Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 21-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -74.98%    YoY -     5.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,860,071 12,331,486 8,007,478 3,948,377 15,264,300 11,345,627 7,476,085 71.72%
  QoQ % 36.72% 54.00% 102.80% -74.13% 34.54% 51.76% -
  Horiz. % 225.52% 164.95% 107.11% 52.81% 204.18% 151.76% 100.00%
PBT 5,814,255 4,246,977 2,694,794 1,327,100 5,309,984 3,968,698 2,610,534 70.30%
  QoQ % 36.90% 57.60% 103.06% -75.01% 33.80% 52.03% -
  Horiz. % 222.72% 162.69% 103.23% 50.84% 203.41% 152.03% 100.00%
Tax -1,250,915 -949,978 -599,929 -300,067 -1,204,342 -898,127 -597,325 63.47%
  QoQ % -31.68% -58.35% -99.93% 75.08% -34.09% -50.36% -
  Horiz. % 209.42% 159.04% 100.44% 50.24% 201.62% 150.36% 100.00%
NP 4,563,340 3,296,999 2,094,865 1,027,033 4,105,642 3,070,571 2,013,209 72.30%
  QoQ % 38.41% 57.38% 103.97% -74.98% 33.71% 52.52% -
  Horiz. % 226.67% 163.77% 104.06% 51.01% 203.94% 152.52% 100.00%
NP to SH 4,518,830 3,264,849 2,073,328 1,016,932 4,064,683 3,039,066 1,991,806 72.40%
  QoQ % 38.41% 57.47% 103.88% -74.98% 33.75% 52.58% -
  Horiz. % 226.87% 163.91% 104.09% 51.06% 204.07% 152.58% 100.00%
Tax Rate 21.51 % 22.37 % 22.26 % 22.61 % 22.68 % 22.63 % 22.88 % -4.02%
  QoQ % -3.84% 0.49% -1.55% -0.31% 0.22% -1.09% -
  Horiz. % 94.01% 97.77% 97.29% 98.82% 99.13% 98.91% 100.00%
Total Cost 12,296,731 9,034,487 5,912,613 2,921,344 11,158,658 8,275,056 5,462,876 71.50%
  QoQ % 36.11% 52.80% 102.39% -73.82% 34.85% 51.48% -
  Horiz. % 225.10% 165.38% 108.23% 53.48% 204.26% 151.48% 100.00%
Net Worth 28,024,793 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 29.54%
  QoQ % 8.26% 20.79% 5.13% -0.18% 5.96% 1.51% -
  Horiz. % 147.60% 136.34% 112.88% 107.37% 107.57% 101.51% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,085,206 859,569 805,515 - 1,821,157 770,447 770,524 93.84%
  QoQ % 142.59% 6.71% 0.00% 0.00% 136.38% -0.01% -
  Horiz. % 270.62% 111.56% 104.54% 0.00% 236.35% 99.99% 100.00%
Div Payout % 46.14 % 26.33 % 38.85 % - % 44.80 % 25.35 % 38.68 % 12.44%
  QoQ % 75.24% -32.23% 0.00% 0.00% 76.73% -34.46% -
  Horiz. % 119.29% 68.07% 100.44% 0.00% 115.82% 65.54% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 28,024,793 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 29.54%
  QoQ % 8.26% 20.79% 5.13% -0.18% 5.96% 1.51% -
  Horiz. % 147.60% 136.34% 112.88% 107.37% 107.57% 101.51% 100.00%
NOSH 3,861,494 3,737,258 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 6.70%
  QoQ % 3.32% 6.71% 0.01% -0.01% 0.01% -0.01% -
  Horiz. % 110.25% 106.71% 100.00% 99.98% 100.00% 99.99% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.07 % 26.74 % 26.16 % 26.01 % 26.90 % 27.06 % 26.93 % 0.35%
  QoQ % 1.23% 2.22% 0.58% -3.31% -0.59% 0.48% -
  Horiz. % 100.52% 99.29% 97.14% 96.58% 99.89% 100.48% 100.00%
ROE 16.12 % 12.61 % 9.67 % 4.99 % 19.90 % 15.77 % 10.49 % 33.06%
  QoQ % 27.84% 30.40% 93.79% -74.92% 26.19% 50.33% -
  Horiz. % 153.67% 120.21% 92.18% 47.57% 189.70% 150.33% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 436.62 329.96 228.64 112.75 435.85 323.97 213.46 60.93%
  QoQ % 32.33% 44.31% 102.78% -74.13% 34.53% 51.77% -
  Horiz. % 204.54% 154.58% 107.11% 52.82% 204.18% 151.77% 100.00%
EPS 123.74 91.16 59.20 29.04 116.06 86.78 56.87 67.68%
  QoQ % 35.74% 53.99% 103.86% -74.98% 33.74% 52.59% -
  Horiz. % 217.58% 160.30% 104.10% 51.06% 204.08% 152.59% 100.00%
DPS 54.00 23.00 23.00 0.00 52.00 22.00 22.00 81.66%
  QoQ % 134.78% 0.00% 0.00% 0.00% 136.36% 0.00% -
  Horiz. % 245.45% 104.55% 104.55% 0.00% 236.36% 100.00% 100.00%
NAPS 7.2575 6.9269 6.1196 5.8219 5.8318 5.5039 5.4213 21.40%
  QoQ % 4.77% 13.19% 5.11% -0.17% 5.96% 1.52% -
  Horiz. % 133.87% 127.77% 112.88% 107.39% 107.57% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 434.30 317.65 206.26 101.71 393.19 292.25 192.58 71.72%
  QoQ % 36.72% 54.00% 102.79% -74.13% 34.54% 51.76% -
  Horiz. % 225.52% 164.94% 107.10% 52.81% 204.17% 151.76% 100.00%
EPS 116.40 84.10 53.41 26.20 104.70 78.28 51.31 72.39%
  QoQ % 38.41% 57.46% 103.85% -74.98% 33.75% 52.56% -
  Horiz. % 226.86% 163.91% 104.09% 51.06% 204.05% 152.56% 100.00%
DPS 53.71 22.14 20.75 0.00 46.91 19.85 19.85 93.82%
  QoQ % 142.59% 6.70% 0.00% 0.00% 136.32% 0.00% -
  Horiz. % 270.58% 111.54% 104.53% 0.00% 236.32% 100.00% 100.00%
NAPS 7.2189 6.6684 5.5208 5.2516 5.2611 4.9650 4.8910 29.54%
  QoQ % 8.26% 20.79% 5.13% -0.18% 5.96% 1.51% -
  Horiz. % 147.60% 136.34% 112.88% 107.37% 107.57% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 18.3000 18.9000 19.5800 19.1600 19.4000 17.7400 16.9400 -
P/RPS 4.19 5.73 8.56 16.99 4.45 5.48 7.94 -34.62%
  QoQ % -26.88% -33.06% -49.62% 281.80% -18.80% -30.98% -
  Horiz. % 52.77% 72.17% 107.81% 213.98% 56.05% 69.02% 100.00%
P/EPS 15.64 21.63 33.07 65.98 16.72 20.44 29.79 -34.84%
  QoQ % -27.69% -34.59% -49.88% 294.62% -18.20% -31.39% -
  Horiz. % 52.50% 72.61% 111.01% 221.48% 56.13% 68.61% 100.00%
EY 6.39 4.62 3.02 1.52 5.98 4.89 3.36 53.32%
  QoQ % 38.31% 52.98% 98.68% -74.58% 22.29% 45.54% -
  Horiz. % 190.18% 137.50% 89.88% 45.24% 177.98% 145.54% 100.00%
DY 2.95 1.22 1.17 0.00 2.68 1.24 1.30 72.43%
  QoQ % 141.80% 4.27% 0.00% 0.00% 116.13% -4.62% -
  Horiz. % 226.92% 93.85% 90.00% 0.00% 206.15% 95.38% 100.00%
P/NAPS 2.52 2.73 3.20 3.29 3.33 3.22 3.12 -13.24%
  QoQ % -7.69% -14.69% -2.74% -1.20% 3.42% 3.21% -
  Horiz. % 80.77% 87.50% 102.56% 105.45% 106.73% 103.21% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 23/10/14 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 -
Price 18.4400 18.6200 20.0000 20.2000 19.0600 18.5000 17.1000 -
P/RPS 4.22 5.64 8.75 17.92 4.37 5.71 8.01 -34.69%
  QoQ % -25.18% -35.54% -51.17% 310.07% -23.47% -28.71% -
  Horiz. % 52.68% 70.41% 109.24% 223.72% 54.56% 71.29% 100.00%
P/EPS 15.76 21.31 33.78 69.56 16.42 21.32 30.07 -34.92%
  QoQ % -26.04% -36.92% -51.44% 323.63% -22.98% -29.10% -
  Horiz. % 52.41% 70.87% 112.34% 231.33% 54.61% 70.90% 100.00%
EY 6.35 4.69 2.96 1.44 6.09 4.69 3.33 53.59%
  QoQ % 35.39% 58.45% 105.56% -76.35% 29.85% 40.84% -
  Horiz. % 190.69% 140.84% 88.89% 43.24% 182.88% 140.84% 100.00%
DY 2.93 1.24 1.15 0.00 2.73 1.19 1.29 72.53%
  QoQ % 136.29% 7.83% 0.00% 0.00% 129.41% -7.75% -
  Horiz. % 227.13% 96.12% 89.15% 0.00% 211.63% 92.25% 100.00%
P/NAPS 2.54 2.69 3.27 3.47 3.27 3.36 3.15 -13.33%
  QoQ % -5.58% -17.74% -5.76% 6.12% -2.68% 6.67% -
  Horiz. % 80.63% 85.40% 103.81% 110.16% 103.81% 106.67% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers