Highlights

[PBBANK] YoY Quarter Result on 2013-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -1.38%    YoY -     4.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,007,301 4,600,303 3,948,377 3,673,214 3,373,450 2,991,607 2,507,759 12.20%
  YoY % 8.85% 16.51% 7.49% 8.89% 12.76% 19.29% -
  Horiz. % 199.67% 183.44% 157.45% 146.47% 134.52% 119.29% 100.00%
PBT 1,651,558 1,488,678 1,327,100 1,269,976 1,231,398 1,173,068 922,575 10.18%
  YoY % 10.94% 12.18% 4.50% 3.13% 4.97% 27.15% -
  Horiz. % 179.02% 161.36% 143.85% 137.66% 133.47% 127.15% 100.00%
Tax -406,498 -304,476 -300,067 -291,052 -293,314 -278,052 -224,921 10.36%
  YoY % -33.51% -1.47% -3.10% 0.77% -5.49% -23.62% -
  Horiz. % 180.73% 135.37% 133.41% 129.40% 130.41% 123.62% 100.00%
NP 1,245,060 1,184,202 1,027,033 978,924 938,084 895,016 697,654 10.13%
  YoY % 5.14% 15.30% 4.91% 4.35% 4.81% 28.29% -
  Horiz. % 178.46% 169.74% 147.21% 140.32% 134.46% 128.29% 100.00%
NP to SH 1,229,790 1,171,519 1,016,932 968,301 930,182 884,061 685,255 10.23%
  YoY % 4.97% 15.20% 5.02% 4.10% 5.22% 29.01% -
  Horiz. % 179.46% 170.96% 148.40% 141.31% 135.74% 129.01% 100.00%
Tax Rate 24.61 % 20.45 % 22.61 % 22.92 % 23.82 % 23.70 % 24.38 % 0.16%
  YoY % 20.34% -9.55% -1.35% -3.78% 0.51% -2.79% -
  Horiz. % 100.94% 83.88% 92.74% 94.01% 97.70% 97.21% 100.00%
Total Cost 3,762,241 3,416,101 2,921,344 2,694,290 2,435,366 2,096,591 1,810,105 12.96%
  YoY % 10.13% 16.94% 8.43% 10.63% 16.16% 15.83% -
  Horiz. % 207.85% 188.72% 161.39% 148.85% 134.54% 115.83% 100.00%
Net Worth 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 18.45%
  YoY % 10.75% 37.79% 13.69% 14.35% 49.25% -6.62% -
  Horiz. % 276.49% 249.65% 181.18% 159.37% 139.37% 93.38% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 18.45%
  YoY % 10.75% 37.79% 13.69% 14.35% 49.25% -6.62% -
  Horiz. % 276.49% 249.65% 181.18% 159.37% 139.37% 93.38% 100.00%
NOSH 3,861,494 3,861,494 3,501,831 3,501,992 3,502,650 3,502,640 3,478,451 1.75%
  YoY % 0.00% 10.27% -0.00% -0.02% 0.00% 0.70% -
  Horiz. % 111.01% 111.01% 100.67% 100.68% 100.70% 100.70% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.86 % 25.74 % 26.01 % 26.65 % 27.81 % 29.92 % 27.82 % -1.86%
  YoY % -3.42% -1.04% -2.40% -4.17% -7.05% 7.55% -
  Horiz. % 89.36% 92.52% 93.49% 95.79% 99.96% 107.55% 100.00%
ROE 3.95 % 4.17 % 4.99 % 5.40 % 5.93 % 8.41 % 6.09 % -6.96%
  YoY % -5.28% -16.43% -7.59% -8.94% -29.49% 38.10% -
  Horiz. % 64.86% 68.47% 81.94% 88.67% 97.37% 138.10% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.67 119.13 112.75 104.89 96.31 85.41 72.09 10.27%
  YoY % 8.85% 5.66% 7.49% 8.91% 12.76% 18.48% -
  Horiz. % 179.87% 165.25% 156.40% 145.50% 133.60% 118.48% 100.00%
EPS 31.85 30.34 29.04 27.65 26.56 25.24 19.70 8.33%
  YoY % 4.98% 4.48% 5.03% 4.10% 5.23% 28.12% -
  Horiz. % 161.68% 154.01% 147.41% 140.36% 134.82% 128.12% 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 8.0569 7.2747 5.8219 5.1208 4.4774 3.0000 3.2349 16.41%
  YoY % 10.75% 24.95% 13.69% 14.37% 49.25% -7.26% -
  Horiz. % 249.06% 224.88% 179.97% 158.30% 138.41% 92.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 128.98 118.50 101.71 94.62 86.90 77.06 64.60 12.20%
  YoY % 8.84% 16.51% 7.49% 8.88% 12.77% 19.29% -
  Horiz. % 199.66% 183.44% 157.45% 146.47% 134.52% 119.29% 100.00%
EPS 31.68 30.18 26.20 24.94 23.96 22.77 17.65 10.23%
  YoY % 4.97% 15.19% 5.05% 4.09% 5.23% 29.01% -
  Horiz. % 179.49% 170.99% 148.44% 141.30% 135.75% 129.01% 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 8.0141 7.2360 5.2516 4.6194 4.0397 2.7067 2.8985 18.45%
  YoY % 10.75% 37.79% 13.69% 14.35% 49.25% -6.62% -
  Horiz. % 276.49% 249.65% 181.18% 159.37% 139.37% 93.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 18.7800 18.8800 19.1600 16.2600 13.6400 13.1200 11.6400 -
P/RPS 14.48 15.85 16.99 15.50 14.16 15.36 16.15 -1.80%
  YoY % -8.64% -6.71% 9.61% 9.46% -7.81% -4.89% -
  Horiz. % 89.66% 98.14% 105.20% 95.98% 87.68% 95.11% 100.00%
P/EPS 58.97 62.23 65.98 58.81 51.36 51.98 59.09 -0.03%
  YoY % -5.24% -5.68% 12.19% 14.51% -1.19% -12.03% -
  Horiz. % 99.80% 105.31% 111.66% 99.53% 86.92% 87.97% 100.00%
EY 1.70 1.61 1.52 1.70 1.95 1.92 1.69 0.10%
  YoY % 5.59% 5.92% -10.59% -12.82% 1.56% 13.61% -
  Horiz. % 100.59% 95.27% 89.94% 100.59% 115.38% 113.61% 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 2.33 2.60 3.29 3.18 3.05 4.37 3.60 -6.99%
  YoY % -10.38% -20.97% 3.46% 4.26% -30.21% 21.39% -
  Horiz. % 64.72% 72.22% 91.39% 88.33% 84.72% 121.39% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/04/16 20/04/15 21/04/14 23/04/13 18/04/12 18/04/11 15/04/10 -
Price 19.0200 19.6000 20.2000 16.3400 13.7800 13.0600 12.0400 -
P/RPS 14.67 16.45 17.92 15.58 14.31 15.29 16.70 -2.13%
  YoY % -10.82% -8.20% 15.02% 8.87% -6.41% -8.44% -
  Horiz. % 87.84% 98.50% 107.31% 93.29% 85.69% 91.56% 100.00%
P/EPS 59.72 64.60 69.56 59.10 51.89 51.74 61.12 -0.39%
  YoY % -7.55% -7.13% 17.70% 13.89% 0.29% -15.35% -
  Horiz. % 97.71% 105.69% 113.81% 96.70% 84.90% 84.65% 100.00%
EY 1.67 1.55 1.44 1.69 1.93 1.93 1.64 0.30%
  YoY % 7.74% 7.64% -14.79% -12.44% 0.00% 17.68% -
  Horiz. % 101.83% 94.51% 87.80% 103.05% 117.68% 117.68% 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 2.36 2.69 3.47 3.19 3.08 4.35 3.72 -7.30%
  YoY % -12.27% -22.48% 8.78% 3.57% -29.20% 16.94% -
  Horiz. % 63.44% 72.31% 93.28% 85.75% 82.80% 116.94% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers