.00%
EY 5.98 4.89 3.36 1.70 6.71 5.65 3.89 33.09%
  QoQ % 22.29% 45.54% 97.65% -74.66% 18.76% 45.24% -
  Horiz. % 153.73% 125.71% 86.38% 43.70% 172.49% 145.24% 100.00%
DY 2.68 1.24 1.30 0.00 3.07 1.39 1.45 50.44%
  QoQ % 116.13% -4.62% 0.00% 0.00% 120.86% -4.14% -
  Horiz. % 184.83% 85.52% 89.66% 0.00% 211.72% 95.86% 100.00%
P/NAPS 3.33 3.22 3.12 3.18 3.16 2.98 2.90 9.63%
  QoQ % 3.42% 3.21% -1.89% 0.63% 6.04% 2.76% -
  Horiz. % 114.83% 111.03% 107.59% 109.66% 108.97% 102.76% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 -
Price 19.0600 18.5000 17.1000 16.3400 15.7200 14.7200 14.3400 -
P/RPS 4.37 5.71 8.01 15.58 3.92 4.94 7.34 -29.16%
  QoQ % -23.47% -28.71% -48.59% 297.45% -20.65% -32.70% -
  Horiz. % 59.54% 77.79% 109.13% 212.26% 53.41% 67.30% 100.00%
P/EPS 16.42 21.32 30.07 59.10 14.39 18.12 26.82 -27.83%
  QoQ % -22.98% -29.10% -49.12% 310.70% -20.58% -32.44% -
  Horiz. % 61.22% 79.49% 112.12% 220.36% 53.65% 67.56% 100.00%
EY 6.09 4.69 3.33 1.69 6.95 5.52 3.73 38.53%
  QoQ % 29.85% 40.84% 97.04% -75.68% 25.91% 47.99% -
  Horiz. % 163.27% 125.74% 89.28% 45.31% 186.33% 147.99% 100.00%
DY 2.73 1.19 1.29 0.00 3.18 1.36 1.39 56.64%
  QoQ % 129.41% -7.75% 0.00% 0.00% 133.82% -2.16% -
  Horiz. % 196.40% 85.61% 92.81% 0.00% 228.78% 97.84% 100.00%
P/NAPS 3.27 3.36 3.15 3.19 3.06 3.05 3.02 5.43%
  QoQ % -2.68% 6.67% -1.25% 4.25% 0.33% 0.99% -
  Horiz. % 108.28% 111.26% 104.30% 105.63% 101.32% 100.99% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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