Highlights

[PBBANK] QoQ TTM Result on 2012-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     1.82%    YoY -     3.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,975,684 14,694,892 14,357,861 14,058,097 13,749,673 13,433,389 13,138,203 9.11%
  QoQ % 1.91% 2.35% 2.13% 2.24% 2.35% 2.25% -
  Horiz. % 113.99% 111.85% 109.28% 107.00% 104.65% 102.25% 100.00%
PBT 5,260,027 5,200,226 5,085,812 5,047,234 4,967,712 4,900,493 4,936,269 4.32%
  QoQ % 1.15% 2.25% 0.76% 1.60% 1.37% -0.72% -
  Horiz. % 106.56% 105.35% 103.03% 102.25% 100.64% 99.28% 100.00%
Tax -1,192,805 -1,208,856 -1,175,730 -1,177,992 -1,172,662 -1,145,897 -1,168,698 1.37%
  QoQ % 1.33% -2.82% 0.19% -0.45% -2.34% 1.95% -
  Horiz. % 102.06% 103.44% 100.60% 100.80% 100.34% 98.05% 100.00%
NP 4,067,222 3,991,370 3,910,082 3,869,242 3,795,050 3,754,596 3,767,571 5.23%
  QoQ % 1.90% 2.08% 1.06% 1.95% 1.08% -0.34% -
  Horiz. % 107.95% 105.94% 103.78% 102.70% 100.73% 99.66% 100.00%
NP to SH 4,020,906 3,946,310 3,864,873 3,826,754 3,758,306 3,717,595 3,730,410 5.12%
  QoQ % 1.89% 2.11% 1.00% 1.82% 1.10% -0.34% -
  Horiz. % 107.79% 105.79% 103.60% 102.58% 100.75% 99.66% 100.00%
Tax Rate 22.68 % 23.25 % 23.12 % 23.34 % 23.61 % 23.38 % 23.68 % -2.83%
  QoQ % -2.45% 0.56% -0.94% -1.14% 0.98% -1.27% -
  Horiz. % 95.78% 98.18% 97.64% 98.56% 99.70% 98.73% 100.00%
Total Cost 10,908,462 10,703,522 10,447,779 10,188,855 9,954,623 9,678,793 9,370,632 10.65%
  QoQ % 1.91% 2.45% 2.54% 2.35% 2.85% 3.29% -
  Horiz. % 116.41% 114.22% 111.49% 108.73% 106.23% 103.29% 100.00%
Net Worth 19,277,640 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14.74%
  QoQ % 1.55% 5.86% -0.06% 6.08% 1.71% 6.05% -
  Horiz. % 122.92% 121.04% 114.35% 114.41% 107.86% 106.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,820,944 1,820,944 1,751,115 1,751,115 1,681,169 1,681,169 1,681,018 5.47%
  QoQ % 0.00% 3.99% 0.00% 4.16% 0.00% 0.01% -
  Horiz. % 108.32% 108.32% 104.17% 104.17% 100.01% 100.01% 100.00%
Div Payout % 45.29 % 46.14 % 45.31 % 45.76 % 44.73 % 45.22 % 45.06 % 0.34%
  QoQ % -1.84% 1.83% -0.98% 2.30% -1.08% 0.36% -
  Horiz. % 100.51% 102.40% 100.55% 101.55% 99.27% 100.36% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,277,640 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14.74%
  QoQ % 1.55% 5.86% -0.06% 6.08% 1.71% 6.05% -
  Horiz. % 122.92% 121.04% 114.35% 114.41% 107.86% 106.05% 100.00%
NOSH 3,502,541 3,501,556 3,501,992 3,502,007 3,501,759 3,502,566 3,502,650 -0.00%
  QoQ % 0.03% -0.01% -0.00% 0.01% -0.02% -0.00% -
  Horiz. % 100.00% 99.97% 99.98% 99.98% 99.97% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.16 % 27.16 % 27.23 % 27.52 % 27.60 % 27.95 % 28.68 % -3.56%
  QoQ % 0.00% -0.26% -1.05% -0.29% -1.25% -2.55% -
  Horiz. % 94.70% 94.70% 94.94% 95.96% 96.23% 97.45% 100.00%
ROE 20.86 % 20.79 % 21.55 % 21.33 % 22.22 % 22.35 % 23.79 % -8.38%
  QoQ % 0.34% -3.53% 1.03% -4.01% -0.58% -6.05% -
  Horiz. % 87.68% 87.39% 90.58% 89.66% 93.40% 93.95% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 427.57 419.67 409.99 401.43 392.65 383.53 375.09 9.11%
  QoQ % 1.88% 2.36% 2.13% 2.24% 2.38% 2.25% -
  Horiz. % 113.99% 111.89% 109.30% 107.02% 104.68% 102.25% 100.00%
EPS 114.80 112.70 110.36 109.27 107.33 106.14 106.50 5.13%
  QoQ % 1.86% 2.12% 1.00% 1.81% 1.12% -0.34% -
  Horiz. % 107.79% 105.82% 103.62% 102.60% 100.78% 99.66% 100.00%
DPS 52.00 52.00 50.00 50.00 48.00 48.00 48.00 5.48%
  QoQ % 0.00% 4.00% 0.00% 4.17% 0.00% 0.00% -
  Horiz. % 108.33% 108.33% 104.17% 104.17% 100.00% 100.00% 100.00%
NAPS 5.5039 5.4213 5.1208 5.1237 4.8305 4.7484 4.4774 14.74%
  QoQ % 1.52% 5.87% -0.06% 6.07% 1.73% 6.05% -
  Horiz. % 122.93% 121.08% 114.37% 114.43% 107.89% 106.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 385.76 378.53 369.84 362.12 354.18 346.03 338.43 9.11%
  QoQ % 1.91% 2.35% 2.13% 2.24% 2.36% 2.25% -
  Horiz. % 113.99% 111.85% 109.28% 107.00% 104.65% 102.25% 100.00%
EPS 103.57 101.65 99.56 98.57 96.81 95.76 96.09 5.12%
  QoQ % 1.89% 2.10% 1.00% 1.82% 1.10% -0.34% -
  Horiz. % 107.78% 105.79% 103.61% 102.58% 100.75% 99.66% 100.00%
DPS 46.91 46.91 45.11 45.11 43.31 43.31 43.30 5.48%
  QoQ % 0.00% 3.99% 0.00% 4.16% 0.00% 0.02% -
  Horiz. % 108.34% 108.34% 104.18% 104.18% 100.02% 100.02% 100.00%
NAPS 4.9657 4.8898 4.6194 4.6220 4.3572 4.2841 4.0397 14.74%
  QoQ % 1.55% 5.85% -0.06% 6.08% 1.71% 6.05% -
  Horiz. % 122.92% 121.04% 114.35% 114.41% 107.86% 106.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 17.7400 16.9400 16.2600 16.2800 14.3800 13.7600 13.6400 -
P/RPS 4.15 4.04 3.97 4.06 3.66 3.59 3.64 9.13%
  QoQ % 2.72% 1.76% -2.22% 10.93% 1.95% -1.37% -
  Horiz. % 114.01% 110.99% 109.07% 111.54% 100.55% 98.63% 100.00%
P/EPS 15.45 15.03 14.73 14.90 13.40 12.96 12.81 13.29%
  QoQ % 2.79% 2.04% -1.14% 11.19% 3.40% 1.17% -
  Horiz. % 120.61% 117.33% 114.99% 116.32% 104.61% 101.17% 100.00%
EY 6.47 6.65 6.79 6.71 7.46 7.71 7.81 -11.78%
  QoQ % -2.71% -2.06% 1.19% -10.05% -3.24% -1.28% -
  Horiz. % 82.84% 85.15% 86.94% 85.92% 95.52% 98.72% 100.00%
DY 2.93 3.07 3.08 3.07 3.34 3.49 3.52 -11.50%
  QoQ % -4.56% -0.32% 0.33% -8.08% -4.30% -0.85% -
  Horiz. % 83.24% 87.22% 87.50% 87.22% 94.89% 99.15% 100.00%
P/NAPS 3.22 3.12 3.18 3.18 2.98 2.90 3.05 3.68%
  QoQ % 3.21% -1.89% 0.00% 6.71% 2.76% -4.92% -
  Horiz. % 105.57% 102.30% 104.26% 104.26% 97.70% 95.08% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/10/13 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 -
Price 18.5000 17.1000 16.3400 15.7200 14.7200 14.3400 13.7800 -
P/RPS 4.33 4.07 3.99 3.92 3.75 3.74 3.67 11.64%
  QoQ % 6.39% 2.01% 1.79% 4.53% 0.27% 1.91% -
  Horiz. % 117.98% 110.90% 108.72% 106.81% 102.18% 101.91% 100.00%
P/EPS 16.12 15.17 14.81 14.39 13.72 13.51 12.94 15.76%
  QoQ % 6.26% 2.43% 2.92% 4.88% 1.55% 4.40% -
  Horiz. % 124.57% 117.23% 114.45% 111.21% 106.03% 104.40% 100.00%
EY 6.21 6.59 6.75 6.95 7.29 7.40 7.73 -13.57%
  QoQ % -5.77% -2.37% -2.88% -4.66% -1.49% -4.27% -
  Horiz. % 80.34% 85.25% 87.32% 89.91% 94.31% 95.73% 100.00%
DY 2.81 3.04 3.06 3.18 3.26 3.35 3.48 -13.28%
  QoQ % -7.57% -0.65% -3.77% -2.45% -2.69% -3.74% -
  Horiz. % 80.75% 87.36% 87.93% 91.38% 93.68% 96.26% 100.00%
P/NAPS 3.36 3.15 3.19 3.07 3.05 3.02 3.08 5.97%
  QoQ % 6.67% -1.25% 3.91% 0.66% 0.99% -1.95% -
  Horiz. % 109.09% 102.27% 103.57% 99.68% 99.03% 98.05% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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