Highlights

[PBBANK] YoY 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 -     2.32%    YoY -     7.67%
Quarter Report


View:


Show?  YoY % Horiz. %

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 5,031,100 4,914,523 4,324,008 3,869,542 3,588,750 3,272,466 2,877,383 9.75%
  YoY % 2.37% 13.66% 11.74% 7.82% 9.67% 13.73% -
  Horiz. % 174.85% 170.80% 150.28% 134.48% 124.72% 113.73% 100.00%
PBT 1,558,242 1,613,794 1,552,183 1,358,164 1,298,363 1,231,144 1,051,377 6.77%
  YoY % -3.44% 3.97% 14.29% 4.61% 5.46% 17.10% -
  Horiz. % 148.21% 153.49% 147.63% 129.18% 123.49% 117.10% 100.00%
Tax -305,728 -396,829 -350,049 -300,802 -316,853 -290,088 -257,068 2.93%
  YoY % 22.96% -13.36% -16.37% 5.07% -9.23% -12.84% -
  Horiz. % 118.93% 154.37% 136.17% 117.01% 123.26% 112.84% 100.00%
NP 1,252,514 1,216,965 1,202,134 1,057,362 981,510 941,056 794,309 7.88%
  YoY % 2.92% 1.23% 13.69% 7.73% 4.30% 18.47% -
  Horiz. % 157.69% 153.21% 151.34% 133.12% 123.57% 118.47% 100.00%
NP to SH 1,238,150 1,201,395 1,191,521 1,047,260 972,664 931,953 782,702 7.94%
  YoY % 3.06% 0.83% 13.78% 7.67% 4.37% 19.07% -
  Horiz. % 158.19% 153.49% 152.23% 133.80% 124.27% 119.07% 100.00%
Tax Rate 19.62 % 24.59 % 22.55 % 22.15 % 24.40 % 23.56 % 24.45 % -3.60%
  YoY % -20.21% 9.05% 1.81% -9.22% 3.57% -3.64% -
  Horiz. % 80.25% 100.57% 92.23% 90.59% 99.80% 96.36% 100.00%
Total Cost 3,778,586 3,697,558 3,121,874 2,812,180 2,607,240 2,331,410 2,083,074 10.42%
  YoY % 2.19% 18.44% 11.01% 7.86% 11.83% 11.92% -
  Horiz. % 181.39% 177.50% 149.87% 135.00% 125.16% 111.92% 100.00%
Net Worth 32,826,175 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 17.93%
  YoY % 10.75% 14.50% 34.29% 13.97% 60.97% -13.80% -
  Horiz. % 269.28% 243.14% 212.36% 158.14% 138.76% 86.20% 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 - - - - - - - -
  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
30/09/16 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 19,277,640 16,915,248 10,508,113 12,190,539 17.93%
  YoY % 10.75% 14.50% 34.29% 13.97% 60.97% -13.80% -
  Horiz. % 269.28% 243.14% 212.36% 158.14% 138.76% 86.20% 100.00%
NOSH 3,861,494 3,861,494 3,737,258 3,502,541 3,501,759 3,502,704 3,502,022 1.64%
  YoY % 0.00% 3.32% 6.70% 0.02% -0.03% 0.02% -
  Horiz. % 110.26% 110.26% 106.72% 100.01% 99.99% 100.02% 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 24.90 % 24.76 % 27.80 % 27.33 % 27.35 % 28.76 % 27.61 % -1.71%
  YoY % 0.57% -10.94% 1.72% -0.07% -4.90% 4.17% -
  Horiz. % 90.18% 89.68% 100.69% 98.99% 99.06% 104.17% 100.00%
ROE 3.77 % 4.05 % 4.60 % 5.43 % 5.75 % 8.87 % 6.42 % -8.48%
  YoY % -6.91% -11.96% -15.29% -5.57% -35.17% 38.16% -
  Horiz. % 58.72% 63.08% 71.65% 84.58% 89.56% 138.16% 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 130.29 127.27 115.70 110.48 102.48 93.43 82.16 7.98%
  YoY % 2.37% 10.00% 4.72% 7.81% 9.69% 13.72% -
  Horiz. % 158.58% 154.91% 140.82% 134.47% 124.73% 113.72% 100.00%
EPS 32.06 31.11 31.88 29.90 27.77 26.61 22.35 6.19%
  YoY % 3.05% -2.42% 6.62% 7.67% 4.36% 19.06% -
  Horiz. % 143.45% 139.19% 142.64% 133.78% 124.25% 119.06% 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 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 129.60 126.59 111.38 99.68 92.44 84.30 74.12 9.75%
  YoY % 2.38% 13.66% 11.74% 7.83% 9.66% 13.73% -
  Horiz. % 174.85% 170.79% 150.27% 134.48% 124.72% 113.73% 100.00%
EPS 31.89 30.95 30.69 26.98 25.05 24.01 20.16 7.94%
  YoY % 3.04% 0.85% 13.75% 7.70% 4.33% 19.10% -
  Horiz. % 158.18% 153.52% 152.23% 133.83% 124.26% 119.10% 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 8.4557 7.6350 6.6684 4.9657 4.3572 2.7068 3.1402 17.93%
  YoY % 10.75% 14.50% 34.29% 13.97% 60.97% -13.80% -
  Horiz. % 269.27% 243.14% 212.36% 158.13% 138.76% 86.20% 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 15.21 13.77 16.34 16.06 14.03 13.06 15.29 -0.09%
  YoY % 10.46% -15.73% 1.74% 14.47% 7.43% -14.58% -
  Horiz. % 99.48% 90.06% 106.87% 105.04% 91.76% 85.42% 100.00%
P/EPS 61.81 56.31 59.28 59.33 51.77 45.85 56.20 1.60%
  YoY % 9.77% -5.01% -0.08% 14.60% 12.91% -18.42% -
  Horiz. % 109.98% 100.20% 105.48% 105.57% 92.12% 81.58% 100.00%
EY 1.62 1.78 1.69 1.69 1.93 2.18 1.78 -1.56%
  YoY % -8.99% 5.33% 0.00% -12.44% -11.47% 22.47% -
  Horiz. % 91.01% 100.00% 94.94% 94.94% 108.43% 122.47% 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 2.33 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 15.20 14.65 16.09 16.75 14.36 13.38 15.31 -0.12%
  YoY % 3.75% -8.95% -3.94% 16.64% 7.32% -12.61% -
  Horiz. % 99.28% 95.69% 105.09% 109.41% 93.79% 87.39% 100.00%
P/EPS 61.75 59.91 58.40 61.87 52.99 46.98 56.29 1.55%
  YoY % 3.07% 2.59% -5.61% 16.76% 12.79% -16.54% -
  Horiz. % 109.70% 106.43% 103.75% 109.91% 94.14% 83.46% 100.00%
EY 1.62 1.67 1.71 1.62 1.89 2.13 1.78 -1.56%
  YoY % -2.99% -2.34% 5.56% -14.29% -11.27% 19.66% -
  Horiz. % 91.01% 93.82% 96.07% 91.01% 106.18% 119.66% 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 2.33 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.
 


 

138  125  424  1616 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 ALAM-WA 0.06+0.01 
 HSI-H8F 0.285+0.035 
 SAPNRG 0.2950.00 
 HSI-C7F 0.23-0.04 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.13-0.015 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers