Highlights

[PBBANK] YoY Cumulative 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 -     52.58%    YoY -     6.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 15,018,657 14,252,504 12,331,486 11,345,627 10,428,040 9,434,727 8,064,403 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 4,761,321 4,633,619 4,246,977 3,968,698 3,755,905 3,666,132 2,955,933 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 -993,155 -1,019,551 -949,978 -898,127 -883,314 -864,088 -716,951 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 3,768,166 3,614,068 3,296,999 3,070,571 2,872,591 2,802,044 2,238,982 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 3,724,093 3,569,724 3,264,849 3,039,066 2,844,914 2,770,897 2,202,036 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 11,250,491 10,638,436 9,034,487 8,275,056 7,555,449 6,632,683 5,825,421 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 16,917,947 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 1,003,988 926,758 859,569 770,447 700,463 700,382 873,546 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 16,917,947 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 3,494,185 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 11.34 % 12.04 % 12.61 % 15.77 % 16.82 % 26.38 % 18.10 % -7.49%
  YoY % -5.81% -4.52% -20.04% -6.24% -36.24% 45.75% -
  Horiz. % 62.65% 66.52% 69.67% 87.13% 92.93% 145.75% 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 388.93 369.09 329.96 323.97 297.75 269.42 230.79 9.08%
  YoY % 5.38% 11.86% 1.85% 8.81% 10.52% 16.74% -
  Horiz. % 168.52% 159.92% 142.97% 140.37% 129.01% 116.74% 100.00%
EPS 96.44 92.44 91.16 86.78 81.23 79.12 63.02 7.34%
  YoY % 4.33% 1.40% 5.05% 6.83% 2.67% 25.55% -
  Horiz. % 153.03% 146.68% 144.65% 137.70% 128.90% 125.55% 100.00%
DPS 26.00 24.00 23.00 22.00 20.00 20.00 25.00 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 8.5009 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 386.87 367.13 317.65 292.25 268.62 243.03 207.73 10.91%
  YoY % 5.38% 15.58% 8.69% 8.80% 10.53% 16.99% -
  Horiz. % 186.24% 176.73% 152.91% 140.69% 129.31% 116.99% 100.00%
EPS 95.93 91.95 84.10 78.28 73.28 71.38 56.72 9.14%
  YoY % 4.33% 9.33% 7.43% 6.82% 2.66% 25.85% -
  Horiz. % 169.13% 162.11% 148.27% 138.01% 129.20% 125.85% 100.00%
DPS 25.86 23.87 22.14 19.85 18.04 18.04 22.50 2.34%
  YoY % 8.34% 7.81% 11.54% 10.03% 0.00% -19.82% -
  Horiz. % 114.93% 106.09% 98.40% 88.22% 80.18% 80.18% 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 5.10 4.75 5.73 5.48 4.83 4.53 5.44 -1.07%
  YoY % 7.37% -17.10% 4.56% 13.46% 6.62% -16.73% -
  Horiz. % 93.75% 87.32% 105.33% 100.74% 88.79% 83.27% 100.00%
P/EPS 20.55 18.95 21.63 20.44 17.70 15.42 19.93 0.51%
  YoY % 8.44% -12.39% 5.82% 15.48% 14.79% -22.63% -
  Horiz. % 103.11% 95.08% 108.53% 102.56% 88.81% 77.37% 100.00%
EY 4.87 5.28 4.62 4.89 5.65 6.49 5.02 -0.50%
  YoY % -7.77% 14.29% -5.52% -13.45% -12.94% 29.28% -
  Horiz. % 97.01% 105.18% 92.03% 97.41% 112.55% 129.28% 100.00%
DY 1.31 1.37 1.22 1.24 1.39 1.64 1.99 -6.73%
  YoY % -4.38% 12.30% -1.61% -10.79% -15.24% -17.59% -
  Horiz. % 65.83% 68.84% 61.31% 62.31% 69.85% 82.41% 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 5.09 5.05 5.64 5.71 4.94 4.64 5.45 -1.13%
  YoY % 0.79% -10.46% -1.23% 15.59% 6.47% -14.86% -
  Horiz. % 93.39% 92.66% 103.49% 104.77% 90.64% 85.14% 100.00%
P/EPS 20.53 20.16 21.31 21.32 18.12 15.80 19.96 0.47%
  YoY % 1.84% -5.40% -0.05% 17.66% 14.68% -20.84% -
  Horiz. % 102.86% 101.00% 106.76% 106.81% 90.78% 79.16% 100.00%
EY 4.87 4.96 4.69 4.69 5.52 6.33 5.01 -0.47%
  YoY % -1.81% 5.76% 0.00% -15.04% -12.80% 26.35% -
  Horiz. % 97.21% 99.00% 93.61% 93.61% 110.18% 126.35% 100.00%
DY 1.31 1.29 1.24 1.19 1.36 1.60 1.99 -6.73%
  YoY % 1.55% 4.03% 4.20% -12.50% -15.00% -19.60% -
  Horiz. % 65.83% 64.82% 62.31% 59.80% 68.34% 80.40% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers