Highlights

[PBBANK] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 05-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     33.75%    YoY -     6.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,102,740 19,181,550 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 10.50%
  YoY % 4.80% 13.77% 10.45% 8.58% 10.20% 15.59% -
  Horiz. % 182.16% 173.82% 152.78% 138.32% 127.39% 115.59% 100.00%
PBT 6,554,032 6,491,395 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 8.18%
  YoY % 0.96% 11.65% 9.50% 5.21% 3.47% 19.38% -
  Horiz. % 160.39% 158.86% 142.29% 129.95% 123.52% 119.38% 100.00%
Tax -1,286,597 -1,370,156 -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 4.51%
  YoY % 6.10% -9.53% -3.87% -2.24% -2.13% -16.85% -
  Horiz. % 130.34% 138.80% 126.72% 122.01% 119.34% 116.85% 100.00%
NP 5,267,435 5,121,239 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 9.23%
  YoY % 2.85% 12.23% 11.15% 6.11% 3.89% 20.18% -
  Horiz. % 169.97% 165.25% 147.25% 132.48% 124.85% 120.18% 100.00%
NP to SH 5,206,875 5,062,152 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 9.33%
  YoY % 2.86% 12.02% 11.17% 6.22% 3.87% 20.87% -
  Horiz. % 170.82% 166.07% 148.24% 133.35% 125.54% 120.87% 100.00%
Tax Rate 19.63 % 21.11 % 21.51 % 22.68 % 23.34 % 23.65 % 24.16 % -3.40%
  YoY % -7.01% -1.86% -5.16% -2.83% -1.31% -2.11% -
  Horiz. % 81.25% 87.38% 89.03% 93.87% 96.61% 97.89% 100.00%
Total Cost 14,835,305 14,060,311 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 10.98%
  YoY % 5.51% 14.34% 10.20% 9.52% 12.81% 13.80% -
  Horiz. % 186.92% 177.16% 154.94% 140.60% 128.38% 113.80% 100.00%
Net Worth 34,213,222 31,230,991 28,024,793 20,424,279 18,019,016 15,721,970 13,011,769 17.47%
  YoY % 9.55% 11.44% 37.21% 13.35% 14.61% 20.83% -
  Horiz. % 262.94% 240.02% 215.38% 156.97% 138.48% 120.83% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,239,666 2,162,436 2,085,206 1,821,157 1,751,119 1,680,969 2,027,953 1.67%
  YoY % 3.57% 3.70% 14.50% 4.00% 4.17% -17.11% -
  Horiz. % 110.44% 106.63% 102.82% 89.80% 86.35% 82.89% 100.00%
Div Payout % 43.01 % 42.72 % 46.14 % 44.80 % 45.76 % 45.63 % 66.53 % -7.01%
  YoY % 0.68% -7.41% 2.99% -2.10% 0.28% -31.41% -
  Horiz. % 64.65% 64.21% 69.35% 67.34% 68.78% 68.59% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 34,213,222 31,230,991 28,024,793 20,424,279 18,019,016 15,721,970 13,011,769 17.47%
  YoY % 9.55% 11.44% 37.21% 13.35% 14.61% 20.83% -
  Horiz. % 262.94% 240.02% 215.38% 156.97% 138.48% 120.83% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,502,225 3,502,238 3,502,020 3,496,471 1.67%
  YoY % 0.00% 0.00% 10.26% -0.00% 0.01% 0.16% -
  Horiz. % 110.44% 110.44% 110.44% 100.16% 100.16% 100.16% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 26.20 % 26.70 % 27.07 % 26.90 % 27.52 % 29.20 % 28.08 % -1.15%
  YoY % -1.87% -1.37% 0.63% -2.25% -5.75% 3.99% -
  Horiz. % 93.30% 95.09% 96.40% 95.80% 98.01% 103.99% 100.00%
ROE 15.22 % 16.21 % 16.12 % 19.90 % 21.24 % 23.43 % 23.43 % -6.93%
  YoY % -6.11% 0.56% -18.99% -6.31% -9.35% 0.00% -
  Horiz. % 64.96% 69.18% 68.80% 84.93% 90.65% 100.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 520.59 496.74 436.62 435.85 401.40 364.26 315.62 8.69%
  YoY % 4.80% 13.77% 0.18% 8.58% 10.20% 15.41% -
  Horiz. % 164.94% 157.39% 138.34% 138.09% 127.18% 115.41% 100.00%
EPS 134.84 131.09 123.74 116.06 109.27 105.20 87.18 7.53%
  YoY % 2.86% 5.94% 6.62% 6.21% 3.87% 20.67% -
  Horiz. % 154.67% 150.37% 141.94% 133.13% 125.34% 120.67% 100.00%
DPS 58.00 56.00 54.00 52.00 50.00 48.00 58.00 -
  YoY % 3.57% 3.70% 3.85% 4.00% 4.17% -17.24% -
  Horiz. % 100.00% 96.55% 93.10% 89.66% 86.21% 82.76% 100.00%
NAPS 8.8601 8.0878 7.2575 5.8318 5.1450 4.4894 3.7214 15.54%
  YoY % 9.55% 11.44% 24.45% 13.35% 14.60% 20.64% -
  Horiz. % 238.09% 217.33% 195.02% 156.71% 138.25% 120.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 517.83 494.10 434.30 393.19 362.12 328.59 284.27 10.50%
  YoY % 4.80% 13.77% 10.46% 8.58% 10.20% 15.59% -
  Horiz. % 182.16% 173.81% 152.78% 138.32% 127.39% 115.59% 100.00%
EPS 134.12 130.40 116.40 104.70 98.57 94.90 78.52 9.32%
  YoY % 2.85% 12.03% 11.17% 6.22% 3.87% 20.86% -
  Horiz. % 170.81% 166.07% 148.24% 133.34% 125.53% 120.86% 100.00%
DPS 57.69 55.70 53.71 46.91 45.11 43.30 52.24 1.67%
  YoY % 3.57% 3.71% 14.50% 3.99% 4.18% -17.11% -
  Horiz. % 110.43% 106.62% 102.81% 89.80% 86.35% 82.89% 100.00%
NAPS 8.8130 8.0448 7.2189 5.2611 4.6415 4.0498 3.3517 17.47%
  YoY % 9.55% 11.44% 37.21% 13.35% 14.61% 20.83% -
  Horiz. % 262.94% 240.02% 215.38% 156.97% 138.48% 120.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 19.7200 18.5200 18.3000 19.4000 16.2800 13.3800 13.0200 -
P/RPS 3.79 3.73 4.19 4.45 4.06 3.67 4.13 -1.42%
  YoY % 1.61% -10.98% -5.84% 9.61% 10.63% -11.14% -
  Horiz. % 91.77% 90.31% 101.45% 107.75% 98.31% 88.86% 100.00%
P/EPS 14.62 14.13 15.64 16.72 14.90 12.72 14.93 -0.35%
  YoY % 3.47% -9.65% -6.46% 12.21% 17.14% -14.80% -
  Horiz. % 97.92% 94.64% 104.76% 111.99% 99.80% 85.20% 100.00%
EY 6.84 7.08 6.39 5.98 6.71 7.86 6.70 0.34%
  YoY % -3.39% 10.80% 6.86% -10.88% -14.63% 17.31% -
  Horiz. % 102.09% 105.67% 95.37% 89.25% 100.15% 117.31% 100.00%
DY 2.94 3.02 2.95 2.68 3.07 3.59 4.45 -6.67%
  YoY % -2.65% 2.37% 10.07% -12.70% -14.48% -19.33% -
  Horiz. % 66.07% 67.87% 66.29% 60.22% 68.99% 80.67% 100.00%
P/NAPS 2.23 2.29 2.52 3.33 3.16 2.98 3.50 -7.23%
  YoY % -2.62% -9.13% -24.32% 5.38% 6.04% -14.86% -
  Horiz. % 63.71% 65.43% 72.00% 95.14% 90.29% 85.14% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 -
Price 20.1400 18.3800 18.4400 19.0600 15.7200 13.5200 13.3400 -
P/RPS 3.87 3.70 4.22 4.37 3.92 3.71 4.23 -1.47%
  YoY % 4.59% -12.32% -3.43% 11.48% 5.66% -12.29% -
  Horiz. % 91.49% 87.47% 99.76% 103.31% 92.67% 87.71% 100.00%
P/EPS 14.94 14.02 15.76 16.42 14.39 12.85 15.30 -0.40%
  YoY % 6.56% -11.04% -4.02% 14.11% 11.98% -16.01% -
  Horiz. % 97.65% 91.63% 103.01% 107.32% 94.05% 83.99% 100.00%
EY 6.70 7.13 6.35 6.09 6.95 7.78 6.54 0.40%
  YoY % -6.03% 12.28% 4.27% -12.37% -10.67% 18.96% -
  Horiz. % 102.45% 109.02% 97.09% 93.12% 106.27% 118.96% 100.00%
DY 2.88 3.05 2.93 2.73 3.18 3.55 4.35 -6.64%
  YoY % -5.57% 4.10% 7.33% -14.15% -10.42% -18.39% -
  Horiz. % 66.21% 70.11% 67.36% 62.76% 73.10% 81.61% 100.00%
P/NAPS 2.27 2.27 2.54 3.27 3.06 3.01 3.58 -7.31%
  YoY % 0.00% -10.63% -22.32% 6.86% 1.66% -15.92% -
  Horiz. % 63.41% 63.41% 70.95% 91.34% 85.47% 84.08% 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