Highlights

[PBBANK] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     2.32%    YoY -     7.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,059,101 3,948,377 3,918,673 3,869,542 3,802,871 3,673,214 3,630,057 7.75%
  QoQ % 2.80% 0.76% 1.27% 1.75% 3.53% 1.19% -
  Horiz. % 111.82% 108.77% 107.95% 106.60% 104.76% 101.19% 100.00%
PBT 1,367,694 1,327,100 1,341,286 1,358,164 1,340,558 1,269,976 1,291,329 3.92%
  QoQ % 3.06% -1.06% -1.24% 1.31% 5.56% -1.65% -
  Horiz. % 105.91% 102.77% 103.87% 105.18% 103.81% 98.35% 100.00%
Tax -299,862 -300,067 -306,215 -300,802 -306,273 -291,052 -294,678 1.17%
  QoQ % 0.07% 2.01% -1.80% 1.79% -5.23% 1.23% -
  Horiz. % 101.76% 101.83% 103.92% 102.08% 103.93% 98.77% 100.00%
NP 1,067,832 1,027,033 1,035,071 1,057,362 1,034,285 978,924 996,651 4.72%
  QoQ % 3.97% -0.78% -2.11% 2.23% 5.66% -1.78% -
  Horiz. % 107.14% 103.05% 103.85% 106.09% 103.78% 98.22% 100.00%
NP to SH 1,056,396 1,016,932 1,025,617 1,047,260 1,023,505 968,301 981,840 5.01%
  QoQ % 3.88% -0.85% -2.07% 2.32% 5.70% -1.38% -
  Horiz. % 107.59% 103.57% 104.46% 106.66% 104.24% 98.62% 100.00%
Tax Rate 21.92 % 22.61 % 22.83 % 22.15 % 22.85 % 22.92 % 22.82 % -2.65%
  QoQ % -3.05% -0.96% 3.07% -3.06% -0.31% 0.44% -
  Horiz. % 96.06% 99.08% 100.04% 97.06% 100.13% 100.44% 100.00%
Total Cost 2,991,269 2,921,344 2,883,602 2,812,180 2,768,586 2,694,290 2,633,406 8.89%
  QoQ % 2.39% 1.31% 2.54% 1.57% 2.76% 2.31% -
  Horiz. % 113.59% 110.93% 109.50% 106.79% 105.13% 102.31% 100.00%
Net Worth 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 17,943,237 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.86% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 805,607 - 1,050,478 - 770,342 - 1,050,602 -16.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.68% 0.00% 99.99% 0.00% 73.32% 0.00% 100.00%
Div Payout % 76.26 % - % 102.42 % - % 75.27 % - % 107.00 % -20.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.27% 0.00% 95.72% 0.00% 70.35% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 17,943,237 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.86% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
NOSH 3,502,639 3,501,831 3,501,594 3,502,541 3,501,556 3,501,992 3,502,007 0.01%
  QoQ % 0.02% 0.01% -0.03% 0.03% -0.01% -0.00% -
  Horiz. % 100.02% 99.99% 99.99% 100.02% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.31 % 26.01 % 26.41 % 27.33 % 27.20 % 26.65 % 27.46 % -2.82%
  QoQ % 1.15% -1.51% -3.37% 0.48% 2.06% -2.95% -
  Horiz. % 95.81% 94.72% 96.18% 99.53% 99.05% 97.05% 100.00%
ROE 4.93 % 4.99 % 5.02 % 5.43 % 5.39 % 5.40 % 5.47 % -6.71%
  QoQ % -1.20% -0.60% -7.55% 0.74% -0.19% -1.28% -
  Horiz. % 90.13% 91.22% 91.77% 99.27% 98.54% 98.72% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 115.89 112.75 111.91 110.48 108.61 104.89 103.66 7.74%
  QoQ % 2.78% 0.75% 1.29% 1.72% 3.55% 1.19% -
  Horiz. % 111.80% 108.77% 107.96% 106.58% 104.78% 101.19% 100.00%
EPS 30.16 29.04 29.29 29.90 29.23 27.65 28.04 4.99%
  QoQ % 3.86% -0.85% -2.04% 2.29% 5.71% -1.39% -
  Horiz. % 107.56% 103.57% 104.46% 106.63% 104.24% 98.61% 100.00%
DPS 23.00 0.00 30.00 0.00 22.00 0.00 30.00 -16.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.67% 0.00% 100.00% 0.00% 73.33% 0.00% 100.00%
NAPS 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 5.1237 12.61%
  QoQ % 5.11% -0.17% 5.96% 1.52% 5.87% -0.06% -
  Horiz. % 119.44% 113.63% 113.82% 107.42% 105.81% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.56 101.71 100.94 99.68 97.96 94.62 93.51 7.75%
  QoQ % 2.80% 0.76% 1.26% 1.76% 3.53% 1.19% -
  Horiz. % 111.82% 108.77% 107.95% 106.60% 104.76% 101.19% 100.00%
EPS 27.21 26.20 26.42 26.98 26.36 24.94 25.29 5.01%
  QoQ % 3.85% -0.83% -2.08% 2.35% 5.69% -1.38% -
  Horiz. % 107.59% 103.60% 104.47% 106.68% 104.23% 98.62% 100.00%
DPS 20.75 0.00 27.06 0.00 19.84 0.00 27.06 -16.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.68% 0.00% 100.00% 0.00% 73.32% 0.00% 100.00%
NAPS 5.5214 5.2516 5.2601 4.9657 4.8898 4.6194 4.6220 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.85% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.5800 19.1600 19.4000 17.7400 16.9400 16.2600 16.2800 -
P/RPS 16.90 16.99 17.34 16.06 15.60 15.50 15.71 5.00%
  QoQ % -0.53% -2.02% 7.97% 2.95% 0.65% -1.34% -
  Horiz. % 107.57% 108.15% 110.38% 102.23% 99.30% 98.66% 100.00%
P/EPS 64.92 65.98 66.23 59.33 57.95 58.81 58.07 7.74%
  QoQ % -1.61% -0.38% 11.63% 2.38% -1.46% 1.27% -
  Horiz. % 111.80% 113.62% 114.05% 102.17% 99.79% 101.27% 100.00%
EY 1.54 1.52 1.51 1.69 1.73 1.70 1.72 -7.12%
  QoQ % 1.32% 0.66% -10.65% -2.31% 1.76% -1.16% -
  Horiz. % 89.53% 88.37% 87.79% 98.26% 100.58% 98.84% 100.00%
DY 1.17 0.00 1.55 0.00 1.30 0.00 1.84 -26.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.59% 0.00% 84.24% 0.00% 70.65% 0.00% 100.00%
P/NAPS 3.20 3.29 3.33 3.22 3.12 3.18 3.18 0.42%
  QoQ % -2.74% -1.20% 3.42% 3.21% -1.89% 0.00% -
  Horiz. % 100.63% 103.46% 104.72% 101.26% 98.11% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 -
Price 20.0000 20.2000 19.0600 18.5000 17.1000 16.3400 15.7200 -
P/RPS 17.26 17.92 17.03 16.75 15.75 15.58 15.17 9.01%
  QoQ % -3.68% 5.23% 1.67% 6.35% 1.09% 2.70% -
  Horiz. % 113.78% 118.13% 112.26% 110.42% 103.82% 102.70% 100.00%
P/EPS 66.31 69.56 65.07 61.87 58.50 59.10 56.07 11.87%
  QoQ % -4.67% 6.90% 5.17% 5.76% -1.02% 5.40% -
  Horiz. % 118.26% 124.06% 116.05% 110.34% 104.33% 105.40% 100.00%
EY 1.51 1.44 1.54 1.62 1.71 1.69 1.78 -10.41%
  QoQ % 4.86% -6.49% -4.94% -5.26% 1.18% -5.06% -
  Horiz. % 84.83% 80.90% 86.52% 91.01% 96.07% 94.94% 100.00%
DY 1.15 0.00 1.57 0.00 1.29 0.00 1.91 -28.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.21% 0.00% 82.20% 0.00% 67.54% 0.00% 100.00%
P/NAPS 3.27 3.47 3.27 3.36 3.15 3.19 3.07 4.31%
  QoQ % -5.76% 6.12% -2.68% 6.67% -1.25% 3.91% -
  Horiz. % 106.51% 113.03% 106.51% 109.45% 102.61% 103.91% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS