Highlights

[PBBANK] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     2.85%    YoY -     6.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,975,114 18,675,962 16,014,956 14,952,170 13,678,580 12,324,522 10,374,040 11.53%
  YoY % 6.96% 16.62% 7.11% 9.31% 10.99% 18.80% -
  Horiz. % 192.55% 180.03% 154.38% 144.13% 131.85% 118.80% 100.00%
PBT 6,406,158 6,039,650 5,389,588 5,221,068 4,915,084 4,869,976 3,809,112 9.04%
  YoY % 6.07% 12.06% 3.23% 6.23% 0.93% 27.85% -
  Horiz. % 168.18% 158.56% 141.49% 137.07% 129.03% 127.85% 100.00%
Tax -1,374,854 -1,245,444 -1,199,858 -1,194,650 -1,132,922 -1,148,000 -919,766 6.92%
  YoY % -10.39% -3.80% -0.44% -5.45% 1.31% -24.81% -
  Horiz. % 149.48% 135.41% 130.45% 129.89% 123.18% 124.81% 100.00%
NP 5,031,304 4,794,206 4,189,730 4,026,418 3,782,162 3,721,976 2,889,346 9.68%
  YoY % 4.95% 14.43% 4.06% 6.46% 1.62% 28.82% -
  Horiz. % 174.13% 165.93% 145.01% 139.35% 130.90% 128.82% 100.00%
NP to SH 4,971,886 4,736,658 4,146,656 3,983,612 3,744,500 3,677,888 2,838,668 9.78%
  YoY % 4.97% 14.23% 4.09% 6.39% 1.81% 29.56% -
  Horiz. % 175.15% 166.86% 146.08% 140.33% 131.91% 129.56% 100.00%
Tax Rate 21.46 % 20.62 % 22.26 % 22.88 % 23.05 % 23.57 % 24.15 % -1.95%
  YoY % 4.07% -7.37% -2.71% -0.74% -2.21% -2.40% -
  Horiz. % 88.86% 85.38% 92.17% 94.74% 95.45% 97.60% 100.00%
Total Cost 14,943,810 13,881,756 11,825,226 10,925,752 9,896,418 8,602,546 7,484,694 12.20%
  YoY % 7.65% 17.39% 8.23% 10.40% 15.04% 14.94% -
  Horiz. % 199.66% 185.47% 157.99% 145.97% 132.22% 114.94% 100.00%
Net Worth 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 18.02%
  YoY % 10.64% 36.81% 12.88% 14.18% 58.27% -12.40% -
  Horiz. % 270.49% 244.47% 178.69% 158.31% 138.64% 87.60% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,007,976 1,853,517 1,611,031 1,541,049 1,400,784 1,400,884 1,745,368 2.36%
  YoY % 8.33% 15.05% 4.54% 10.01% -0.01% -19.74% -
  Horiz. % 115.05% 106.20% 92.30% 88.29% 80.26% 80.26% 100.00%
Div Payout % 40.39 % 39.13 % 38.85 % 38.68 % 37.41 % 38.09 % 61.49 % -6.76%
  YoY % 3.22% 0.72% 0.44% 3.39% -1.79% -38.05% -
  Horiz. % 65.69% 63.64% 63.18% 62.90% 60.84% 61.95% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 18.02%
  YoY % 10.64% 36.81% 12.88% 14.18% 58.27% -12.40% -
  Horiz. % 270.49% 244.47% 178.69% 158.31% 138.64% 87.60% 100.00%
NOSH 3,861,494 3,861,494 3,502,243 3,502,384 3,501,960 3,502,212 3,490,737 1.70%
  YoY % 0.00% 10.26% -0.00% 0.01% -0.01% 0.33% -
  Horiz. % 110.62% 110.62% 100.33% 100.33% 100.32% 100.33% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.19 % 25.67 % 26.16 % 26.93 % 27.65 % 30.20 % 27.85 % -1.66%
  YoY % -1.87% -1.87% -2.86% -2.60% -8.44% 8.44% -
  Horiz. % 90.45% 92.17% 93.93% 96.70% 99.28% 108.44% 100.00%
ROE 15.32 % 16.15 % 19.35 % 20.98 % 22.52 % 35.01 % 23.67 % -6.99%
  YoY % -5.14% -16.54% -7.77% -6.84% -35.68% 47.91% -
  Horiz. % 64.72% 68.23% 81.75% 88.64% 95.14% 147.91% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 517.29 483.65 457.28 426.91 390.60 351.91 297.19 9.67%
  YoY % 6.96% 5.77% 7.11% 9.30% 10.99% 18.41% -
  Horiz. % 174.06% 162.74% 153.87% 143.65% 131.43% 118.41% 100.00%
EPS 128.76 122.66 118.40 113.74 106.92 105.02 81.32 7.95%
  YoY % 4.97% 3.60% 4.10% 6.38% 1.81% 29.14% -
  Horiz. % 158.34% 150.84% 145.60% 139.87% 131.48% 129.14% 100.00%
DPS 52.00 48.00 46.00 44.00 40.00 40.00 50.00 0.66%
  YoY % 8.33% 4.35% 4.55% 10.00% 0.00% -20.00% -
  Horiz. % 104.00% 96.00% 92.00% 88.00% 80.00% 80.00% 100.00%
NAPS 8.4018 7.5935 6.1196 5.4213 4.7484 3.0000 3.4360 16.05%
  YoY % 10.64% 24.08% 12.88% 14.17% 58.28% -12.69% -
  Horiz. % 244.52% 221.00% 178.10% 157.78% 138.20% 87.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 514.54 481.07 412.53 385.15 352.35 317.47 267.22 11.53%
  YoY % 6.96% 16.61% 7.11% 9.31% 10.99% 18.80% -
  Horiz. % 192.55% 180.03% 154.38% 144.13% 131.86% 118.80% 100.00%
EPS 128.07 122.01 106.81 102.61 96.45 94.74 73.12 9.78%
  YoY % 4.97% 14.23% 4.09% 6.39% 1.80% 29.57% -
  Horiz. % 175.15% 166.86% 146.07% 140.33% 131.91% 129.57% 100.00%
DPS 51.72 47.74 41.50 39.70 36.08 36.09 44.96 2.36%
  YoY % 8.34% 15.04% 4.53% 10.03% -0.03% -19.73% -
  Horiz. % 115.04% 106.18% 92.30% 88.30% 80.25% 80.27% 100.00%
NAPS 8.3571 7.5531 5.5208 4.8910 4.2834 2.7064 3.0896 18.02%
  YoY % 10.64% 36.81% 12.88% 14.18% 58.27% -12.40% -
  Horiz. % 270.49% 244.47% 178.69% 158.31% 138.64% 87.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 19.4000 18.7200 19.5800 16.9400 13.7600 13.3000 11.9000 -
P/RPS 3.75 3.87 4.28 3.97 3.52 3.78 4.00 -1.07%
  YoY % -3.10% -9.58% 7.81% 12.78% -6.88% -5.50% -
  Horiz. % 93.75% 96.75% 107.00% 99.25% 88.00% 94.50% 100.00%
P/EPS 15.07 15.26 16.54 14.89 12.87 12.66 14.63 0.49%
  YoY % -1.25% -7.74% 11.08% 15.70% 1.66% -13.47% -
  Horiz. % 103.01% 104.31% 113.06% 101.78% 87.97% 86.53% 100.00%
EY 6.64 6.55 6.05 6.71 7.77 7.90 6.83 -0.47%
  YoY % 1.37% 8.26% -9.84% -13.64% -1.65% 15.67% -
  Horiz. % 97.22% 95.90% 88.58% 98.24% 113.76% 115.67% 100.00%
DY 2.68 2.56 2.35 2.60 2.91 3.01 4.20 -7.21%
  YoY % 4.69% 8.94% -9.62% -10.65% -3.32% -28.33% -
  Horiz. % 63.81% 60.95% 55.95% 61.90% 69.29% 71.67% 100.00%
P/NAPS 2.31 2.47 3.20 3.12 2.90 4.43 3.46 -6.51%
  YoY % -6.48% -22.81% 2.56% 7.59% -34.54% 28.03% -
  Horiz. % 66.76% 71.39% 92.49% 90.17% 83.82% 128.03% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 -
Price 19.5600 18.8800 20.0000 17.1000 14.3400 13.3600 12.2000 -
P/RPS 3.78 3.90 4.37 4.01 3.67 3.80 4.11 -1.38%
  YoY % -3.08% -10.76% 8.98% 9.26% -3.42% -7.54% -
  Horiz. % 91.97% 94.89% 106.33% 97.57% 89.29% 92.46% 100.00%
P/EPS 15.19 15.39 16.89 15.03 13.41 12.72 15.00 0.21%
  YoY % -1.30% -8.88% 12.38% 12.08% 5.42% -15.20% -
  Horiz. % 101.27% 102.60% 112.60% 100.20% 89.40% 84.80% 100.00%
EY 6.58 6.50 5.92 6.65 7.46 7.86 6.67 -0.23%
  YoY % 1.23% 9.80% -10.98% -10.86% -5.09% 17.84% -
  Horiz. % 98.65% 97.45% 88.76% 99.70% 111.84% 117.84% 100.00%
DY 2.66 2.54 2.30 2.57 2.79 2.99 4.10 -6.95%
  YoY % 4.72% 10.43% -10.51% -7.89% -6.69% -27.07% -
  Horiz. % 64.88% 61.95% 56.10% 62.68% 68.05% 72.93% 100.00%
P/NAPS 2.33 2.49 3.27 3.15 3.02 4.45 3.55 -6.77%
  YoY % -6.43% -23.85% 3.81% 4.30% -32.13% 25.35% -
  Horiz. % 65.63% 70.14% 92.11% 88.73% 85.07% 125.35% 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
 
 

173  140  472  1662 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 LAMBO 0.035+0.005 
 MLAB 0.0250.00 
 VELESTO 0.120.00 
 IRIS 0.275+0.01 
 MAHSING 1.14+0.01 
 YONGTAI 0.155+0.005 
 DGSB 0.225-0.005 
 LUSTER 0.20+0.005 
 ALAM-WA 0.030.00 

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