Highlights

[PBBANK] YoY TTM Result on 2012-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     1.82%    YoY -     3.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,181,550 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 12.00%
  YoY % 13.77% 10.45% 8.58% 10.20% 15.59% 13.59% -
  Horiz. % 197.43% 173.54% 157.11% 144.70% 131.30% 113.59% 100.00%
PBT 6,491,395 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 11.81%
  YoY % 11.65% 9.50% 5.21% 3.47% 19.38% 23.03% -
  Horiz. % 195.44% 175.05% 159.87% 151.96% 146.86% 123.03% 100.00%
Tax -1,370,156 -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 10.08%
  YoY % -9.53% -3.87% -2.24% -2.13% -16.85% -28.22% -
  Horiz. % 177.97% 162.48% 156.43% 153.01% 149.82% 128.22% 100.00%
NP 5,121,239 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 12.31%
  YoY % 12.23% 11.15% 6.11% 3.89% 20.18% 21.46% -
  Horiz. % 200.71% 178.85% 160.91% 151.64% 145.97% 121.46% 100.00%
NP to SH 5,062,152 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 12.34%
  YoY % 12.02% 11.17% 6.22% 3.87% 20.87% 21.09% -
  Horiz. % 201.09% 179.51% 161.47% 152.02% 146.36% 121.09% 100.00%
Tax Rate 21.11 % 21.51 % 22.68 % 23.34 % 23.65 % 24.16 % 23.18 % -1.55%
  YoY % -1.86% -5.16% -2.83% -1.31% -2.11% 4.23% -
  Horiz. % 91.07% 92.80% 97.84% 100.69% 102.03% 104.23% 100.00%
Total Cost 14,060,311 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 11.89%
  YoY % 14.34% 10.20% 9.52% 12.81% 13.80% 10.78% -
  Horiz. % 196.26% 171.65% 155.76% 142.22% 126.07% 110.78% 100.00%
Net Worth 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 18.94%
  YoY % 11.44% 37.24% 13.81% 28.08% 7.48% 18.24% -
  Horiz. % 283.31% 254.23% 185.24% 162.77% 127.09% 118.24% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,162,436 2,002,670 1,820,820 1,751,115 1,681,018 2,031,374 1,898,043 2.20%
  YoY % 7.98% 9.99% 3.98% 4.17% -17.25% 7.02% -
  Horiz. % 113.93% 105.51% 95.93% 92.26% 88.57% 107.02% 100.00%
Div Payout % 42.72 % 44.32 % 44.80 % 45.76 % 45.63 % 66.64 % 75.40 % -9.03%
  YoY % -3.61% -1.07% -2.10% 0.28% -31.53% -11.62% -
  Horiz. % 56.66% 58.78% 59.42% 60.69% 60.52% 88.38% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 18.94%
  YoY % 11.44% 37.24% 13.81% 28.08% 7.48% 18.24% -
  Horiz. % 283.31% 254.23% 185.24% 162.77% 127.09% 118.24% 100.00%
NOSH 3,861,494 3,861,494 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 1.89%
  YoY % 0.00% 10.28% -0.01% -0.01% -0.00% 1.47% -
  Horiz. % 111.88% 111.88% 101.45% 101.46% 101.47% 101.47% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 26.70 % 27.07 % 26.90 % 27.52 % 29.20 % 28.08 % 26.26 % 0.28%
  YoY % -1.37% 0.63% -2.25% -5.75% 3.99% 6.93% -
  Horiz. % 101.68% 103.08% 102.44% 104.80% 111.20% 106.93% 100.00%
ROE 16.21 % 16.12 % 19.90 % 21.33 % 26.30 % 23.39 % 22.84 % -5.55%
  YoY % 0.56% -18.99% -6.70% -18.90% 12.44% 2.41% -
  Horiz. % 70.97% 70.58% 87.13% 93.39% 115.15% 102.41% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 496.74 436.62 435.92 401.43 364.22 315.08 281.48 9.92%
  YoY % 13.77% 0.16% 8.59% 10.22% 15.60% 11.94% -
  Horiz. % 176.47% 155.12% 154.87% 142.61% 129.39% 111.94% 100.00%
EPS 131.09 117.02 116.08 109.27 105.19 87.03 72.93 10.26%
  YoY % 12.02% 0.81% 6.23% 3.88% 20.87% 19.33% -
  Horiz. % 179.75% 160.46% 159.17% 149.83% 144.23% 119.33% 100.00%
DPS 56.00 51.86 52.00 50.00 48.00 58.00 54.99 0.30%
  YoY % 7.98% -0.27% 4.00% 4.17% -17.24% 5.47% -
  Horiz. % 101.84% 94.31% 94.56% 90.93% 87.29% 105.47% 100.00%
NAPS 8.0878 7.2575 5.8318 5.1237 4.0000 3.7214 3.1938 16.74%
  YoY % 11.44% 24.45% 13.82% 28.09% 7.49% 16.52% -
  Horiz. % 253.23% 227.24% 182.60% 160.43% 125.24% 116.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 494.10 434.30 393.19 362.12 328.59 284.27 250.26 12.00%
  YoY % 13.77% 10.46% 8.58% 10.20% 15.59% 13.59% -
  Horiz. % 197.43% 173.54% 157.11% 144.70% 131.30% 113.59% 100.00%
EPS 130.40 116.40 104.70 98.57 94.90 78.52 64.84 12.34%
  YoY % 12.03% 11.17% 6.22% 3.87% 20.86% 21.10% -
  Horiz. % 201.11% 179.52% 161.47% 152.02% 146.36% 121.10% 100.00%
DPS 55.70 51.59 46.90 45.11 43.30 52.33 48.89 2.20%
  YoY % 7.97% 10.00% 3.97% 4.18% -17.26% 7.04% -
  Horiz. % 113.93% 105.52% 95.93% 92.27% 88.57% 107.04% 100.00%
NAPS 8.0448 7.2189 5.2601 4.6220 3.6087 3.3574 2.8396 18.94%
  YoY % 11.44% 37.24% 13.81% 28.08% 7.48% 18.23% -
  Horiz. % 283.31% 254.22% 185.24% 162.77% 127.08% 118.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.5200 18.3000 19.4000 16.2800 13.3800 13.0200 11.3000 -
P/RPS 3.73 4.19 4.45 4.06 3.67 4.13 4.01 -1.20%
  YoY % -10.98% -5.84% 9.61% 10.63% -11.14% 2.99% -
  Horiz. % 93.02% 104.49% 110.97% 101.25% 91.52% 102.99% 100.00%
P/EPS 14.13 15.64 16.71 14.90 12.72 14.96 15.49 -1.52%
  YoY % -9.65% -6.40% 12.15% 17.14% -14.97% -3.42% -
  Horiz. % 91.22% 100.97% 107.88% 96.19% 82.12% 96.58% 100.00%
EY 7.08 6.39 5.98 6.71 7.86 6.68 6.45 1.56%
  YoY % 10.80% 6.86% -10.88% -14.63% 17.66% 3.57% -
  Horiz. % 109.77% 99.07% 92.71% 104.03% 121.86% 103.57% 100.00%
DY 3.02 2.83 2.68 3.07 3.59 4.45 4.87 -7.65%
  YoY % 6.71% 5.60% -12.70% -14.48% -19.33% -8.62% -
  Horiz. % 62.01% 58.11% 55.03% 63.04% 73.72% 91.38% 100.00%
P/NAPS 2.29 2.52 3.33 3.18 3.35 3.50 3.54 -7.00%
  YoY % -9.13% -24.32% 4.72% -5.07% -4.29% -1.13% -
  Horiz. % 64.69% 71.19% 94.07% 89.83% 94.63% 98.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 -
Price 18.3800 18.4400 19.0600 15.7200 13.5200 13.3400 12.0800 -
P/RPS 3.70 4.22 4.37 3.92 3.71 4.23 4.29 -2.43%
  YoY % -12.32% -3.43% 11.48% 5.66% -12.29% -1.40% -
  Horiz. % 86.25% 98.37% 101.86% 91.38% 86.48% 98.60% 100.00%
P/EPS 14.02 15.76 16.42 14.39 12.85 15.33 16.56 -2.74%
  YoY % -11.04% -4.02% 14.11% 11.98% -16.18% -7.43% -
  Horiz. % 84.66% 95.17% 99.15% 86.90% 77.60% 92.57% 100.00%
EY 7.13 6.35 6.09 6.95 7.78 6.52 6.04 2.80%
  YoY % 12.28% 4.27% -12.37% -10.67% 19.33% 7.95% -
  Horiz. % 118.05% 105.13% 100.83% 115.07% 128.81% 107.95% 100.00%
DY 3.05 2.81 2.73 3.18 3.55 4.35 4.55 -6.45%
  YoY % 8.54% 2.93% -14.15% -10.42% -18.39% -4.40% -
  Horiz. % 67.03% 61.76% 60.00% 69.89% 78.02% 95.60% 100.00%
P/NAPS 2.27 2.54 3.27 3.07 3.38 3.58 3.78 -8.14%
  YoY % -10.63% -22.32% 6.51% -9.17% -5.59% -5.29% -
  Horiz. % 60.05% 67.20% 86.51% 81.22% 89.42% 94.71% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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