Highlights

[PBBANK] YoY TTM Result on 2013-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 23-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     2.11%    YoY -     6.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,831,126 18,190,574 15,795,693 14,694,892 13,433,389 12,010,838 10,120,507 11.85%
  YoY % 9.02% 15.16% 7.49% 9.39% 11.84% 18.68% -
  Horiz. % 195.95% 179.74% 156.08% 145.20% 132.73% 118.68% 100.00%
PBT 6,674,649 6,139,286 5,394,244 5,200,226 4,900,493 4,616,629 3,661,279 10.52%
  YoY % 8.72% 13.81% 3.73% 6.12% 6.15% 26.09% -
  Horiz. % 182.30% 167.68% 147.33% 142.03% 133.85% 126.09% 100.00%
Tax -1,434,861 -1,273,708 -1,206,946 -1,208,856 -1,145,897 -1,101,237 -880,818 8.46%
  YoY % -12.65% -5.53% 0.16% -5.49% -4.06% -25.02% -
  Horiz. % 162.90% 144.61% 137.03% 137.24% 130.09% 125.02% 100.00%
NP 5,239,788 4,865,578 4,187,298 3,991,370 3,754,596 3,515,392 2,780,461 11.13%
  YoY % 7.69% 16.20% 4.91% 6.31% 6.80% 26.43% -
  Horiz. % 188.45% 174.99% 150.60% 143.55% 135.04% 126.43% 100.00%
NP to SH 5,179,766 4,813,831 4,146,205 3,946,310 3,717,595 3,467,834 2,736,610 11.21%
  YoY % 7.60% 16.10% 5.07% 6.15% 7.20% 26.72% -
  Horiz. % 189.28% 175.90% 151.51% 144.20% 135.85% 126.72% 100.00%
Tax Rate 21.50 % 20.75 % 22.37 % 23.25 % 23.38 % 23.85 % 24.06 % -1.86%
  YoY % 3.61% -7.24% -3.78% -0.56% -1.97% -0.87% -
  Horiz. % 89.36% 86.24% 92.98% 96.63% 97.17% 99.13% 100.00%
Total Cost 14,591,338 13,324,996 11,608,395 10,703,522 9,678,793 8,495,446 7,340,046 12.12%
  YoY % 9.50% 14.79% 8.45% 10.59% 13.93% 15.74% -
  Horiz. % 198.79% 181.54% 158.15% 145.82% 131.86% 115.74% 100.00%
Net Worth 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 17.96%
  YoY % 10.64% 36.80% 12.92% 14.14% 58.31% -12.70% -
  Horiz. % 269.60% 243.66% 178.12% 157.75% 138.21% 87.30% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,239,666 2,123,821 1,856,085 1,820,944 1,681,169 1,856,165 1,738,460 4.31%
  YoY % 5.45% 14.42% 1.93% 8.31% -9.43% 6.77% -
  Horiz. % 128.83% 122.17% 106.77% 104.74% 96.70% 106.77% 100.00%
Div Payout % 43.24 % 44.12 % 44.77 % 46.14 % 45.22 % 53.53 % 63.53 % -6.21%
  YoY % -1.99% -1.45% -2.97% 2.03% -15.52% -15.74% -
  Horiz. % 68.06% 69.45% 70.47% 72.63% 71.18% 84.26% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 17.96%
  YoY % 10.64% 36.80% 12.92% 14.14% 58.31% -12.70% -
  Horiz. % 269.60% 243.66% 178.12% 157.75% 138.21% 87.30% 100.00%
NOSH 3,861,494 3,861,494 3,502,639 3,501,556 3,502,566 3,501,809 3,502,285 1.64%
  YoY % 0.00% 10.25% 0.03% -0.03% 0.02% -0.01% -
  Horiz. % 110.26% 110.26% 100.01% 99.98% 100.01% 99.99% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 26.42 % 26.75 % 26.51 % 27.16 % 27.95 % 29.27 % 27.47 % -0.65%
  YoY % -1.23% 0.91% -2.39% -2.83% -4.51% 6.55% -
  Horiz. % 96.18% 97.38% 96.51% 98.87% 101.75% 106.55% 100.00%
ROE 15.97 % 16.42 % 19.34 % 20.79 % 22.35 % 33.01 % 22.74 % -5.72%
  YoY % -2.74% -15.10% -6.97% -6.98% -32.29% 45.16% -
  Horiz. % 70.23% 72.21% 85.05% 91.42% 98.28% 145.16% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 513.56 471.08 450.97 419.67 383.53 342.99 288.97 10.05%
  YoY % 9.02% 4.46% 7.46% 9.42% 11.82% 18.69% -
  Horiz. % 177.72% 163.02% 156.06% 145.23% 132.72% 118.69% 100.00%
EPS 134.14 124.66 118.37 112.70 106.14 99.03 78.14 9.42%
  YoY % 7.60% 5.31% 5.03% 6.18% 7.18% 26.73% -
  Horiz. % 171.67% 159.53% 151.48% 144.23% 135.83% 126.73% 100.00%
DPS 58.00 55.00 53.00 52.00 48.00 53.00 50.00 2.50%
  YoY % 5.45% 3.77% 1.92% 8.33% -9.43% 6.00% -
  Horiz. % 116.00% 110.00% 106.00% 104.00% 96.00% 106.00% 100.00%
NAPS 8.4018 7.5935 6.1196 5.4213 4.7484 3.0000 3.4360 16.05%
  YoY % 10.64% 24.08% 12.88% 14.17% 58.28% -12.69% -
  Horiz. % 244.52% 221.00% 178.10% 157.78% 138.20% 87.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 510.83 468.57 406.88 378.53 346.03 309.39 260.69 11.85%
  YoY % 9.02% 15.16% 7.49% 9.39% 11.84% 18.68% -
  Horiz. % 195.95% 179.74% 156.08% 145.20% 132.74% 118.68% 100.00%
EPS 133.43 124.00 106.80 101.65 95.76 89.33 70.49 11.21%
  YoY % 7.60% 16.10% 5.07% 6.15% 7.20% 26.73% -
  Horiz. % 189.29% 175.91% 151.51% 144.20% 135.85% 126.73% 100.00%
DPS 57.69 54.71 47.81 46.91 43.31 47.81 44.78 4.31%
  YoY % 5.45% 14.43% 1.92% 8.31% -9.41% 6.77% -
  Horiz. % 128.83% 122.18% 106.77% 104.76% 96.72% 106.77% 100.00%
NAPS 8.3571 7.5531 5.5214 4.8898 4.2841 2.7061 3.0998 17.96%
  YoY % 10.64% 36.80% 12.92% 14.14% 58.31% -12.70% -
  Horiz. % 269.60% 243.66% 178.12% 157.75% 138.21% 87.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 19.4000 18.7200 19.5800 16.9400 13.7600 13.3000 11.9000 -
P/RPS 3.78 3.97 4.34 4.04 3.59 3.88 4.12 -1.42%
  YoY % -4.79% -8.53% 7.43% 12.53% -7.47% -5.83% -
  Horiz. % 91.75% 96.36% 105.34% 98.06% 87.14% 94.17% 100.00%
P/EPS 14.46 15.02 16.54 15.03 12.96 13.43 15.23 -0.86%
  YoY % -3.73% -9.19% 10.05% 15.97% -3.50% -11.82% -
  Horiz. % 94.94% 98.62% 108.60% 98.69% 85.10% 88.18% 100.00%
EY 6.91 6.66 6.05 6.65 7.71 7.45 6.57 0.84%
  YoY % 3.75% 10.08% -9.02% -13.75% 3.49% 13.39% -
  Horiz. % 105.18% 101.37% 92.09% 101.22% 117.35% 113.39% 100.00%
DY 2.99 2.94 2.71 3.07 3.49 3.98 4.20 -5.50%
  YoY % 1.70% 8.49% -11.73% -12.03% -12.31% -5.24% -
  Horiz. % 71.19% 70.00% 64.52% 73.10% 83.10% 94.76% 100.00%
P/NAPS 2.31 2.47 3.20 3.12 2.90 4.43 3.46 -6.51%
  YoY % -6.48% -22.81% 2.56% 7.59% -34.54% 28.03% -
  Horiz. % 66.76% 71.39% 92.49% 90.17% 83.82% 128.03% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 -
Price 19.5600 18.8800 20.0000 17.1000 14.3400 13.3600 12.2000 -
P/RPS 3.81 4.01 4.43 4.07 3.74 3.90 4.22 -1.69%
  YoY % -4.99% -9.48% 8.85% 8.82% -4.10% -7.58% -
  Horiz. % 90.28% 95.02% 104.98% 96.45% 88.63% 92.42% 100.00%
P/EPS 14.58 15.14 16.90 15.17 13.51 13.49 15.61 -1.13%
  YoY % -3.70% -10.41% 11.40% 12.29% 0.15% -13.58% -
  Horiz. % 93.40% 96.99% 108.26% 97.18% 86.55% 86.42% 100.00%
EY 6.86 6.60 5.92 6.59 7.40 7.41 6.40 1.16%
  YoY % 3.94% 11.49% -10.17% -10.95% -0.13% 15.78% -
  Horiz. % 107.19% 103.12% 92.50% 102.97% 115.62% 115.78% 100.00%
DY 2.97 2.91 2.65 3.04 3.35 3.97 4.10 -5.23%
  YoY % 2.06% 9.81% -12.83% -9.25% -15.62% -3.17% -
  Horiz. % 72.44% 70.98% 64.63% 74.15% 81.71% 96.83% 100.00%
P/NAPS 2.33 2.49 3.27 3.15 3.02 4.45 3.55 -6.77%
  YoY % -6.43% -23.85% 3.81% 4.30% -32.13% 25.35% -
  Horiz. % 65.63% 70.14% 92.11% 88.73% 85.07% 125.35% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers