[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
05-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.75%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,331,486 8,007,478 3,948,377 15,264,300 11,345,627 7,476,085 3,673,214 124.04%
PBT 4,246,977 2,694,794 1,327,100 5,309,984 3,968,698 2,610,534 1,269,976 123.46%
Tax -949,978 -599,929 -300,067 -1,204,342 -898,127 -597,325 -291,052 119.87%
NP 3,296,999 2,094,865 1,027,033 4,105,642 3,070,571 2,013,209 978,924 124.52%
-
NP to SH 3,264,849 2,073,328 1,016,932 4,064,683 3,039,066 1,991,806 968,301 124.68%
-
Tax Rate 22.37% 22.26% 22.61% 22.68% 22.63% 22.88% 22.92% -
Total Cost 9,034,487 5,912,613 2,921,344 11,158,658 8,275,056 5,462,876 2,694,290 123.86%
-
Net Worth 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 27.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 859,569 805,515 - 1,821,157 770,447 770,524 - -
Div Payout % 26.33% 38.85% - 44.80% 25.35% 38.68% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 25,887,612 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 27.70%
NOSH 3,882,138 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 3,501,992 7.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.74% 26.16% 26.01% 26.90% 27.06% 26.93% 26.65% -
ROE 12.61% 9.67% 4.99% 19.90% 15.77% 10.49% 5.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 329.96 228.64 112.75 435.85 323.97 213.46 104.89 114.54%
EPS 91.16 59.20 29.04 116.06 86.78 56.87 27.65 121.35%
DPS 23.00 23.00 0.00 52.00 22.00 22.00 0.00 -
NAPS 6.9269 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 22.28%
Adjusted Per Share Value based on latest NOSH - 3,501,594
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.51 41.24 20.34 78.61 58.43 38.50 18.92 124.02%
EPS 16.81 10.68 5.24 20.93 15.65 10.26 4.99 124.55%
DPS 4.43 4.15 0.00 9.38 3.97 3.97 0.00 -
NAPS 1.3333 1.1038 1.05 1.0519 0.9927 0.9779 0.9236 27.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 18.90 19.58 19.16 19.40 17.74 16.94 16.26 -
P/RPS 5.73 8.56 16.99 4.45 5.48 7.94 15.50 -48.45%
P/EPS 21.63 33.07 65.98 16.72 20.44 29.79 58.81 -48.63%
EY 4.62 3.02 1.52 5.98 4.89 3.36 1.70 94.62%
DY 1.22 1.17 0.00 2.68 1.24 1.30 0.00 -
P/NAPS 2.73 3.20 3.29 3.33 3.22 3.12 3.18 -9.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 -
Price 18.62 20.00 20.20 19.06 18.50 17.10 16.34 -
P/RPS 5.64 8.75 17.92 4.37 5.71 8.01 15.58 -49.17%
P/EPS 21.31 33.78 69.56 16.42 21.32 30.07 59.10 -49.30%
EY 4.69 2.96 1.44 6.09 4.69 3.33 1.69 97.35%
DY 1.24 1.15 0.00 2.73 1.19 1.29 0.00 -
P/NAPS 2.69 3.27 3.47 3.27 3.36 3.15 3.19 -10.73%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment