Highlights

[PBBANK] YoY Quarter Result on 2012-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     1.28%    YoY -     -1.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,737,678 4,059,101 3,802,871 3,465,840 3,170,654 2,679,261 2,350,620 12.38%
  YoY % 16.72% 6.74% 9.72% 9.31% 18.34% 13.98% -
  Horiz. % 201.55% 172.68% 161.78% 147.44% 134.89% 113.98% 100.00%
PBT 1,531,147 1,367,694 1,340,558 1,226,144 1,261,920 981,981 819,782 10.97%
  YoY % 11.95% 2.02% 9.33% -2.84% 28.51% 19.79% -
  Horiz. % 186.77% 166.84% 163.53% 149.57% 153.93% 119.79% 100.00%
Tax -318,246 -299,862 -306,273 -273,147 -295,948 -234,962 -199,843 8.06%
  YoY % -6.13% 2.09% -12.13% 7.70% -25.96% -17.57% -
  Horiz. % 159.25% 150.05% 153.26% 136.68% 148.09% 117.57% 100.00%
NP 1,212,901 1,067,832 1,034,285 952,997 965,972 747,019 619,939 11.83%
  YoY % 13.59% 3.24% 8.53% -1.34% 29.31% 20.50% -
  Horiz. % 195.65% 172.25% 166.84% 153.72% 155.82% 120.50% 100.00%
NP to SH 1,196,810 1,056,396 1,023,505 942,068 954,883 734,079 610,741 11.86%
  YoY % 13.29% 3.21% 8.64% -1.34% 30.08% 20.19% -
  Horiz. % 195.96% 172.97% 167.58% 154.25% 156.35% 120.19% 100.00%
Tax Rate 20.78 % 21.92 % 22.85 % 22.28 % 23.45 % 23.93 % 24.38 % -2.63%
  YoY % -5.20% -4.07% 2.56% -4.99% -2.01% -1.85% -
  Horiz. % 85.23% 89.91% 93.72% 91.39% 96.19% 98.15% 100.00%
Total Cost 3,524,777 2,991,269 2,768,586 2,512,843 2,204,682 1,932,242 1,730,681 12.58%
  YoY % 17.84% 8.04% 10.18% 13.98% 14.10% 11.65% -
  Horiz. % 203.66% 172.84% 159.97% 145.19% 127.39% 111.65% 100.00%
Net Worth 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 19.00%
  YoY % 36.80% 12.92% 14.14% 58.31% -12.70% 16.59% -
  Horiz. % 284.10% 207.68% 183.92% 161.14% 101.79% 116.59% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 926,758 805,607 770,342 700,513 700,361 875,571 1,035,154 -1.83%
  YoY % 15.04% 4.58% 9.97% 0.02% -20.01% -15.42% -
  Horiz. % 89.53% 77.82% 74.42% 67.67% 67.66% 84.58% 100.00%
Div Payout % 77.44 % 76.26 % 75.27 % 74.36 % 73.35 % 119.27 % 169.49 % -12.23%
  YoY % 1.55% 1.32% 1.22% 1.38% -38.50% -29.63% -
  Horiz. % 45.69% 44.99% 44.41% 43.87% 43.28% 70.37% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 19.00%
  YoY % 36.80% 12.92% 14.14% 58.31% -12.70% 16.59% -
  Horiz. % 284.10% 207.68% 183.92% 161.14% 101.79% 116.59% 100.00%
NOSH 3,861,494 3,502,639 3,501,556 3,502,566 3,501,809 3,502,285 3,450,513 1.89%
  YoY % 10.25% 0.03% -0.03% 0.02% -0.01% 1.50% -
  Horiz. % 111.91% 101.51% 101.48% 101.51% 101.49% 101.50% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 25.60 % 26.31 % 27.20 % 27.50 % 30.47 % 27.88 % 26.37 % -0.49%
  YoY % -2.70% -3.27% -1.09% -9.75% 9.29% 5.73% -
  Horiz. % 97.08% 99.77% 103.15% 104.29% 115.55% 105.73% 100.00%
ROE 4.08 % 4.93 % 5.39 % 5.66 % 9.09 % 6.10 % 5.92 % -6.01%
  YoY % -17.24% -8.53% -4.77% -37.73% 49.02% 3.04% -
  Horiz. % 68.92% 83.28% 91.05% 95.61% 153.55% 103.04% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.69 115.89 108.61 98.95 90.54 76.50 68.12 10.30%
  YoY % 5.87% 6.70% 9.76% 9.29% 18.35% 12.30% -
  Horiz. % 180.11% 170.13% 159.44% 145.26% 132.91% 112.30% 100.00%
EPS 30.99 30.16 29.23 26.90 27.27 20.96 17.70 9.78%
  YoY % 2.75% 3.18% 8.66% -1.36% 30.10% 18.42% -
  Horiz. % 175.08% 170.40% 165.14% 151.98% 154.07% 118.42% 100.00%
DPS 24.00 23.00 22.00 20.00 20.00 25.00 30.00 -3.65%
  YoY % 4.35% 4.55% 10.00% 0.00% -20.00% -16.67% -
  Horiz. % 80.00% 76.67% 73.33% 66.67% 66.67% 83.33% 100.00%
NAPS 7.5935 6.1196 5.4213 4.7484 3.0000 3.4360 2.9912 16.79%
  YoY % 24.08% 12.88% 14.17% 58.28% -12.69% 14.87% -
  Horiz. % 253.86% 204.59% 181.24% 158.75% 100.29% 114.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.04 104.56 97.96 89.28 81.67 69.02 60.55 12.38%
  YoY % 16.72% 6.74% 9.72% 9.32% 18.33% 13.99% -
  Horiz. % 201.55% 172.68% 161.78% 147.45% 134.88% 113.99% 100.00%
EPS 30.83 27.21 26.36 24.27 24.60 18.91 15.73 11.86%
  YoY % 13.30% 3.22% 8.61% -1.34% 30.09% 20.22% -
  Horiz. % 195.99% 172.98% 167.58% 154.29% 156.39% 120.22% 100.00%
DPS 23.87 20.75 19.84 18.04 18.04 22.55 26.66 -1.82%
  YoY % 15.04% 4.59% 9.98% 0.00% -20.00% -15.42% -
  Horiz. % 89.53% 77.83% 74.42% 67.67% 67.67% 84.58% 100.00%
NAPS 7.5531 5.5214 4.8898 4.2841 2.7061 3.0998 2.6586 19.00%
  YoY % 36.80% 12.92% 14.14% 58.31% -12.70% 16.60% -
  Horiz. % 284.10% 207.68% 183.92% 161.14% 101.79% 116.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 18.7200 19.5800 16.9400 13.7600 13.3000 11.9000 9.0500 -
P/RPS 15.26 16.90 15.60 13.91 14.69 15.56 13.28 2.34%
  YoY % -9.70% 8.33% 12.15% -5.31% -5.59% 17.17% -
  Horiz. % 114.91% 127.26% 117.47% 104.74% 110.62% 117.17% 100.00%
P/EPS 60.40 64.92 57.95 51.16 48.77 56.77 51.13 2.81%
  YoY % -6.96% 12.03% 13.27% 4.90% -14.09% 11.03% -
  Horiz. % 118.13% 126.97% 113.34% 100.06% 95.38% 111.03% 100.00%
EY 1.66 1.54 1.73 1.95 2.05 1.76 1.96 -2.73%
  YoY % 7.79% -10.98% -11.28% -4.88% 16.48% -10.20% -
  Horiz. % 84.69% 78.57% 88.27% 99.49% 104.59% 89.80% 100.00%
DY 1.28 1.17 1.30 1.45 1.50 2.10 3.31 -14.64%
  YoY % 9.40% -10.00% -10.34% -3.33% -28.57% -36.56% -
  Horiz. % 38.67% 35.35% 39.27% 43.81% 45.32% 63.44% 100.00%
P/NAPS 2.47 3.20 3.12 2.90 4.43 3.46 3.03 -3.35%
  YoY % -22.81% 2.56% 7.59% -34.54% 28.03% 14.19% -
  Horiz. % 81.52% 105.61% 102.97% 95.71% 146.20% 114.19% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 -
Price 18.8800 20.0000 17.1000 14.3400 13.3600 12.2000 10.3000 -
P/RPS 15.39 17.26 15.75 14.49 14.76 15.95 15.12 0.30%
  YoY % -10.83% 9.59% 8.70% -1.83% -7.46% 5.49% -
  Horiz. % 101.79% 114.15% 104.17% 95.83% 97.62% 105.49% 100.00%
P/EPS 60.92 66.31 58.50 53.32 48.99 58.21 58.19 0.77%
  YoY % -8.13% 13.35% 9.71% 8.84% -15.84% 0.03% -
  Horiz. % 104.69% 113.95% 100.53% 91.63% 84.19% 100.03% 100.00%
EY 1.64 1.51 1.71 1.88 2.04 1.72 1.72 -0.79%
  YoY % 8.61% -11.70% -9.04% -7.84% 18.60% 0.00% -
  Horiz. % 95.35% 87.79% 99.42% 109.30% 118.60% 100.00% 100.00%
DY 1.27 1.15 1.29 1.39 1.50 2.05 2.91 -12.90%
  YoY % 10.43% -10.85% -7.19% -7.33% -26.83% -29.55% -
  Horiz. % 43.64% 39.52% 44.33% 47.77% 51.55% 70.45% 100.00%
P/NAPS 2.49 3.27 3.15 3.02 4.45 3.55 3.44 -5.24%
  YoY % -23.85% 3.81% 4.30% -32.13% 25.35% 3.20% -
  Horiz. % 72.38% 95.06% 91.57% 87.79% 129.36% 103.20% 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.
 


 

114  105  381  1696 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 PUC 0.0550.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PA 0.065+0.005 
Partners & Brokers