Highlights

[PBBANK] YoY Annualized 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 -     1.94%    YoY -     4.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 20,390,664 19,975,114 18,675,962 16,014,956 14,952,170 13,678,580 12,324,522 8.75%
  YoY % 2.08% 6.96% 16.62% 7.11% 9.31% 10.99% -
  Horiz. % 165.45% 162.08% 151.53% 129.94% 121.32% 110.99% 100.00%
PBT 6,734,962 6,406,158 6,039,650 5,389,588 5,221,068 4,915,084 4,869,976 5.55%
  YoY % 5.13% 6.07% 12.06% 3.23% 6.23% 0.93% -
  Horiz. % 138.30% 131.54% 124.02% 110.67% 107.21% 100.93% 100.00%
Tax -1,500,274 -1,374,854 -1,245,444 -1,199,858 -1,194,650 -1,132,922 -1,148,000 4.56%
  YoY % -9.12% -10.39% -3.80% -0.44% -5.45% 1.31% -
  Horiz. % 130.69% 119.76% 108.49% 104.52% 104.06% 98.69% 100.00%
NP 5,234,688 5,031,304 4,794,206 4,189,730 4,026,418 3,782,162 3,721,976 5.84%
  YoY % 4.04% 4.95% 14.43% 4.06% 6.46% 1.62% -
  Horiz. % 140.64% 135.18% 128.81% 112.57% 108.18% 101.62% 100.00%
NP to SH 5,159,614 4,971,886 4,736,658 4,146,656 3,983,612 3,744,500 3,677,888 5.80%
  YoY % 3.78% 4.97% 14.23% 4.09% 6.39% 1.81% -
  Horiz. % 140.29% 135.18% 128.79% 112.75% 108.31% 101.81% 100.00%
Tax Rate 22.28 % 21.46 % 20.62 % 22.26 % 22.88 % 23.05 % 23.57 % -0.93%
  YoY % 3.82% 4.07% -7.37% -2.71% -0.74% -2.21% -
  Horiz. % 94.53% 91.05% 87.48% 94.44% 97.07% 97.79% 100.00%
Total Cost 15,155,976 14,943,810 13,881,756 11,825,226 10,925,752 9,896,418 8,602,546 9.89%
  YoY % 1.42% 7.65% 17.39% 8.23% 10.40% 15.04% -
  Horiz. % 176.18% 173.71% 161.37% 137.46% 127.01% 115.04% 100.00%
Net Worth 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 10,506,637 22.49%
  YoY % 9.50% 10.64% 36.81% 12.88% 14.18% 58.27% -
  Horiz. % 338.12% 308.79% 279.08% 203.99% 180.72% 158.27% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,085,206 2,007,976 1,853,517 1,611,031 1,541,049 1,400,784 1,400,884 6.85%
  YoY % 3.85% 8.33% 15.05% 4.54% 10.01% -0.01% -
  Horiz. % 148.85% 143.34% 132.31% 115.00% 110.01% 99.99% 100.00%
Div Payout % 40.41 % 40.39 % 39.13 % 38.85 % 38.68 % 37.41 % 38.09 % 0.99%
  YoY % 0.05% 3.22% 0.72% 0.44% 3.39% -1.79% -
  Horiz. % 106.09% 106.04% 102.73% 102.00% 101.55% 98.21% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 10,506,637 22.49%
  YoY % 9.50% 10.64% 36.81% 12.88% 14.18% 58.27% -
  Horiz. % 338.12% 308.79% 279.08% 203.99% 180.72% 158.27% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,502,243 3,502,384 3,501,960 3,502,212 1.64%
  YoY % 0.00% 0.00% 10.26% -0.00% 0.01% -0.01% -
  Horiz. % 110.26% 110.26% 110.26% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 25.67 % 25.19 % 25.67 % 26.16 % 26.93 % 27.65 % 30.20 % -2.67%
  YoY % 1.91% -1.87% -1.87% -2.86% -2.60% -8.44% -
  Horiz. % 85.00% 83.41% 85.00% 86.62% 89.17% 91.56% 100.00%
ROE 14.52 % 15.32 % 16.15 % 19.35 % 20.98 % 22.52 % 35.01 % -13.63%
  YoY % -5.22% -5.14% -16.54% -7.77% -6.84% -35.68% -
  Horiz. % 41.47% 43.76% 46.13% 55.27% 59.93% 64.32% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 528.05 517.29 483.65 457.28 426.91 390.60 351.91 6.99%
  YoY % 2.08% 6.96% 5.77% 7.11% 9.30% 10.99% -
  Horiz. % 150.05% 146.99% 137.44% 129.94% 121.31% 110.99% 100.00%
EPS 133.62 128.76 122.66 118.40 113.74 106.92 105.02 4.09%
  YoY % 3.77% 4.97% 3.60% 4.10% 6.38% 1.81% -
  Horiz. % 127.23% 122.61% 116.80% 112.74% 108.30% 101.81% 100.00%
DPS 54.00 52.00 48.00 46.00 44.00 40.00 40.00 5.12%
  YoY % 3.85% 8.33% 4.35% 4.55% 10.00% 0.00% -
  Horiz. % 135.00% 130.00% 120.00% 115.00% 110.00% 100.00% 100.00%
NAPS 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 3.0000 20.51%
  YoY % 9.50% 10.64% 24.08% 12.88% 14.17% 58.28% -
  Horiz. % 306.66% 280.06% 253.12% 203.99% 180.71% 158.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 525.24 514.54 481.07 412.53 385.15 352.35 317.47 8.74%
  YoY % 2.08% 6.96% 16.61% 7.11% 9.31% 10.99% -
  Horiz. % 165.45% 162.08% 151.53% 129.94% 121.32% 110.99% 100.00%
EPS 132.91 128.07 122.01 106.81 102.61 96.45 94.74 5.80%
  YoY % 3.78% 4.97% 14.23% 4.09% 6.39% 1.80% -
  Horiz. % 140.29% 135.18% 128.78% 112.74% 108.31% 101.80% 100.00%
DPS 53.71 51.72 47.74 41.50 39.70 36.08 36.09 6.84%
  YoY % 3.85% 8.34% 15.04% 4.53% 10.03% -0.03% -
  Horiz. % 148.82% 143.31% 132.28% 114.99% 110.00% 99.97% 100.00%
NAPS 9.1508 8.3571 7.5531 5.5208 4.8910 4.2834 2.7064 22.49%
  YoY % 9.50% 10.64% 36.81% 12.88% 14.18% 58.27% -
  Horiz. % 338.12% 308.79% 279.08% 203.99% 180.72% 158.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 20.3200 19.4000 18.7200 19.5800 16.9400 13.7600 13.3000 -
P/RPS 3.85 3.75 3.87 4.28 3.97 3.52 3.78 0.31%
  YoY % 2.67% -3.10% -9.58% 7.81% 12.78% -6.88% -
  Horiz. % 101.85% 99.21% 102.38% 113.23% 105.03% 93.12% 100.00%
P/EPS 15.21 15.07 15.26 16.54 14.89 12.87 12.66 3.10%
  YoY % 0.93% -1.25% -7.74% 11.08% 15.70% 1.66% -
  Horiz. % 120.14% 119.04% 120.54% 130.65% 117.61% 101.66% 100.00%
EY 6.58 6.64 6.55 6.05 6.71 7.77 7.90 -3.00%
  YoY % -0.90% 1.37% 8.26% -9.84% -13.64% -1.65% -
  Horiz. % 83.29% 84.05% 82.91% 76.58% 84.94% 98.35% 100.00%
DY 2.66 2.68 2.56 2.35 2.60 2.91 3.01 -2.04%
  YoY % -0.75% 4.69% 8.94% -9.62% -10.65% -3.32% -
  Horiz. % 88.37% 89.04% 85.05% 78.07% 86.38% 96.68% 100.00%
P/NAPS 2.21 2.31 2.47 3.20 3.12 2.90 4.43 -10.93%
  YoY % -4.33% -6.48% -22.81% 2.56% 7.59% -34.54% -
  Horiz. % 49.89% 52.14% 55.76% 72.23% 70.43% 65.46% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 -
Price 20.4200 19.5600 18.8800 20.0000 17.1000 14.3400 13.3600 -
P/RPS 3.87 3.78 3.90 4.37 4.01 3.67 3.80 0.30%
  YoY % 2.38% -3.08% -10.76% 8.98% 9.26% -3.42% -
  Horiz. % 101.84% 99.47% 102.63% 115.00% 105.53% 96.58% 100.00%
P/EPS 15.28 15.19 15.39 16.89 15.03 13.41 12.72 3.10%
  YoY % 0.59% -1.30% -8.88% 12.38% 12.08% 5.42% -
  Horiz. % 120.13% 119.42% 120.99% 132.78% 118.16% 105.42% 100.00%
EY 6.54 6.58 6.50 5.92 6.65 7.46 7.86 -3.01%
  YoY % -0.61% 1.23% 9.80% -10.98% -10.86% -5.09% -
  Horiz. % 83.21% 83.72% 82.70% 75.32% 84.61% 94.91% 100.00%
DY 2.64 2.66 2.54 2.30 2.57 2.79 2.99 -2.05%
  YoY % -0.75% 4.72% 10.43% -10.51% -7.89% -6.69% -
  Horiz. % 88.29% 88.96% 84.95% 76.92% 85.95% 93.31% 100.00%
P/NAPS 2.22 2.33 2.49 3.27 3.15 3.02 4.45 -10.93%
  YoY % -4.72% -6.43% -23.85% 3.81% 4.30% -32.13% -
  Horiz. % 49.89% 52.36% 55.96% 73.48% 70.79% 67.87% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers