Highlights

[PBBANK] YoY Quarter Result on 2012-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     1.84%    YoY -     5.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,600,303 3,948,377 3,673,214 3,373,450 2,991,607 2,507,759 2,431,461 11.21%
  YoY % 16.51% 7.49% 8.89% 12.76% 19.29% 3.14% -
  Horiz. % 189.20% 162.39% 151.07% 138.74% 123.04% 103.14% 100.00%
PBT 1,488,678 1,327,100 1,269,976 1,231,398 1,173,068 922,575 744,928 12.23%
  YoY % 12.18% 4.50% 3.13% 4.97% 27.15% 23.85% -
  Horiz. % 199.84% 178.15% 170.48% 165.30% 157.47% 123.85% 100.00%
Tax -304,476 -300,067 -291,052 -293,314 -278,052 -224,921 -149,115 12.63%
  YoY % -1.47% -3.10% 0.77% -5.49% -23.62% -50.84% -
  Horiz. % 204.19% 201.23% 195.19% 196.70% 186.47% 150.84% 100.00%
NP 1,184,202 1,027,033 978,924 938,084 895,016 697,654 595,813 12.12%
  YoY % 15.30% 4.91% 4.35% 4.81% 28.29% 17.09% -
  Horiz. % 198.75% 172.38% 164.30% 157.45% 150.22% 117.09% 100.00%
NP to SH 1,171,519 1,016,932 968,301 930,182 884,061 685,255 589,285 12.13%
  YoY % 15.20% 5.02% 4.10% 5.22% 29.01% 16.29% -
  Horiz. % 198.80% 172.57% 164.32% 157.85% 150.02% 116.29% 100.00%
Tax Rate 20.45 % 22.61 % 22.92 % 23.82 % 23.70 % 24.38 % 20.02 % 0.35%
  YoY % -9.55% -1.35% -3.78% 0.51% -2.79% 21.78% -
  Horiz. % 102.15% 112.94% 114.49% 118.98% 118.38% 121.78% 100.00%
Total Cost 3,416,101 2,921,344 2,694,290 2,435,366 2,096,591 1,810,105 1,835,648 10.90%
  YoY % 16.94% 8.43% 10.63% 16.16% 15.83% -1.39% -
  Horiz. % 186.10% 159.15% 146.78% 132.67% 114.22% 98.61% 100.00%
Net Worth 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 19.99%
  YoY % 37.79% 13.69% 14.35% 49.25% -6.62% 19.62% -
  Horiz. % 298.63% 216.73% 190.64% 166.72% 111.71% 119.62% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 19.99%
  YoY % 37.79% 13.69% 14.35% 49.25% -6.62% 19.62% -
  Horiz. % 298.63% 216.73% 190.64% 166.72% 111.71% 119.62% 100.00%
NOSH 3,861,494 3,501,831 3,501,992 3,502,650 3,502,640 3,478,451 3,378,927 2.25%
  YoY % 10.27% -0.00% -0.02% 0.00% 0.70% 2.95% -
  Horiz. % 114.28% 103.64% 103.64% 103.66% 103.66% 102.95% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 25.74 % 26.01 % 26.65 % 27.81 % 29.92 % 27.82 % 24.50 % 0.83%
  YoY % -1.04% -2.40% -4.17% -7.05% 7.55% 13.55% -
  Horiz. % 105.06% 106.16% 108.78% 113.51% 122.12% 113.55% 100.00%
ROE 4.17 % 4.99 % 5.40 % 5.93 % 8.41 % 6.09 % 6.26 % -6.54%
  YoY % -16.43% -7.59% -8.94% -29.49% 38.10% -2.72% -
  Horiz. % 66.61% 79.71% 86.26% 94.73% 134.35% 97.28% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 119.13 112.75 104.89 96.31 85.41 72.09 71.96 8.76%
  YoY % 5.66% 7.49% 8.91% 12.76% 18.48% 0.18% -
  Horiz. % 165.55% 156.68% 145.76% 133.84% 118.69% 100.18% 100.00%
EPS 30.34 29.04 27.65 26.56 25.24 19.70 17.44 9.66%
  YoY % 4.48% 5.03% 4.10% 5.23% 28.12% 12.96% -
  Horiz. % 173.97% 166.51% 158.54% 152.29% 144.72% 112.96% 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 7.2747 5.8219 5.1208 4.4774 3.0000 3.2349 2.7839 17.35%
  YoY % 24.95% 13.69% 14.37% 49.25% -7.26% 16.20% -
  Horiz. % 261.31% 209.13% 183.94% 160.83% 107.76% 116.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 118.50 101.71 94.62 86.90 77.06 64.60 62.63 11.21%
  YoY % 16.51% 7.49% 8.88% 12.77% 19.29% 3.15% -
  Horiz. % 189.21% 162.40% 151.08% 138.75% 123.04% 103.15% 100.00%
EPS 30.18 26.20 24.94 23.96 22.77 17.65 15.18 12.13%
  YoY % 15.19% 5.05% 4.09% 5.23% 29.01% 16.27% -
  Horiz. % 198.81% 172.60% 164.30% 157.84% 150.00% 116.27% 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 7.2360 5.2516 4.6194 4.0397 2.7067 2.8985 2.4230 19.99%
  YoY % 37.79% 13.69% 14.35% 49.25% -6.62% 19.62% -
  Horiz. % 298.64% 216.74% 190.65% 166.72% 111.71% 119.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.8800 19.1600 16.2600 13.6400 13.1200 11.6400 7.5500 -
P/RPS 15.85 16.99 15.50 14.16 15.36 16.15 10.49 7.12%
  YoY % -6.71% 9.61% 9.46% -7.81% -4.89% 53.96% -
  Horiz. % 151.10% 161.96% 147.76% 134.99% 146.43% 153.96% 100.00%
P/EPS 62.23 65.98 58.81 51.36 51.98 59.09 43.29 6.23%
  YoY % -5.68% 12.19% 14.51% -1.19% -12.03% 36.50% -
  Horiz. % 143.75% 152.41% 135.85% 118.64% 120.07% 136.50% 100.00%
EY 1.61 1.52 1.70 1.95 1.92 1.69 2.31 -5.84%
  YoY % 5.92% -10.59% -12.82% 1.56% 13.61% -26.84% -
  Horiz. % 69.70% 65.80% 73.59% 84.42% 83.12% 73.16% 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 2.60 3.29 3.18 3.05 4.37 3.60 2.71 -0.69%
  YoY % -20.97% 3.46% 4.26% -30.21% 21.39% 32.84% -
  Horiz. % 95.94% 121.40% 117.34% 112.55% 161.25% 132.84% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/04/15 21/04/14 23/04/13 18/04/12 18/04/11 15/04/10 14/04/09 -
Price 19.6000 20.2000 16.3400 13.7800 13.0600 12.0400 8.4500 -
P/RPS 16.45 17.92 15.58 14.31 15.29 16.70 11.74 5.78%
  YoY % -8.20% 15.02% 8.87% -6.41% -8.44% 42.25% -
  Horiz. % 140.12% 152.64% 132.71% 121.89% 130.24% 142.25% 100.00%
P/EPS 64.60 69.56 59.10 51.89 51.74 61.12 48.45 4.91%
  YoY % -7.13% 17.70% 13.89% 0.29% -15.35% 26.15% -
  Horiz. % 133.33% 143.57% 121.98% 107.10% 106.79% 126.15% 100.00%
EY 1.55 1.44 1.69 1.93 1.93 1.64 2.06 -4.63%
  YoY % 7.64% -14.79% -12.44% 0.00% 17.68% -20.39% -
  Horiz. % 75.24% 69.90% 82.04% 93.69% 93.69% 79.61% 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 2.69 3.47 3.19 3.08 4.35 3.72 3.04 -2.02%
  YoY % -22.48% 8.78% 3.57% -29.20% 16.94% 22.37% -
  Horiz. % 88.49% 114.14% 104.93% 101.32% 143.09% 122.37% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers