Highlights

[PBBANK] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     3.88%    YoY -     3.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,600,303 4,528,585 4,324,008 4,059,101 3,948,377 3,918,673 3,869,542 12.24%
  QoQ % 1.58% 4.73% 6.53% 2.80% 0.76% 1.27% -
  Horiz. % 118.88% 117.03% 111.74% 104.90% 102.04% 101.27% 100.00%
PBT 1,488,678 1,567,278 1,552,183 1,367,694 1,327,100 1,341,286 1,358,164 6.31%
  QoQ % -5.02% 0.97% 13.49% 3.06% -1.06% -1.24% -
  Horiz. % 109.61% 115.40% 114.29% 100.70% 97.71% 98.76% 100.00%
Tax -304,476 -300,937 -350,049 -299,862 -300,067 -306,215 -300,802 0.81%
  QoQ % -1.18% 14.03% -16.74% 0.07% 2.01% -1.80% -
  Horiz. % 101.22% 100.04% 116.37% 99.69% 99.76% 101.80% 100.00%
NP 1,184,202 1,266,341 1,202,134 1,067,832 1,027,033 1,035,071 1,057,362 7.85%
  QoQ % -6.49% 5.34% 12.58% 3.97% -0.78% -2.11% -
  Horiz. % 112.00% 119.76% 113.69% 100.99% 97.13% 97.89% 100.00%
NP to SH 1,171,519 1,253,981 1,191,521 1,056,396 1,016,932 1,025,617 1,047,260 7.77%
  QoQ % -6.58% 5.24% 12.79% 3.88% -0.85% -2.07% -
  Horiz. % 111.87% 119.74% 113.78% 100.87% 97.10% 97.93% 100.00%
Tax Rate 20.45 % 19.20 % 22.55 % 21.92 % 22.61 % 22.83 % 22.15 % -5.19%
  QoQ % 6.51% -14.86% 2.87% -3.05% -0.96% 3.07% -
  Horiz. % 92.33% 86.68% 101.81% 98.96% 102.08% 103.07% 100.00%
Total Cost 3,416,101 3,262,244 3,121,874 2,991,269 2,921,344 2,883,602 2,812,180 13.86%
  QoQ % 4.72% 4.50% 4.37% 2.39% 1.31% 2.54% -
  Horiz. % 121.48% 116.00% 111.01% 106.37% 103.88% 102.54% 100.00%
Net Worth 28,091,211 28,024,793 25,887,612 21,434,750 20,387,314 20,420,597 19,277,640 28.56%
  QoQ % 0.24% 8.26% 20.77% 5.14% -0.16% 5.93% -
  Horiz. % 145.72% 145.37% 134.29% 111.19% 105.76% 105.93% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,197,063 - 805,607 - 1,050,478 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.95% 0.00% 76.69% 0.00% 100.00% -
Div Payout % - % 95.46 % - % 76.26 % - % 102.42 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.20% 0.00% 74.46% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 28,091,211 28,024,793 25,887,612 21,434,750 20,387,314 20,420,597 19,277,640 28.56%
  QoQ % 0.24% 8.26% 20.77% 5.14% -0.16% 5.93% -
  Horiz. % 145.72% 145.37% 134.29% 111.19% 105.76% 105.93% 100.00%
NOSH 3,861,494 3,861,494 3,737,258 3,502,639 3,501,831 3,501,594 3,502,541 6.73%
  QoQ % 0.00% 3.32% 6.70% 0.02% 0.01% -0.03% -
  Horiz. % 110.25% 110.25% 106.70% 100.00% 99.98% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 25.74 % 27.96 % 27.80 % 26.31 % 26.01 % 26.41 % 27.33 % -3.92%
  QoQ % -7.94% 0.58% 5.66% 1.15% -1.51% -3.37% -
  Horiz. % 94.18% 102.31% 101.72% 96.27% 95.17% 96.63% 100.00%
ROE 4.17 % 4.47 % 4.60 % 4.93 % 4.99 % 5.02 % 5.43 % -16.15%
  QoQ % -6.71% -2.83% -6.69% -1.20% -0.60% -7.55% -
  Horiz. % 76.80% 82.32% 84.71% 90.79% 91.90% 92.45% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 119.13 117.28 115.70 115.89 112.75 111.91 110.48 5.16%
  QoQ % 1.58% 1.37% -0.16% 2.78% 0.75% 1.29% -
  Horiz. % 107.83% 106.15% 104.72% 104.90% 102.05% 101.29% 100.00%
EPS 30.34 32.47 31.88 30.16 29.04 29.29 29.90 0.98%
  QoQ % -6.56% 1.85% 5.70% 3.86% -0.85% -2.04% -
  Horiz. % 101.47% 108.60% 106.62% 100.87% 97.12% 97.96% 100.00%
DPS 0.00 31.00 0.00 23.00 0.00 30.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.33% 0.00% 76.67% 0.00% 100.00% -
NAPS 7.2747 7.2575 6.9269 6.1196 5.8219 5.8318 5.5039 20.46%
  QoQ % 0.24% 4.77% 13.19% 5.11% -0.17% 5.96% -
  Horiz. % 132.17% 131.86% 125.85% 111.19% 105.78% 105.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 118.50 116.65 111.38 104.56 101.71 100.94 99.68 12.23%
  QoQ % 1.59% 4.73% 6.52% 2.80% 0.76% 1.26% -
  Horiz. % 118.88% 117.02% 111.74% 104.90% 102.04% 101.26% 100.00%
EPS 30.18 32.30 30.69 27.21 26.20 26.42 26.98 7.77%
  QoQ % -6.56% 5.25% 12.79% 3.85% -0.83% -2.08% -
  Horiz. % 111.86% 119.72% 113.75% 100.85% 97.11% 97.92% 100.00%
DPS 0.00 30.84 0.00 20.75 0.00 27.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.97% 0.00% 76.68% 0.00% 100.00% -
NAPS 7.2360 7.2189 6.6684 5.5214 5.2516 5.2601 4.9657 28.56%
  QoQ % 0.24% 8.26% 20.77% 5.14% -0.16% 5.93% -
  Horiz. % 145.72% 145.38% 134.29% 111.19% 105.76% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 18.8800 18.3000 18.9000 19.5800 19.1600 19.4000 17.7400 -
P/RPS 15.85 15.60 16.34 16.90 16.99 17.34 16.06 -0.87%
  QoQ % 1.60% -4.53% -3.31% -0.53% -2.02% 7.97% -
  Horiz. % 98.69% 97.14% 101.74% 105.23% 105.79% 107.97% 100.00%
P/EPS 62.23 56.35 59.28 64.92 65.98 66.23 59.33 3.24%
  QoQ % 10.43% -4.94% -8.69% -1.61% -0.38% 11.63% -
  Horiz. % 104.89% 94.98% 99.92% 109.42% 111.21% 111.63% 100.00%
EY 1.61 1.77 1.69 1.54 1.52 1.51 1.69 -3.18%
  QoQ % -9.04% 4.73% 9.74% 1.32% 0.66% -10.65% -
  Horiz. % 95.27% 104.73% 100.00% 91.12% 89.94% 89.35% 100.00%
DY 0.00 1.69 0.00 1.17 0.00 1.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.03% 0.00% 75.48% 0.00% 100.00% -
P/NAPS 2.60 2.52 2.73 3.20 3.29 3.33 3.22 -13.30%
  QoQ % 3.17% -7.69% -14.69% -2.74% -1.20% 3.42% -
  Horiz. % 80.75% 78.26% 84.78% 99.38% 102.17% 103.42% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/04/15 05/02/15 23/10/14 24/07/14 21/04/14 05/02/14 22/10/13 -
Price 19.6000 18.4400 18.6200 20.0000 20.2000 19.0600 18.5000 -
P/RPS 16.45 15.72 16.09 17.26 17.92 17.03 16.75 -1.20%
  QoQ % 4.64% -2.30% -6.78% -3.68% 5.23% 1.67% -
  Horiz. % 98.21% 93.85% 96.06% 103.04% 106.99% 101.67% 100.00%
P/EPS 64.60 56.78 58.40 66.31 69.56 65.07 61.87 2.92%
  QoQ % 13.77% -2.77% -11.93% -4.67% 6.90% 5.17% -
  Horiz. % 104.41% 91.77% 94.39% 107.18% 112.43% 105.17% 100.00%
EY 1.55 1.76 1.71 1.51 1.44 1.54 1.62 -2.90%
  QoQ % -11.93% 2.92% 13.25% 4.86% -6.49% -4.94% -
  Horiz. % 95.68% 108.64% 105.56% 93.21% 88.89% 95.06% 100.00%
DY 0.00 1.68 0.00 1.15 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.01% 0.00% 73.25% 0.00% 100.00% -
P/NAPS 2.69 2.54 2.69 3.27 3.47 3.27 3.36 -13.79%
  QoQ % 5.91% -5.58% -17.74% -5.76% 6.12% -2.68% -
  Horiz. % 80.06% 75.60% 80.06% 97.32% 103.27% 97.32% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS