Highlights

[PBBANK] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1.72%    YoY -     6.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 20,024,876 19,003,338 16,441,981 15,127,502 13,904,053 12,579,636 10,752,537 10.91%
  YoY % 5.38% 15.58% 8.69% 8.80% 10.53% 16.99% -
  Horiz. % 186.23% 176.73% 152.91% 140.69% 129.31% 116.99% 100.00%
PBT 6,348,428 6,178,158 5,662,636 5,291,597 5,007,873 4,888,176 3,941,244 8.26%
  YoY % 2.76% 9.10% 7.01% 5.67% 2.45% 24.03% -
  Horiz. % 161.08% 156.76% 143.68% 134.26% 127.06% 124.03% 100.00%
Tax -1,324,206 -1,359,401 -1,266,637 -1,197,502 -1,177,752 -1,152,117 -955,934 5.58%
  YoY % 2.59% -7.32% -5.77% -1.68% -2.23% -20.52% -
  Horiz. % 138.52% 142.21% 132.50% 125.27% 123.20% 120.52% 100.00%
NP 5,024,221 4,818,757 4,395,998 4,094,094 3,830,121 3,736,058 2,985,309 9.05%
  YoY % 4.26% 9.62% 7.37% 6.89% 2.52% 25.15% -
  Horiz. % 168.30% 161.42% 147.25% 137.14% 128.30% 125.15% 100.00%
NP to SH 4,965,457 4,759,632 4,353,132 4,052,088 3,793,218 3,694,529 2,936,048 9.14%
  YoY % 4.32% 9.34% 7.43% 6.82% 2.67% 25.83% -
  Horiz. % 169.12% 162.11% 148.27% 138.01% 129.19% 125.83% 100.00%
Tax Rate 20.86 % 22.00 % 22.37 % 22.63 % 23.52 % 23.57 % 24.25 % -2.48%
  YoY % -5.18% -1.65% -1.15% -3.78% -0.21% -2.80% -
  Horiz. % 86.02% 90.72% 92.25% 93.32% 96.99% 97.20% 100.00%
Total Cost 15,000,654 14,184,581 12,045,982 11,033,408 10,073,932 8,843,577 7,767,228 11.58%
  YoY % 5.75% 17.75% 9.18% 9.52% 13.91% 13.86% -
  Horiz. % 193.13% 182.62% 155.09% 142.05% 129.70% 113.86% 100.00%
Net Worth 32,826,175 29,640,055 25,887,612 19,274,851 16,917,948 10,505,734 12,163,261 17.98%
  YoY % 10.75% 14.50% 34.31% 13.93% 61.04% -13.63% -
  Horiz. % 269.88% 243.69% 212.83% 158.47% 139.09% 86.37% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,338,651 1,235,678 1,146,092 1,027,263 933,951 933,843 1,164,728 2.34%
  YoY % 8.33% 7.82% 11.57% 9.99% 0.01% -19.82% -
  Horiz. % 114.93% 106.09% 98.40% 88.20% 80.19% 80.18% 100.00%
Div Payout % 26.96 % 25.96 % 26.33 % 25.35 % 24.62 % 25.28 % 39.67 % -6.23%
  YoY % 3.85% -1.41% 3.87% 2.97% -2.61% -36.27% -
  Horiz. % 67.96% 65.44% 66.37% 63.90% 62.06% 63.73% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,826,175 29,640,055 25,887,612 19,274,851 16,917,948 10,505,734 12,163,261 17.98%
  YoY % 10.75% 14.50% 34.31% 13.93% 61.04% -13.63% -
  Horiz. % 269.88% 243.69% 212.83% 158.47% 139.09% 86.37% 100.00%
NOSH 3,861,494 3,861,494 3,737,258 3,502,035 3,502,318 3,501,911 3,494,186 1.68%
  YoY % 0.00% 3.32% 6.72% -0.01% 0.01% 0.22% -
  Horiz. % 110.51% 110.51% 106.96% 100.22% 100.23% 100.22% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.09 % 25.36 % 26.74 % 27.06 % 27.55 % 29.70 % 27.76 % -1.67%
  YoY % -1.06% -5.16% -1.18% -1.78% -7.24% 6.99% -
  Horiz. % 90.38% 91.35% 96.33% 97.48% 99.24% 106.99% 100.00%
ROE 15.13 % 16.06 % 16.82 % 21.02 % 22.42 % 35.17 % 24.14 % -7.48%
  YoY % -5.79% -4.52% -19.98% -6.24% -36.25% 45.69% -
  Horiz. % 62.68% 66.53% 69.68% 87.08% 92.87% 145.69% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 518.58 492.12 439.95 431.96 397.00 359.22 307.73 9.08%
  YoY % 5.38% 11.86% 1.85% 8.81% 10.52% 16.73% -
  Horiz. % 168.52% 159.92% 142.97% 140.37% 129.01% 116.73% 100.00%
EPS 128.59 123.25 121.55 115.71 108.31 105.49 84.03 7.34%
  YoY % 4.33% 1.40% 5.05% 6.83% 2.67% 25.54% -
  Horiz. % 153.03% 146.67% 144.65% 137.70% 128.89% 125.54% 100.00%
DPS 34.67 32.00 30.67 29.33 26.67 26.67 33.33 0.66%
  YoY % 8.34% 4.34% 4.57% 9.97% 0.00% -19.98% -
  Horiz. % 104.02% 96.01% 92.02% 88.00% 80.02% 80.02% 100.00%
NAPS 8.5009 7.6758 6.9269 5.5039 4.8305 3.0000 3.4810 16.03%
  YoY % 10.75% 10.81% 25.85% 13.94% 61.02% -13.82% -
  Horiz. % 244.21% 220.51% 198.99% 158.11% 138.77% 86.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 515.82 489.51 423.53 389.67 358.15 324.04 276.97 10.91%
  YoY % 5.37% 15.58% 8.69% 8.80% 10.53% 16.99% -
  Horiz. % 186.24% 176.74% 152.92% 140.69% 129.31% 116.99% 100.00%
EPS 127.91 122.60 112.13 104.38 97.71 95.17 75.63 9.14%
  YoY % 4.33% 9.34% 7.42% 6.83% 2.67% 25.84% -
  Horiz. % 169.13% 162.10% 148.26% 138.01% 129.19% 125.84% 100.00%
DPS 34.48 31.83 29.52 26.46 24.06 24.05 30.00 2.34%
  YoY % 8.33% 7.83% 11.56% 9.98% 0.04% -19.83% -
  Horiz. % 114.93% 106.10% 98.40% 88.20% 80.20% 80.17% 100.00%
NAPS 8.4557 7.6350 6.6684 4.9650 4.3579 2.7062 3.1331 17.98%
  YoY % 10.75% 14.50% 34.31% 13.93% 61.03% -13.63% -
  Horiz. % 269.88% 243.69% 212.84% 158.47% 139.09% 86.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 19.8200 17.5200 18.9000 17.7400 14.3800 12.2000 12.5600 -
P/RPS 3.82 3.56 4.30 4.11 3.62 3.40 4.08 -1.09%
  YoY % 7.30% -17.21% 4.62% 13.54% 6.47% -16.67% -
  Horiz. % 93.63% 87.25% 105.39% 100.74% 88.73% 83.33% 100.00%
P/EPS 15.41 14.21 16.23 15.33 13.28 11.56 14.95 0.51%
  YoY % 8.44% -12.45% 5.87% 15.44% 14.88% -22.68% -
  Horiz. % 103.08% 95.05% 108.56% 102.54% 88.83% 77.32% 100.00%
EY 6.49 7.04 6.16 6.52 7.53 8.65 6.69 -0.50%
  YoY % -7.81% 14.29% -5.52% -13.41% -12.95% 29.30% -
  Horiz. % 97.01% 105.23% 92.08% 97.46% 112.56% 129.30% 100.00%
DY 1.75 1.83 1.62 1.65 1.85 2.19 2.65 -6.68%
  YoY % -4.37% 12.96% -1.82% -10.81% -15.53% -17.36% -
  Horiz. % 66.04% 69.06% 61.13% 62.26% 69.81% 82.64% 100.00%
P/NAPS 2.33 2.28 2.73 3.22 2.98 4.07 3.61 -7.03%
  YoY % 2.19% -16.48% -15.22% 8.05% -26.78% 12.74% -
  Horiz. % 64.54% 63.16% 75.62% 89.20% 82.55% 112.74% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 -
Price 19.8000 18.6400 18.6200 18.5000 14.7200 12.5000 12.5800 -
P/RPS 3.82 3.79 4.23 4.28 3.71 3.48 4.09 -1.13%
  YoY % 0.79% -10.40% -1.17% 15.36% 6.61% -14.91% -
  Horiz. % 93.40% 92.67% 103.42% 104.65% 90.71% 85.09% 100.00%
P/EPS 15.40 15.12 15.99 15.99 13.59 11.85 14.97 0.47%
  YoY % 1.85% -5.44% 0.00% 17.66% 14.68% -20.84% -
  Horiz. % 102.87% 101.00% 106.81% 106.81% 90.78% 79.16% 100.00%
EY 6.49 6.61 6.26 6.25 7.36 8.44 6.68 -0.48%
  YoY % -1.82% 5.59% 0.16% -15.08% -12.80% 26.35% -
  Horiz. % 97.16% 98.95% 93.71% 93.56% 110.18% 126.35% 100.00%
DY 1.75 1.72 1.65 1.59 1.81 2.13 2.65 -6.68%
  YoY % 1.74% 4.24% 3.77% -12.15% -15.02% -19.62% -
  Horiz. % 66.04% 64.91% 62.26% 60.00% 68.30% 80.38% 100.00%
P/NAPS 2.33 2.43 2.69 3.36 3.05 4.17 3.61 -7.03%
  YoY % -4.12% -9.67% -19.94% 10.16% -26.86% 15.51% -
  Horiz. % 64.54% 67.31% 74.52% 93.07% 84.49% 115.51% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS