Highlights

[PBBANK] YoY 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 -     3.25%    YoY -     4.37%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,914,523 4,324,008 3,869,542 3,588,750 3,272,466 2,877,383 2,438,035 12.39%
  YoY % 13.66% 11.74% 7.82% 9.67% 13.73% 18.02% -
  Horiz. % 201.58% 177.36% 158.72% 147.20% 134.23% 118.02% 100.00%
PBT 1,613,794 1,552,183 1,358,164 1,298,363 1,231,144 1,051,377 856,508 11.13%
  YoY % 3.97% 14.29% 4.61% 5.46% 17.10% 22.75% -
  Horiz. % 188.42% 181.22% 158.57% 151.59% 143.74% 122.75% 100.00%
Tax -396,829 -350,049 -300,802 -316,853 -290,088 -257,068 -209,083 11.27%
  YoY % -13.36% -16.37% 5.07% -9.23% -12.84% -22.95% -
  Horiz. % 189.79% 167.42% 143.87% 151.54% 138.74% 122.95% 100.00%
NP 1,216,965 1,202,134 1,057,362 981,510 941,056 794,309 647,425 11.09%
  YoY % 1.23% 13.69% 7.73% 4.30% 18.47% 22.69% -
  Horiz. % 187.97% 185.68% 163.32% 151.60% 145.35% 122.69% 100.00%
NP to SH 1,201,395 1,191,521 1,047,260 972,664 931,953 782,702 639,045 11.09%
  YoY % 0.83% 13.78% 7.67% 4.37% 19.07% 22.48% -
  Horiz. % 188.00% 186.45% 163.88% 152.21% 145.84% 122.48% 100.00%
Tax Rate 24.59 % 22.55 % 22.15 % 24.40 % 23.56 % 24.45 % 24.41 % 0.12%
  YoY % 9.05% 1.81% -9.22% 3.57% -3.64% 0.16% -
  Horiz. % 100.74% 92.38% 90.74% 99.96% 96.52% 100.16% 100.00%
Total Cost 3,697,558 3,121,874 2,812,180 2,607,240 2,331,410 2,083,074 1,790,610 12.84%
  YoY % 18.44% 11.01% 7.86% 11.83% 11.92% 16.33% -
  Horiz. % 206.50% 174.35% 157.05% 145.61% 130.20% 116.33% 100.00%
Net Worth 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 19.26%
  YoY % 14.50% 34.29% 13.97% 60.97% -13.80% 18.41% -
  Horiz. % 287.90% 251.46% 187.25% 164.30% 102.07% 118.41% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 19.26%
  YoY % 14.50% 34.29% 13.97% 60.97% -13.80% 18.41% -
  Horiz. % 287.90% 251.46% 187.25% 164.30% 102.07% 118.41% 100.00%
NOSH 3,861,494 3,737,258 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 1.89%
  YoY % 3.32% 6.70% 0.02% -0.03% 0.02% 1.49% -
  Horiz. % 111.91% 108.31% 101.51% 101.48% 101.51% 101.49% 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 24.76 % 27.80 % 27.33 % 27.35 % 28.76 % 27.61 % 26.56 % -1.16%
  YoY % -10.94% 1.72% -0.07% -4.90% 4.17% 3.95% -
  Horiz. % 93.22% 104.67% 102.90% 102.97% 108.28% 103.95% 100.00%
ROE 4.05 % 4.60 % 5.43 % 5.75 % 8.87 % 6.42 % 6.21 % -6.87%
  YoY % -11.96% -15.29% -5.57% -35.17% 38.16% 3.38% -
  Horiz. % 65.22% 74.07% 87.44% 92.59% 142.83% 103.38% 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 127.27 115.70 110.48 102.48 93.43 82.16 70.66 10.30%
  YoY % 10.00% 4.72% 7.81% 9.69% 13.72% 16.28% -
  Horiz. % 180.12% 163.74% 156.35% 145.03% 132.22% 116.28% 100.00%
EPS 31.11 31.88 29.90 27.77 26.61 22.35 18.52 9.02%
  YoY % -2.42% 6.62% 7.67% 4.36% 19.06% 20.68% -
  Horiz. % 167.98% 172.14% 161.45% 149.95% 143.68% 120.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 126.59 111.38 99.68 92.44 84.30 74.12 62.80 12.39%
  YoY % 13.66% 11.74% 7.83% 9.66% 13.73% 18.03% -
  Horiz. % 201.58% 177.36% 158.73% 147.20% 134.24% 118.03% 100.00%
EPS 30.95 30.69 26.98 25.05 24.01 20.16 16.46 11.09%
  YoY % 0.85% 13.75% 7.70% 4.33% 19.10% 22.48% -
  Horiz. % 188.03% 186.45% 163.91% 152.19% 145.87% 122.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.6350 6.6684 4.9657 4.3572 2.7068 3.1402 2.6519 19.26%
  YoY % 14.50% 34.29% 13.97% 60.97% -13.80% 18.41% -
  Horiz. % 287.91% 251.46% 187.25% 164.30% 102.07% 118.41% 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 13.77 16.34 16.06 14.03 13.06 15.29 14.44 -0.79%
  YoY % -15.73% 1.74% 14.47% 7.43% -14.58% 5.89% -
  Horiz. % 95.36% 113.16% 111.22% 97.16% 90.44% 105.89% 100.00%
P/EPS 56.31 59.28 59.33 51.77 45.85 56.20 55.08 0.37%
  YoY % -5.01% -0.08% 14.60% 12.91% -18.42% 2.03% -
  Horiz. % 102.23% 107.63% 107.72% 93.99% 83.24% 102.03% 100.00%
EY 1.78 1.69 1.69 1.93 2.18 1.78 1.82 -0.37%
  YoY % 5.33% 0.00% -12.44% -11.47% 22.47% -2.20% -
  Horiz. % 97.80% 92.86% 92.86% 106.04% 119.78% 97.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 14.65 16.09 16.75 14.36 13.38 15.31 15.03 -0.43%
  YoY % -8.95% -3.94% 16.64% 7.32% -12.61% 1.86% -
  Horiz. % 97.47% 107.05% 111.44% 95.54% 89.02% 101.86% 100.00%
P/EPS 59.91 58.40 61.87 52.99 46.98 56.29 57.34 0.73%
  YoY % 2.59% -5.61% 16.76% 12.79% -16.54% -1.83% -
  Horiz. % 104.48% 101.85% 107.90% 92.41% 81.93% 98.17% 100.00%
EY 1.67 1.71 1.62 1.89 2.13 1.78 1.74 -0.68%
  YoY % -2.34% 5.56% -14.29% -11.27% 19.66% 2.30% -
  Horiz. % 95.98% 98.28% 93.10% 108.62% 122.41% 102.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers