Highlights

[PBBANK] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     1.30%    YoY -     2.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 19,003,338 16,441,981 15,127,502 13,904,053 12,579,636 10,752,537 9,626,821 12.00%
  YoY % 15.58% 8.69% 8.80% 10.53% 16.99% 11.69% -
  Horiz. % 197.40% 170.79% 157.14% 144.43% 130.67% 111.69% 100.00%
PBT 6,178,158 5,662,636 5,291,597 5,007,873 4,888,176 3,941,244 3,228,290 11.42%
  YoY % 9.10% 7.01% 5.67% 2.45% 24.03% 22.08% -
  Horiz. % 191.38% 175.41% 163.91% 155.12% 151.42% 122.08% 100.00%
Tax -1,359,401 -1,266,637 -1,197,502 -1,177,752 -1,152,117 -955,934 -744,054 10.56%
  YoY % -7.32% -5.77% -1.68% -2.23% -20.52% -28.48% -
  Horiz. % 182.70% 170.23% 160.94% 158.29% 154.84% 128.48% 100.00%
NP 4,818,757 4,395,998 4,094,094 3,830,121 3,736,058 2,985,309 2,484,236 11.67%
  YoY % 9.62% 7.37% 6.89% 2.52% 25.15% 20.17% -
  Horiz. % 193.97% 176.96% 164.80% 154.18% 150.39% 120.17% 100.00%
NP to SH 4,759,632 4,353,132 4,052,088 3,793,218 3,694,529 2,936,048 2,452,094 11.68%
  YoY % 9.34% 7.43% 6.82% 2.67% 25.83% 19.74% -
  Horiz. % 194.10% 177.53% 165.25% 154.69% 150.67% 119.74% 100.00%
Tax Rate 22.00 % 22.37 % 22.63 % 23.52 % 23.57 % 24.25 % 23.05 % -0.77%
  YoY % -1.65% -1.15% -3.78% -0.21% -2.80% 5.21% -
  Horiz. % 95.44% 97.05% 98.18% 102.04% 102.26% 105.21% 100.00%
Total Cost 14,184,581 12,045,982 11,033,408 10,073,932 8,843,577 7,767,228 7,142,585 12.11%
  YoY % 17.75% 9.18% 9.52% 13.91% 13.86% 8.75% -
  Horiz. % 198.59% 168.65% 154.47% 141.04% 123.81% 108.75% 100.00%
Net Worth 29,640,055 25,887,612 19,274,851 16,917,948 10,505,734 12,163,261 10,225,590 19.40%
  YoY % 14.50% 34.31% 13.93% 61.04% -13.63% 18.95% -
  Horiz. % 289.86% 253.16% 188.50% 165.45% 102.74% 118.95% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,235,678 1,146,092 1,027,263 933,951 933,843 1,164,728 1,370,906 -1.72%
  YoY % 7.82% 11.57% 9.99% 0.01% -19.82% -15.04% -
  Horiz. % 90.14% 83.60% 74.93% 68.13% 68.12% 84.96% 100.00%
Div Payout % 25.96 % 26.33 % 25.35 % 24.62 % 25.28 % 39.67 % 55.91 % -12.00%
  YoY % -1.41% 3.87% 2.97% -2.61% -36.27% -29.05% -
  Horiz. % 46.43% 47.09% 45.34% 44.04% 45.22% 70.95% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 29,640,055 25,887,612 19,274,851 16,917,948 10,505,734 12,163,261 10,225,590 19.40%
  YoY % 14.50% 34.31% 13.93% 61.04% -13.63% 18.95% -
  Horiz. % 289.86% 253.16% 188.50% 165.45% 102.74% 118.95% 100.00%
NOSH 3,861,494 3,737,258 3,502,035 3,502,318 3,501,911 3,494,186 3,427,266 2.01%
  YoY % 3.32% 6.72% -0.01% 0.01% 0.22% 1.95% -
  Horiz. % 112.67% 109.04% 102.18% 102.19% 102.18% 101.95% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.36 % 26.74 % 27.06 % 27.55 % 29.70 % 27.76 % 25.81 % -0.29%
  YoY % -5.16% -1.18% -1.78% -7.24% 6.99% 7.56% -
  Horiz. % 98.26% 103.60% 104.84% 106.74% 115.07% 107.56% 100.00%
ROE 16.06 % 16.82 % 21.02 % 22.42 % 35.17 % 24.14 % 23.98 % -6.46%
  YoY % -4.52% -19.98% -6.24% -36.25% 45.69% 0.67% -
  Horiz. % 66.97% 70.14% 87.66% 93.49% 146.66% 100.67% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 492.12 439.95 431.96 397.00 359.22 307.73 280.89 9.79%
  YoY % 11.86% 1.85% 8.81% 10.52% 16.73% 9.56% -
  Horiz. % 175.20% 156.63% 153.78% 141.34% 127.89% 109.56% 100.00%
EPS 123.25 121.55 115.71 108.31 105.49 84.03 71.55 9.48%
  YoY % 1.40% 5.05% 6.83% 2.67% 25.54% 17.44% -
  Horiz. % 172.26% 169.88% 161.72% 151.38% 147.44% 117.44% 100.00%
DPS 32.00 30.67 29.33 26.67 26.67 33.33 40.00 -3.65%
  YoY % 4.34% 4.57% 9.97% 0.00% -19.98% -16.67% -
  Horiz. % 80.00% 76.67% 73.33% 66.68% 66.68% 83.33% 100.00%
NAPS 7.6758 6.9269 5.5039 4.8305 3.0000 3.4810 2.9836 17.05%
  YoY % 10.81% 25.85% 13.94% 61.02% -13.82% 16.67% -
  Horiz. % 257.27% 232.17% 184.47% 161.90% 100.55% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 489.51 423.53 389.67 358.15 324.04 276.97 247.98 12.00%
  YoY % 15.58% 8.69% 8.80% 10.53% 16.99% 11.69% -
  Horiz. % 197.40% 170.79% 157.14% 144.43% 130.67% 111.69% 100.00%
EPS 122.60 112.13 104.38 97.71 95.17 75.63 63.16 11.68%
  YoY % 9.34% 7.42% 6.83% 2.67% 25.84% 19.74% -
  Horiz. % 194.11% 177.53% 165.26% 154.70% 150.68% 119.74% 100.00%
DPS 31.83 29.52 26.46 24.06 24.05 30.00 35.31 -1.71%
  YoY % 7.83% 11.56% 9.98% 0.04% -19.83% -15.04% -
  Horiz. % 90.14% 83.60% 74.94% 68.14% 68.11% 84.96% 100.00%
NAPS 7.6350 6.6684 4.9650 4.3579 2.7062 3.1331 2.6340 19.40%
  YoY % 14.50% 34.31% 13.93% 61.03% -13.63% 18.95% -
  Horiz. % 289.86% 253.17% 188.50% 165.45% 102.74% 118.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 17.5200 18.9000 17.7400 14.3800 12.2000 12.5600 10.2000 -
P/RPS 3.56 4.30 4.11 3.62 3.40 4.08 3.63 -0.32%
  YoY % -17.21% 4.62% 13.54% 6.47% -16.67% 12.40% -
  Horiz. % 98.07% 118.46% 113.22% 99.72% 93.66% 112.40% 100.00%
P/EPS 14.21 16.23 15.33 13.28 11.56 14.95 14.26 -0.06%
  YoY % -12.45% 5.87% 15.44% 14.88% -22.68% 4.84% -
  Horiz. % 99.65% 113.81% 107.50% 93.13% 81.07% 104.84% 100.00%
EY 7.04 6.16 6.52 7.53 8.65 6.69 7.01 0.07%
  YoY % 14.29% -5.52% -13.41% -12.95% 29.30% -4.56% -
  Horiz. % 100.43% 87.87% 93.01% 107.42% 123.40% 95.44% 100.00%
DY 1.83 1.62 1.65 1.85 2.19 2.65 3.92 -11.92%
  YoY % 12.96% -1.82% -10.81% -15.53% -17.36% -32.40% -
  Horiz. % 46.68% 41.33% 42.09% 47.19% 55.87% 67.60% 100.00%
P/NAPS 2.28 2.73 3.22 2.98 4.07 3.61 3.42 -6.53%
  YoY % -16.48% -15.22% 8.05% -26.78% 12.74% 5.56% -
  Horiz. % 66.67% 79.82% 94.15% 87.13% 119.01% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 -
Price 18.6400 18.6200 18.5000 14.7200 12.5000 12.5800 10.6200 -
P/RPS 3.79 4.23 4.28 3.71 3.48 4.09 3.78 0.04%
  YoY % -10.40% -1.17% 15.36% 6.61% -14.91% 8.20% -
  Horiz. % 100.26% 111.90% 113.23% 98.15% 92.06% 108.20% 100.00%
P/EPS 15.12 15.99 15.99 13.59 11.85 14.97 14.84 0.31%
  YoY % -5.44% 0.00% 17.66% 14.68% -20.84% 0.88% -
  Horiz. % 101.89% 107.75% 107.75% 91.58% 79.85% 100.88% 100.00%
EY 6.61 6.26 6.25 7.36 8.44 6.68 6.74 -0.32%
  YoY % 5.59% 0.16% -15.08% -12.80% 26.35% -0.89% -
  Horiz. % 98.07% 92.88% 92.73% 109.20% 125.22% 99.11% 100.00%
DY 1.72 1.65 1.59 1.81 2.13 2.65 3.77 -12.25%
  YoY % 4.24% 3.77% -12.15% -15.02% -19.62% -29.71% -
  Horiz. % 45.62% 43.77% 42.18% 48.01% 56.50% 70.29% 100.00%
P/NAPS 2.43 2.69 3.36 3.05 4.17 3.61 3.56 -6.16%
  YoY % -9.67% -19.94% 10.16% -26.86% 15.51% 1.40% -
  Horiz. % 68.26% 75.56% 94.38% 85.67% 117.13% 101.40% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers