Highlights

[PBBANK] YoY TTM Result on 2012-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 18-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     1.10%    YoY -     3.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,781,089 16,250,159 14,975,684 13,749,673 12,405,921 10,559,855 9,777,673 11.49%
  YoY % 15.57% 8.51% 8.92% 10.83% 17.48% 8.00% -
  Horiz. % 192.08% 166.20% 153.16% 140.62% 126.88% 108.00% 100.00%
PBT 6,200,897 5,588,263 5,260,027 4,967,712 4,796,396 3,856,148 3,234,161 11.45%
  YoY % 10.96% 6.24% 5.88% 3.57% 24.38% 19.23% -
  Horiz. % 191.73% 172.79% 162.64% 153.60% 148.30% 119.23% 100.00%
Tax -1,320,488 -1,256,193 -1,192,805 -1,172,662 -1,134,257 -928,803 -714,377 10.78%
  YoY % -5.12% -5.31% -1.72% -3.39% -22.12% -30.02% -
  Horiz. % 184.84% 175.84% 166.97% 164.15% 158.78% 130.02% 100.00%
NP 4,880,409 4,332,070 4,067,222 3,795,050 3,662,139 2,927,345 2,519,784 11.64%
  YoY % 12.66% 6.51% 7.17% 3.63% 25.10% 16.17% -
  Horiz. % 193.68% 171.92% 161.41% 150.61% 145.34% 116.17% 100.00%
NP to SH 4,823,705 4,290,466 4,020,906 3,758,306 3,617,085 2,880,267 2,493,046 11.62%
  YoY % 12.43% 6.70% 6.99% 3.90% 25.58% 15.53% -
  Horiz. % 193.49% 172.10% 161.28% 150.75% 145.09% 115.53% 100.00%
Tax Rate 21.30 % 22.48 % 22.68 % 23.61 % 23.65 % 24.09 % 22.09 % -0.60%
  YoY % -5.25% -0.88% -3.94% -0.17% -1.83% 9.05% -
  Horiz. % 96.42% 101.77% 102.67% 106.88% 107.06% 109.05% 100.00%
Total Cost 13,900,680 11,918,089 10,908,462 9,954,623 8,743,782 7,632,510 7,257,889 11.43%
  YoY % 16.64% 9.26% 9.58% 13.85% 14.56% 5.16% -
  Horiz. % 191.53% 164.21% 150.30% 137.16% 120.47% 105.16% 100.00%
Net Worth 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 19.26%
  YoY % 14.50% 34.29% 13.97% 60.97% -13.80% 18.41% -
  Horiz. % 287.90% 251.46% 187.25% 164.30% 102.07% 118.41% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,123,821 1,856,085 1,820,944 1,681,169 1,856,165 1,738,460 1,874,013 2.11%
  YoY % 14.42% 1.93% 8.31% -9.43% 6.77% -7.23% -
  Horiz. % 113.33% 99.04% 97.17% 89.71% 99.05% 92.77% 100.00%
Div Payout % 44.03 % 43.26 % 45.29 % 44.73 % 51.32 % 60.36 % 75.17 % -8.53%
  YoY % 1.78% -4.48% 1.25% -12.84% -14.98% -19.70% -
  Horiz. % 58.57% 57.55% 60.25% 59.51% 68.27% 80.30% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 19.26%
  YoY % 14.50% 34.29% 13.97% 60.97% -13.80% 18.41% -
  Horiz. % 287.90% 251.46% 187.25% 164.30% 102.07% 118.41% 100.00%
NOSH 3,861,494 3,737,258 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 1.89%
  YoY % 3.32% 6.70% 0.02% -0.03% 0.02% 1.49% -
  Horiz. % 111.91% 108.31% 101.51% 101.48% 101.51% 101.49% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.99 % 26.66 % 27.16 % 27.60 % 29.52 % 27.72 % 25.77 % 0.14%
  YoY % -2.51% -1.84% -1.59% -6.50% 6.49% 7.57% -
  Horiz. % 100.85% 103.45% 105.39% 107.10% 114.55% 107.57% 100.00%
ROE 16.27 % 16.57 % 20.86 % 22.22 % 34.42 % 23.63 % 24.22 % -6.41%
  YoY % -1.81% -20.57% -6.12% -35.44% 45.66% -2.44% -
  Horiz. % 67.18% 68.41% 86.13% 91.74% 142.11% 97.56% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 486.37 434.82 427.57 392.65 354.18 301.54 283.36 9.42%
  YoY % 11.86% 1.70% 8.89% 10.86% 17.46% 6.42% -
  Horiz. % 171.64% 153.45% 150.89% 138.57% 124.99% 106.42% 100.00%
EPS 124.92 114.80 114.80 107.33 103.27 82.25 72.25 9.55%
  YoY % 8.82% 0.00% 6.96% 3.93% 25.56% 13.84% -
  Horiz. % 172.90% 158.89% 158.89% 148.55% 142.93% 113.84% 100.00%
DPS 55.00 49.66 52.00 48.00 53.00 50.00 54.31 0.21%
  YoY % 10.75% -4.50% 8.33% -9.43% 6.00% -7.94% -
  Horiz. % 101.27% 91.44% 95.75% 88.38% 97.59% 92.06% 100.00%
NAPS 7.6758 6.9269 5.5039 4.8305 3.0000 3.4810 2.9836 17.05%
  YoY % 10.81% 25.85% 13.94% 61.02% -13.82% 16.67% -
  Horiz. % 257.27% 232.17% 184.47% 161.90% 100.55% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 483.78 418.59 385.76 354.18 319.56 272.01 251.86 11.49%
  YoY % 15.57% 8.51% 8.92% 10.83% 17.48% 8.00% -
  Horiz. % 192.08% 166.20% 153.16% 140.63% 126.88% 108.00% 100.00%
EPS 124.25 110.52 103.57 96.81 93.17 74.19 64.22 11.62%
  YoY % 12.42% 6.71% 6.98% 3.91% 25.58% 15.52% -
  Horiz. % 193.48% 172.10% 161.27% 150.75% 145.08% 115.52% 100.00%
DPS 54.71 47.81 46.91 43.31 47.81 44.78 48.27 2.11%
  YoY % 14.43% 1.92% 8.31% -9.41% 6.77% -7.23% -
  Horiz. % 113.34% 99.05% 97.18% 89.72% 99.05% 92.77% 100.00%
NAPS 7.6350 6.6684 4.9657 4.3572 2.7068 3.1402 2.6519 19.26%
  YoY % 14.50% 34.29% 13.97% 60.97% -13.80% 18.41% -
  Horiz. % 287.91% 251.46% 187.25% 164.30% 102.07% 118.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 17.5200 18.9000 17.7400 14.3800 12.2000 12.5600 10.2000 -
P/RPS 3.60 4.35 4.15 3.66 3.44 4.17 3.60 -
  YoY % -17.24% 4.82% 13.39% 6.40% -17.51% 15.83% -
  Horiz. % 100.00% 120.83% 115.28% 101.67% 95.56% 115.83% 100.00%
P/EPS 14.03 16.46 15.45 13.40 11.81 15.27 14.12 -0.11%
  YoY % -14.76% 6.54% 15.30% 13.46% -22.66% 8.14% -
  Horiz. % 99.36% 116.57% 109.42% 94.90% 83.64% 108.14% 100.00%
EY 7.13 6.07 6.47 7.46 8.46 6.55 7.08 0.12%
  YoY % 17.46% -6.18% -13.27% -11.82% 29.16% -7.49% -
  Horiz. % 100.71% 85.73% 91.38% 105.37% 119.49% 92.51% 100.00%
DY 3.14 2.63 2.93 3.34 4.34 3.98 5.32 -8.41%
  YoY % 19.39% -10.24% -12.28% -23.04% 9.05% -25.19% -
  Horiz. % 59.02% 49.44% 55.08% 62.78% 81.58% 74.81% 100.00%
P/NAPS 2.28 2.73 3.22 2.98 4.07 3.61 3.42 -6.53%
  YoY % -16.48% -15.22% 8.05% -26.78% 12.74% 5.56% -
  Horiz. % 66.67% 79.82% 94.15% 87.13% 119.01% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 -
Price 18.6400 18.6200 18.5000 14.7200 12.5000 12.5800 10.6200 -
P/RPS 3.83 4.28 4.33 3.75 3.53 4.17 3.75 0.35%
  YoY % -10.51% -1.15% 15.47% 6.23% -15.35% 11.20% -
  Horiz. % 102.13% 114.13% 115.47% 100.00% 94.13% 111.20% 100.00%
P/EPS 14.92 16.22 16.12 13.72 12.10 15.30 14.70 0.25%
  YoY % -8.01% 0.62% 17.49% 13.39% -20.92% 4.08% -
  Horiz. % 101.50% 110.34% 109.66% 93.33% 82.31% 104.08% 100.00%
EY 6.70 6.17 6.21 7.29 8.26 6.54 6.80 -0.25%
  YoY % 8.59% -0.64% -14.81% -11.74% 26.30% -3.82% -
  Horiz. % 98.53% 90.74% 91.32% 107.21% 121.47% 96.18% 100.00%
DY 2.95 2.67 2.81 3.26 4.24 3.97 5.11 -8.75%
  YoY % 10.49% -4.98% -13.80% -23.11% 6.80% -22.31% -
  Horiz. % 57.73% 52.25% 54.99% 63.80% 82.97% 77.69% 100.00%
P/NAPS 2.43 2.69 3.36 3.05 4.17 3.61 3.56 -6.16%
  YoY % -9.67% -19.94% 10.16% -26.86% 15.51% 1.40% -
  Horiz. % 68.26% 75.56% 94.38% 85.67% 117.13% 101.40% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers