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

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	12,331,486	8,007,478	3,948,377	15,264,300	11,345,627	7,476,085	3,673,214	124.04%
YoY %	54.00%	102.80%	-74.13%	34.54%	51.76%	103.53%	-	-
Horiz. %	335.71%	218.00%	107.49%	415.56%	308.87%	203.53%	100.00%	-
PBT	4,246,977	2,694,794	1,327,100	5,309,984	3,968,698	2,610,534	1,269,976	123.46%
YoY %	57.60%	103.06%	-75.01%	33.80%	52.03%	105.56%	-	-
Horiz. %	334.41%	212.19%	104.50%	418.12%	312.50%	205.56%	100.00%	-
Tax	-949,978	-599,929	-300,067	-1,204,342	-898,127	-597,325	-291,052	119.87%
YoY %	-58.35%	-99.93%	75.08%	-34.09%	-50.36%	-105.23%	-	-
Horiz. %	326.39%	206.12%	103.10%	413.79%	308.58%	205.23%	100.00%	-
NP	3,296,999	2,094,865	1,027,033	4,105,642	3,070,571	2,013,209	978,924	124.52%
YoY %	57.38%	103.97%	-74.98%	33.71%	52.52%	105.66%	-	-
Horiz. %	336.80%	214.00%	104.91%	419.40%	313.67%	205.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	57.47%	103.88%	-74.98%	33.75%	52.58%	105.70%	-	-
Horiz. %	337.17%	214.12%	105.02%	419.77%	313.86%	205.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.37%	22.26%	22.61%	22.68%	22.63%	22.88%	22.92%	-
YoY %	0.49%	-1.55%	-0.31%	0.22%	-1.09%	-0.17%	-	-
Horiz. %	97.60%	97.12%	98.65%	98.95%	98.73%	99.83%	100.00%	-
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%
YoY %	52.80%	102.39%	-73.82%	34.85%	51.48%	102.76%	-	-
Horiz. %	335.32%	219.45%	108.43%	414.16%	307.13%	202.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	20.79%	5.13%	-0.18%	5.96%	1.51%	5.88%	-	-
Horiz. %	144.36%	119.51%	113.69%	113.89%	107.48%	105.88%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	859,569	805,515	-	1,821,157	770,447	770,524	-	-
YoY %	6.71%	0.00%	-	136.38%	-0.01%	0.00%	-	-
Horiz. %	111.56%	104.54%	-	236.35%	99.99%	100.00%	-	-
Div Payout %	26.33%	38.85%	-	44.80%	25.35%	38.68%	-	-
YoY %	-32.23%	0.00%	-	76.73%	-34.46%	0.00%	-	-
Horiz. %	68.07%	100.44%	-	115.82%	65.54%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
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%
YoY %	20.79%	5.13%	-0.18%	5.96%	1.51%	5.88%	-	-
Horiz. %	144.36%	119.51%	113.69%	113.89%	107.48%	105.88%	100.00%	-
NOSH	3,882,138	3,502,243	3,501,831	3,502,225	3,502,035	3,502,384	3,501,992	7.10%
YoY %	10.85%	0.01%	-0.01%	0.01%	-0.01%	0.01%	-	-
Horiz. %	110.86%	100.01%	100.00%	100.01%	100.00%	100.01%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	26.74%	26.16%	26.01%	26.90%	27.06%	26.93%	26.65%	-
YoY %	2.22%	0.58%	-3.31%	-0.59%	0.48%	1.05%	-	-
Horiz. %	100.34%	98.16%	97.60%	100.94%	101.54%	101.05%	100.00%	-
ROE	12.61%	9.67%	4.99%	19.90%	15.77%	10.49%	5.40%	-
YoY %	30.40%	93.79%	-74.92%	26.19%	50.33%	94.26%	-	-
Horiz. %	233.52%	179.07%	92.41%	368.52%	292.04%	194.26%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	329.96	228.64	112.75	435.85	323.97	213.46	104.89	114.54%
YoY %	44.31%	102.78%	-74.13%	34.53%	51.77%	103.51%	-	-
Horiz. %	314.58%	217.98%	107.49%	415.53%	308.87%	203.51%	100.00%	-
EPS	91.16	59.20	29.04	116.06	86.78	56.87	27.65	121.35%
YoY %	53.99%	103.86%	-74.98%	33.74%	52.59%	105.68%	-	-
Horiz. %	329.69%	214.10%	105.03%	419.75%	313.85%	205.68%	100.00%	-
DPS	23.00	23.00	0.00	52.00	22.00	22.00	0.00	-
YoY %	0.00%	0.00%	0.00%	136.36%	0.00%	0.00%	-	-
Horiz. %	104.55%	104.55%	0.00%	236.36%	100.00%	100.00%	-	-
NAPS	6.9269	6.1196	5.8219	5.8318	5.5039	5.4213	5.1208	22.28%
YoY %	13.19%	5.11%	-0.17%	5.96%	1.52%	5.87%	-	-
Horiz. %	135.27%	119.50%	113.69%	113.88%	107.48%	105.87%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,594
RPS	63.53	41.25	20.34	78.64	58.45	38.52	18.92	124.07%
YoY %	54.01%	102.80%	-74.14%	34.54%	51.74%	103.59%	-	-
Horiz. %	335.78%	218.02%	107.51%	415.64%	308.93%	203.59%	100.00%	-
EPS	16.82	10.68	5.24	20.94	15.66	10.26	4.99	124.64%
YoY %	57.49%	103.82%	-74.98%	33.72%	52.63%	105.61%	-	-
Horiz. %	337.07%	214.03%	105.01%	419.64%	313.83%	205.61%	100.00%	-
DPS	4.43	4.15	0.00	9.38	3.97	3.97	0.00	-
YoY %	6.75%	0.00%	0.00%	136.27%	0.00%	0.00%	-	-
Horiz. %	111.59%	104.53%	0.00%	236.27%	100.00%	100.00%	-	-
NAPS	1.3337	1.1042	1.0503	1.0522	0.993	0.9782	0.9239	27.70%
YoY %	20.78%	5.13%	-0.18%	5.96%	1.51%	5.88%	-	-
Horiz. %	144.36%	119.52%	113.68%	113.89%	107.48%	105.88%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-33.06%	-49.62%	281.80%	-18.80%	-30.98%	-48.77%	-	-
Horiz. %	36.97%	55.23%	109.61%	28.71%	35.35%	51.23%	100.00%	-
P/EPS	21.63	33.07	65.98	16.72	20.44	29.79	58.81	-48.63%
YoY %	-34.59%	-49.88%	294.62%	-18.20%	-31.39%	-49.35%	-	-
Horiz. %	36.78%	56.23%	112.19%	28.43%	34.76%	50.65%	100.00%	-
EY	4.62	3.02	1.52	5.98	4.89	3.36	1.70	94.62%
YoY %	52.98%	98.68%	-74.58%	22.29%	45.54%	97.65%	-	-
Horiz. %	271.76%	177.65%	89.41%	351.76%	287.65%	197.65%	100.00%	-
DY	1.22	1.17	0.00	2.68	1.24	1.30	0.00	-
YoY %	4.27%	0.00%	0.00%	116.13%	-4.62%	0.00%	-	-
Horiz. %	93.85%	90.00%	0.00%	206.15%	95.38%	100.00%	-	-
P/NAPS	2.73	3.20	3.29	3.33	3.22	3.12	3.18	-9.66%
YoY %	-14.69%	-2.74%	-1.20%	3.42%	3.21%	-1.89%	-	-
Horiz. %	85.85%	100.63%	103.46%	104.72%	101.26%	98.11%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-35.54%	-51.17%	310.07%	-23.47%	-28.71%	-48.59%	-	-
Horiz. %	36.20%	56.16%	115.02%	28.05%	36.65%	51.41%	100.00%	-
P/EPS	21.31	33.78	69.56	16.42	21.32	30.07	59.10	-49.30%
YoY %	-36.92%	-51.44%	323.63%	-22.98%	-29.10%	-49.12%	-	-
Horiz. %	36.06%	57.16%	117.70%	27.78%	36.07%	50.88%	100.00%	-
EY	4.69	2.96	1.44	6.09	4.69	3.33	1.69	97.35%
YoY %	58.45%	105.56%	-76.35%	29.85%	40.84%	97.04%	-	-
Horiz. %	277.51%	175.15%	85.21%	360.36%	277.51%	197.04%	100.00%	-
DY	1.24	1.15	0.00	2.73	1.19	1.29	0.00	-
YoY %	7.83%	0.00%	0.00%	129.41%	-7.75%	0.00%	-	-
Horiz. %	96.12%	89.15%	0.00%	211.63%	92.25%	100.00%	-	-
P/NAPS	2.69	3.27	3.47	3.27	3.36	3.15	3.19	-10.73%
YoY %	-17.74%	-5.76%	6.12%	-2.68%	6.67%	-1.25%	-	-
Horiz. %	84.33%	102.51%	108.78%	102.51%	105.33%	98.75%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 16:00:00

EMA 5

Hourly

SELL

2024-06-26 16:00:00

EMA 5

30 Mins

SELL

2024-06-26 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-26 16:00:00

EMA 5

10 Mins

SELL

2024-06-26 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,129,800

INGENIEU

0.06

-0.005

227,588,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,281,200

AHB-WC

0.07

+0.005

100,155,600

JCY

0.73

+0.035

80,998,800

MYEG

1.01

-0.03

62,823,300

SBH

0.32

+0.035

59,457,700

SNS

0.76

+0.04

56,089,300

More active Stocks

CHGP

2.63

+0.34

744,400

PANAMY

20.22

+0.22

11,300

VSTECS

4.21

+0.21

2,638,800

HLFG

17.38

+0.18

210,100

MBMR

5.36

+0.16

831,200

GREATEC

5.14

+0.15

786,800

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

232,900

UTDPLT

24.08

+0.14

145,600

PIE

6.31

+0.13

222,300

More gainer Stocks

NESTLE

121.30

-1.20

67,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,100

KLK

20.78

-0.20

1,147,400

KESM

7.00

-0.18

179,200

PMETAL-C1G

0.10

-0.15

2,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

TENAGA

13.90

-0.10

6,108,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More