Highlights

[PBBANK] YoY TTM Result on 2014-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     0.80%    YoY -     5.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 20,310,515 19,831,126 18,190,574 15,795,693 14,694,892 13,433,389 12,010,838 9.14%
  YoY % 2.42% 9.02% 15.16% 7.49% 9.39% 11.84% -
  Horiz. % 169.10% 165.11% 151.45% 131.51% 122.35% 111.84% 100.00%
PBT 6,718,434 6,674,649 6,139,286 5,394,244 5,200,226 4,900,493 4,616,629 6.45%
  YoY % 0.66% 8.72% 13.81% 3.73% 6.12% 6.15% -
  Horiz. % 145.53% 144.58% 132.98% 116.84% 112.64% 106.15% 100.00%
Tax -1,349,307 -1,434,861 -1,273,708 -1,206,946 -1,208,856 -1,145,897 -1,101,237 3.44%
  YoY % 5.96% -12.65% -5.53% 0.16% -5.49% -4.06% -
  Horiz. % 122.53% 130.30% 115.66% 109.60% 109.77% 104.06% 100.00%
NP 5,369,127 5,239,788 4,865,578 4,187,298 3,991,370 3,754,596 3,515,392 7.31%
  YoY % 2.47% 7.69% 16.20% 4.91% 6.31% 6.80% -
  Horiz. % 152.73% 149.05% 138.41% 119.11% 113.54% 106.80% 100.00%
NP to SH 5,300,739 5,179,766 4,813,831 4,146,205 3,946,310 3,717,595 3,467,834 7.32%
  YoY % 2.34% 7.60% 16.10% 5.07% 6.15% 7.20% -
  Horiz. % 152.85% 149.37% 138.81% 119.56% 113.80% 107.20% 100.00%
Tax Rate 20.08 % 21.50 % 20.75 % 22.37 % 23.25 % 23.38 % 23.85 % -2.82%
  YoY % -6.60% 3.61% -7.24% -3.78% -0.56% -1.97% -
  Horiz. % 84.19% 90.15% 87.00% 93.79% 97.48% 98.03% 100.00%
Total Cost 14,941,388 14,591,338 13,324,996 11,608,395 10,703,522 9,678,793 8,495,446 9.86%
  YoY % 2.40% 9.50% 14.79% 8.45% 10.59% 13.93% -
  Horiz. % 175.88% 171.75% 156.85% 136.64% 125.99% 113.93% 100.00%
Net Worth 35,524,587 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 22.49%
  YoY % 9.50% 10.64% 36.80% 12.92% 14.14% 58.31% -
  Horiz. % 338.15% 308.83% 279.12% 204.03% 180.70% 158.31% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,278,281 2,239,666 2,123,821 1,856,085 1,820,944 1,681,169 1,856,165 3.47%
  YoY % 1.72% 5.45% 14.42% 1.93% 8.31% -9.43% -
  Horiz. % 122.74% 120.66% 114.42% 100.00% 98.10% 90.57% 100.00%
Div Payout % 42.98 % 43.24 % 44.12 % 44.77 % 46.14 % 45.22 % 53.53 % -3.59%
  YoY % -0.60% -1.99% -1.45% -2.97% 2.03% -15.52% -
  Horiz. % 80.29% 80.78% 82.42% 83.64% 86.19% 84.48% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 35,524,587 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 22.49%
  YoY % 9.50% 10.64% 36.80% 12.92% 14.14% 58.31% -
  Horiz. % 338.15% 308.83% 279.12% 204.03% 180.70% 158.31% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,502,639 3,501,556 3,502,566 3,501,809 1.64%
  YoY % 0.00% 0.00% 10.25% 0.03% -0.03% 0.02% -
  Horiz. % 110.27% 110.27% 110.27% 100.02% 99.99% 100.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 26.44 % 26.42 % 26.75 % 26.51 % 27.16 % 27.95 % 29.27 % -1.68%
  YoY % 0.08% -1.23% 0.91% -2.39% -2.83% -4.51% -
  Horiz. % 90.33% 90.26% 91.39% 90.57% 92.79% 95.49% 100.00%
ROE 14.92 % 15.97 % 16.42 % 19.34 % 20.79 % 22.35 % 33.01 % -12.39%
  YoY % -6.57% -2.74% -15.10% -6.97% -6.98% -32.29% -
  Horiz. % 45.20% 48.38% 49.74% 58.59% 62.98% 67.71% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 525.98 513.56 471.08 450.97 419.67 383.53 342.99 7.38%
  YoY % 2.42% 9.02% 4.46% 7.46% 9.42% 11.82% -
  Horiz. % 153.35% 149.73% 137.35% 131.48% 122.36% 111.82% 100.00%
EPS 137.27 134.14 124.66 118.37 112.70 106.14 99.03 5.59%
  YoY % 2.33% 7.60% 5.31% 5.03% 6.18% 7.18% -
  Horiz. % 138.61% 135.45% 125.88% 119.53% 113.80% 107.18% 100.00%
DPS 59.00 58.00 55.00 53.00 52.00 48.00 53.00 1.80%
  YoY % 1.72% 5.45% 3.77% 1.92% 8.33% -9.43% -
  Horiz. % 111.32% 109.43% 103.77% 100.00% 98.11% 90.57% 100.00%
NAPS 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 3.0000 20.51%
  YoY % 9.50% 10.64% 24.08% 12.88% 14.17% 58.28% -
  Horiz. % 306.66% 280.06% 253.12% 203.99% 180.71% 158.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 104.64 102.17 93.71 81.38 75.71 69.21 61.88 9.14%
  YoY % 2.42% 9.03% 15.15% 7.49% 9.39% 11.85% -
  Horiz. % 169.10% 165.11% 151.44% 131.51% 122.35% 111.85% 100.00%
EPS 27.31 26.69 24.80 21.36 20.33 19.15 17.87 7.32%
  YoY % 2.32% 7.62% 16.10% 5.07% 6.16% 7.16% -
  Horiz. % 152.83% 149.36% 138.78% 119.53% 113.77% 107.16% 100.00%
DPS 11.74 11.54 10.94 9.56 9.38 8.66 9.56 3.48%
  YoY % 1.73% 5.48% 14.44% 1.92% 8.31% -9.41% -
  Horiz. % 122.80% 120.71% 114.44% 100.00% 98.12% 90.59% 100.00%
NAPS 1.8302 1.6714 1.5106 1.1043 0.9780 0.8568 0.5412 22.49%
  YoY % 9.50% 10.64% 36.79% 12.91% 14.15% 58.31% -
  Horiz. % 338.17% 308.83% 279.12% 204.05% 180.71% 158.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 20.3200 19.4000 18.7200 19.5800 16.9400 13.7600 13.3000 -
P/RPS 3.86 3.78 3.97 4.34 4.04 3.59 3.88 -0.09%
  YoY % 2.12% -4.79% -8.53% 7.43% 12.53% -7.47% -
  Horiz. % 99.48% 97.42% 102.32% 111.86% 104.12% 92.53% 100.00%
P/EPS 14.80 14.46 15.02 16.54 15.03 12.96 13.43 1.63%
  YoY % 2.35% -3.73% -9.19% 10.05% 15.97% -3.50% -
  Horiz. % 110.20% 107.67% 111.84% 123.16% 111.91% 96.50% 100.00%
EY 6.76 6.91 6.66 6.05 6.65 7.71 7.45 -1.61%
  YoY % -2.17% 3.75% 10.08% -9.02% -13.75% 3.49% -
  Horiz. % 90.74% 92.75% 89.40% 81.21% 89.26% 103.49% 100.00%
DY 2.90 2.99 2.94 2.71 3.07 3.49 3.98 -5.13%
  YoY % -3.01% 1.70% 8.49% -11.73% -12.03% -12.31% -
  Horiz. % 72.86% 75.13% 73.87% 68.09% 77.14% 87.69% 100.00%
P/NAPS 2.21 2.31 2.47 3.20 3.12 2.90 4.43 -10.93%
  YoY % -4.33% -6.48% -22.81% 2.56% 7.59% -34.54% -
  Horiz. % 49.89% 52.14% 55.76% 72.23% 70.43% 65.46% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 -
Price 20.4200 19.5600 18.8800 20.0000 17.1000 14.3400 13.3600 -
P/RPS 3.88 3.81 4.01 4.43 4.07 3.74 3.90 -0.09%
  YoY % 1.84% -4.99% -9.48% 8.85% 8.82% -4.10% -
  Horiz. % 99.49% 97.69% 102.82% 113.59% 104.36% 95.90% 100.00%
P/EPS 14.88 14.58 15.14 16.90 15.17 13.51 13.49 1.65%
  YoY % 2.06% -3.70% -10.41% 11.40% 12.29% 0.15% -
  Horiz. % 110.30% 108.08% 112.23% 125.28% 112.45% 100.15% 100.00%
EY 6.72 6.86 6.60 5.92 6.59 7.40 7.41 -1.61%
  YoY % -2.04% 3.94% 11.49% -10.17% -10.95% -0.13% -
  Horiz. % 90.69% 92.58% 89.07% 79.89% 88.93% 99.87% 100.00%
DY 2.89 2.97 2.91 2.65 3.04 3.35 3.97 -5.15%
  YoY % -2.69% 2.06% 9.81% -12.83% -9.25% -15.62% -
  Horiz. % 72.80% 74.81% 73.30% 66.75% 76.57% 84.38% 100.00%
P/NAPS 2.22 2.33 2.49 3.27 3.15 3.02 4.45 -10.93%
  YoY % -4.72% -6.43% -23.85% 3.81% 4.30% -32.13% -
  Horiz. % 49.89% 52.36% 55.96% 73.48% 70.79% 67.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

502  450  609  994 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.195+0.01 
 JAKS 0.685+0.01 
 DNEX 0.29+0.01 
 SCIB 3.00+0.46 
 KSTAR 0.12-0.025 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS