Highlights

[PBBANK] QoQ TTM Result on 2012-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -0.34%    YoY -     7.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,357,861 14,058,097 13,749,673 13,433,389 13,138,203 12,756,360 12,405,921 10.22%
  QoQ % 2.13% 2.24% 2.35% 2.25% 2.99% 2.82% -
  Horiz. % 115.73% 113.32% 110.83% 108.28% 105.90% 102.82% 100.00%
PBT 5,085,812 5,047,234 4,967,712 4,900,493 4,936,269 4,877,939 4,796,396 3.98%
  QoQ % 0.76% 1.60% 1.37% -0.72% 1.20% 1.70% -
  Horiz. % 106.03% 105.23% 103.57% 102.17% 102.92% 101.70% 100.00%
Tax -1,175,730 -1,177,992 -1,172,662 -1,145,897 -1,168,698 -1,153,436 -1,134,257 2.42%
  QoQ % 0.19% -0.45% -2.34% 1.95% -1.32% -1.69% -
  Horiz. % 103.66% 103.86% 103.39% 101.03% 103.04% 101.69% 100.00%
NP 3,910,082 3,869,242 3,795,050 3,754,596 3,767,571 3,724,503 3,662,139 4.46%
  QoQ % 1.06% 1.95% 1.08% -0.34% 1.16% 1.70% -
  Horiz. % 106.77% 105.66% 103.63% 102.52% 102.88% 101.70% 100.00%
NP to SH 3,864,873 3,826,754 3,758,306 3,717,595 3,730,410 3,684,289 3,617,085 4.51%
  QoQ % 1.00% 1.82% 1.10% -0.34% 1.25% 1.86% -
  Horiz. % 106.85% 105.80% 103.90% 102.78% 103.13% 101.86% 100.00%
Tax Rate 23.12 % 23.34 % 23.61 % 23.38 % 23.68 % 23.65 % 23.65 % -1.50%
  QoQ % -0.94% -1.14% 0.98% -1.27% 0.13% 0.00% -
  Horiz. % 97.76% 98.69% 99.83% 98.86% 100.13% 100.00% 100.00%
Total Cost 10,447,779 10,188,855 9,954,623 9,678,793 9,370,632 9,031,857 8,743,782 12.59%
  QoQ % 2.54% 2.35% 2.85% 3.29% 3.75% 3.29% -
  Horiz. % 119.49% 116.53% 113.85% 110.69% 107.17% 103.29% 100.00%
Net Worth 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14,009,376 10,508,113 42.76%
  QoQ % -0.06% 6.08% 1.71% 6.05% 11.94% 33.32% -
  Horiz. % 170.66% 170.76% 160.97% 158.27% 149.24% 133.32% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,751,115 1,751,115 1,681,169 1,681,169 1,681,018 1,681,018 1,856,165 -3.81%
  QoQ % 0.00% 4.16% 0.00% 0.01% 0.00% -9.44% -
  Horiz. % 94.34% 94.34% 90.57% 90.57% 90.56% 90.56% 100.00%
Div Payout % 45.31 % 45.76 % 44.73 % 45.22 % 45.06 % 45.63 % 51.32 % -7.96%
  QoQ % -0.98% 2.30% -1.08% 0.36% -1.25% -11.09% -
  Horiz. % 88.29% 89.17% 87.16% 88.11% 87.80% 88.91% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14,009,376 10,508,113 42.76%
  QoQ % -0.06% 6.08% 1.71% 6.05% 11.94% 33.32% -
  Horiz. % 170.66% 170.76% 160.97% 158.27% 149.24% 133.32% 100.00%
NOSH 3,501,992 3,502,007 3,501,759 3,502,566 3,502,650 3,502,344 3,502,704 -0.01%
  QoQ % -0.00% 0.01% -0.02% -0.00% 0.01% -0.01% -
  Horiz. % 99.98% 99.98% 99.97% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.23 % 27.52 % 27.60 % 27.95 % 28.68 % 29.20 % 29.52 % -5.24%
  QoQ % -1.05% -0.29% -1.25% -2.55% -1.78% -1.08% -
  Horiz. % 92.24% 93.22% 93.50% 94.68% 97.15% 98.92% 100.00%
ROE 21.55 % 21.33 % 22.22 % 22.35 % 23.79 % 26.30 % 34.42 % -26.79%
  QoQ % 1.03% -4.01% -0.58% -6.05% -9.54% -23.59% -
  Horiz. % 62.61% 61.97% 64.56% 64.93% 69.12% 76.41% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 409.99 401.43 392.65 383.53 375.09 364.22 354.18 10.24%
  QoQ % 2.13% 2.24% 2.38% 2.25% 2.98% 2.83% -
  Horiz. % 115.76% 113.34% 110.86% 108.29% 105.90% 102.83% 100.00%
EPS 110.36 109.27 107.33 106.14 106.50 105.19 103.27 4.52%
  QoQ % 1.00% 1.81% 1.12% -0.34% 1.25% 1.86% -
  Horiz. % 106.87% 105.81% 103.93% 102.78% 103.13% 101.86% 100.00%
DPS 50.00 50.00 48.00 48.00 48.00 48.00 53.00 -3.81%
  QoQ % 0.00% 4.17% 0.00% 0.00% 0.00% -9.43% -
  Horiz. % 94.34% 94.34% 90.57% 90.57% 90.57% 90.57% 100.00%
NAPS 5.1208 5.1237 4.8305 4.7484 4.4774 4.0000 3.0000 42.78%
  QoQ % -0.06% 6.07% 1.73% 6.05% 11.93% 33.33% -
  Horiz. % 170.69% 170.79% 161.02% 158.28% 149.25% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.97 72.42 70.84 69.21 67.69 65.72 63.91 10.23%
  QoQ % 2.14% 2.23% 2.36% 2.25% 3.00% 2.83% -
  Horiz. % 115.74% 113.32% 110.84% 108.29% 105.91% 102.83% 100.00%
EPS 19.91 19.71 19.36 19.15 19.22 18.98 18.63 4.53%
  QoQ % 1.01% 1.81% 1.10% -0.36% 1.26% 1.88% -
  Horiz. % 106.87% 105.80% 103.92% 102.79% 103.17% 101.88% 100.00%
DPS 9.02 9.02 8.66 8.66 8.66 8.66 9.56 -3.80%
  QoQ % 0.00% 4.16% 0.00% 0.00% 0.00% -9.41% -
  Horiz. % 94.35% 94.35% 90.59% 90.59% 90.59% 90.59% 100.00%
NAPS 0.9239 0.9244 0.8714 0.8568 0.8079 0.7217 0.5414 42.76%
  QoQ % -0.05% 6.08% 1.70% 6.05% 11.94% 33.30% -
  Horiz. % 170.65% 170.74% 160.95% 158.26% 149.22% 133.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 16.2600 16.2800 14.3800 13.7600 13.6400 13.3800 12.2000 -
P/RPS 3.97 4.06 3.66 3.59 3.64 3.67 3.44 10.01%
  QoQ % -2.22% 10.93% 1.95% -1.37% -0.82% 6.69% -
  Horiz. % 115.41% 118.02% 106.40% 104.36% 105.81% 106.69% 100.00%
P/EPS 14.73 14.90 13.40 12.96 12.81 12.72 11.81 15.85%
  QoQ % -1.14% 11.19% 3.40% 1.17% 0.71% 7.71% -
  Horiz. % 124.72% 126.16% 113.46% 109.74% 108.47% 107.71% 100.00%
EY 6.79 6.71 7.46 7.71 7.81 7.86 8.46 -13.62%
  QoQ % 1.19% -10.05% -3.24% -1.28% -0.64% -7.09% -
  Horiz. % 80.26% 79.31% 88.18% 91.13% 92.32% 92.91% 100.00%
DY 3.08 3.07 3.34 3.49 3.52 3.59 4.34 -20.42%
  QoQ % 0.33% -8.08% -4.30% -0.85% -1.95% -17.28% -
  Horiz. % 70.97% 70.74% 76.96% 80.41% 81.11% 82.72% 100.00%
P/NAPS 3.18 3.18 2.98 2.90 3.05 3.35 4.07 -15.16%
  QoQ % 0.00% 6.71% 2.76% -4.92% -8.96% -17.69% -
  Horiz. % 78.13% 78.13% 73.22% 71.25% 74.94% 82.31% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 17/10/11 -
Price 16.3400 15.7200 14.7200 14.3400 13.7800 13.5200 12.5000 -
P/RPS 3.99 3.92 3.75 3.74 3.67 3.71 3.53 8.50%
  QoQ % 1.79% 4.53% 0.27% 1.91% -1.08% 5.10% -
  Horiz. % 113.03% 111.05% 106.23% 105.95% 103.97% 105.10% 100.00%
P/EPS 14.81 14.39 13.72 13.51 12.94 12.85 12.10 14.41%
  QoQ % 2.92% 4.88% 1.55% 4.40% 0.70% 6.20% -
  Horiz. % 122.40% 118.93% 113.39% 111.65% 106.94% 106.20% 100.00%
EY 6.75 6.95 7.29 7.40 7.73 7.78 8.26 -12.58%
  QoQ % -2.88% -4.66% -1.49% -4.27% -0.64% -5.81% -
  Horiz. % 81.72% 84.14% 88.26% 89.59% 93.58% 94.19% 100.00%
DY 3.06 3.18 3.26 3.35 3.48 3.55 4.24 -19.53%
  QoQ % -3.77% -2.45% -2.69% -3.74% -1.97% -16.27% -
  Horiz. % 72.17% 75.00% 76.89% 79.01% 82.08% 83.73% 100.00%
P/NAPS 3.19 3.07 3.05 3.02 3.08 3.38 4.17 -16.34%
  QoQ % 3.91% 0.66% 0.99% -1.95% -8.88% -18.94% -
  Horiz. % 76.50% 73.62% 73.14% 72.42% 73.86% 81.06% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
4. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. PublicInvest Research Headlines - 3 Dec 2021 PublicInvest Research
6. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
7. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS