[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	16,860,071	12,331,486	8,007,478	3,948,377	15,264,300	11,345,627	7,476,085	71.71%
YoY %	36.72%	54.00%	102.80%	-74.13%	34.54%	51.76%	-	-
Horiz. %	225.52%	164.95%	107.11%	52.81%	204.18%	151.76%	100.00%	-
PBT	5,814,255	4,246,977	2,694,794	1,327,100	5,309,984	3,968,698	2,610,534	70.29%
YoY %	36.90%	57.60%	103.06%	-75.01%	33.80%	52.03%	-	-
Horiz. %	222.72%	162.69%	103.23%	50.84%	203.41%	152.03%	100.00%	-
Tax	-1,250,915	-949,978	-599,929	-300,067	-1,204,342	-898,127	-597,325	63.46%
YoY %	-31.68%	-58.35%	-99.93%	75.08%	-34.09%	-50.36%	-	-
Horiz. %	209.42%	159.04%	100.44%	50.24%	201.62%	150.36%	100.00%	-
NP	4,563,340	3,296,999	2,094,865	1,027,033	4,105,642	3,070,571	2,013,209	72.29%
YoY %	38.41%	57.38%	103.97%	-74.98%	33.71%	52.52%	-	-
Horiz. %	226.67%	163.77%	104.06%	51.01%	203.94%	152.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,518,830	3,264,849	2,073,328	1,016,932	4,064,683	3,039,066	1,991,806	72.40%
YoY %	38.41%	57.47%	103.88%	-74.98%	33.75%	52.58%	-	-
Horiz. %	226.87%	163.91%	104.09%	51.06%	204.07%	152.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.51%	22.37%	22.26%	22.61%	22.68%	22.63%	22.88%	-
YoY %	-3.84%	0.49%	-1.55%	-0.31%	0.22%	-1.09%	-	-
Horiz. %	94.01%	97.77%	97.29%	98.82%	99.13%	98.91%	100.00%	-
Total Cost	12,296,731	9,034,487	5,912,613	2,921,344	11,158,658	8,275,056	5,462,876	71.50%
YoY %	36.11%	52.80%	102.39%	-73.82%	34.85%	51.48%	-	-
Horiz. %	225.10%	165.38%	108.23%	53.48%	204.26%	151.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,024,793	25,887,612	21,432,326	20,387,314	20,424,279	19,274,851	18,987,476	29.54%
YoY %	8.26%	20.79%	5.13%	-0.18%	5.96%	1.51%	-	-
Horiz. %	147.60%	136.34%	112.88%	107.37%	107.57%	101.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	2,085,206	859,569	805,515	-	1,821,157	770,447	770,524	93.84%
YoY %	142.59%	6.71%	0.00%	-	136.38%	-0.01%	-	-
Horiz. %	270.62%	111.56%	104.54%	-	236.35%	99.99%	100.00%	-
Div Payout %	46.14%	26.33%	38.85%	-	44.80%	25.35%	38.68%	-
YoY %	75.24%	-32.23%	0.00%	-	76.73%	-34.46%	-	-
Horiz. %	119.29%	68.07%	100.44%	-	115.82%	65.54%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	28,024,793	25,887,612	21,432,326	20,387,314	20,424,279	19,274,851	18,987,476	29.54%
YoY %	8.26%	20.79%	5.13%	-0.18%	5.96%	1.51%	-	-
Horiz. %	147.60%	136.34%	112.88%	107.37%	107.57%	101.51%	100.00%	-
NOSH	3,882,138	3,882,138	3,502,243	3,501,831	3,502,225	3,502,035	3,502,384	7.08%
YoY %	0.00%	10.85%	0.01%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	110.84%	110.84%	100.00%	99.98%	100.00%	99.99%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	27.07%	26.74%	26.16%	26.01%	26.90%	27.06%	26.93%	-
YoY %	1.23%	2.22%	0.58%	-3.31%	-0.59%	0.48%	-	-
Horiz. %	100.52%	99.29%	97.14%	96.58%	99.89%	100.48%	100.00%	-
ROE	16.12%	12.61%	9.67%	4.99%	19.90%	15.77%	10.49%	-
YoY %	27.84%	30.40%	93.79%	-74.92%	26.19%	50.33%	-	-
Horiz. %	153.67%	120.21%	92.18%	47.57%	189.70%	150.33%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	436.62	329.96	228.64	112.75	435.85	323.97	213.46	60.92%
YoY %	32.33%	44.31%	102.78%	-74.13%	34.53%	51.77%	-	-
Horiz. %	204.54%	154.58%	107.11%	52.82%	204.18%	151.77%	100.00%	-
EPS	123.74	91.16	59.20	29.04	116.06	86.78	56.87	67.67%
YoY %	35.74%	53.99%	103.86%	-74.98%	33.74%	52.59%	-	-
Horiz. %	217.58%	160.30%	104.10%	51.06%	204.08%	152.59%	100.00%	-
DPS	54.00	23.00	23.00	0.00	52.00	22.00	22.00	81.66%
YoY %	134.78%	0.00%	0.00%	0.00%	136.36%	0.00%	-	-
Horiz. %	245.45%	104.55%	104.55%	0.00%	236.36%	100.00%	100.00%	-
NAPS	7.2575	6.9269	6.1196	5.8219	5.8318	5.5039	5.4213	21.40%
YoY %	4.77%	13.19%	5.11%	-0.17%	5.96%	1.52%	-	-
Horiz. %	133.87%	127.77%	112.88%	107.39%	107.57%	101.52%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,831
RPS	86.86	63.53	41.25	20.34	78.64	58.45	38.52	71.70%
YoY %	36.72%	54.01%	102.80%	-74.14%	34.54%	51.74%	-	-
Horiz. %	225.49%	164.93%	107.09%	52.80%	204.15%	151.74%	100.00%	-
EPS	23.28	16.82	10.68	5.24	20.94	15.66	10.26	72.41%
YoY %	38.41%	57.49%	103.82%	-74.98%	33.72%	52.63%	-	-
Horiz. %	226.90%	163.94%	104.09%	51.07%	204.09%	152.63%	100.00%	-
DPS	10.74	4.43	4.15	0.00	9.38	3.97	3.97	93.80%
YoY %	142.44%	6.75%	0.00%	0.00%	136.27%	0.00%	-	-
Horiz. %	270.53%	111.59%	104.53%	0.00%	236.27%	100.00%	100.00%	-
NAPS	1.4438	1.3337	1.1042	1.0503	1.0522	0.993	0.9782	29.54%
YoY %	8.26%	20.78%	5.13%	-0.18%	5.96%	1.51%	-	-
Horiz. %	147.60%	136.34%	112.88%	107.37%	107.56%	101.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	18.30	18.90	19.58	19.16	19.40	17.74	16.94	-
P/RPS	4.19	5.73	8.56	16.99	4.45	5.48	7.94	-34.62%
YoY %	-26.88%	-33.06%	-49.62%	281.80%	-18.80%	-30.98%	-	-
Horiz. %	52.77%	72.17%	107.81%	213.98%	56.05%	69.02%	100.00%	-
P/EPS	15.64	21.63	33.07	65.98	16.72	20.44	29.79	-34.84%
YoY %	-27.69%	-34.59%	-49.88%	294.62%	-18.20%	-31.39%	-	-
Horiz. %	52.50%	72.61%	111.01%	221.48%	56.13%	68.61%	100.00%	-
EY	6.39	4.62	3.02	1.52	5.98	4.89	3.36	53.32%
YoY %	38.31%	52.98%	98.68%	-74.58%	22.29%	45.54%	-	-
Horiz. %	190.18%	137.50%	89.88%	45.24%	177.98%	145.54%	100.00%	-
DY	2.95	1.22	1.17	0.00	2.68	1.24	1.30	72.42%
YoY %	141.80%	4.27%	0.00%	0.00%	116.13%	-4.62%	-	-
Horiz. %	226.92%	93.85%	90.00%	0.00%	206.15%	95.38%	100.00%	-
P/NAPS	2.52	2.73	3.20	3.29	3.33	3.22	3.12	-13.23%
YoY %	-7.69%	-14.69%	-2.74%	-1.20%	3.42%	3.21%	-	-
Horiz. %	80.77%	87.50%	102.56%	105.45%	106.73%	103.21%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	05/02/15	23/10/14	24/07/14	21/04/14	05/02/14	22/10/13	23/07/13	-
Price	18.44	18.62	20.00	20.20	19.06	18.50	17.10	-
P/RPS	4.22	5.64	8.75	17.92	4.37	5.71	8.01	-34.69%
YoY %	-25.18%	-35.54%	-51.17%	310.07%	-23.47%	-28.71%	-	-
Horiz. %	52.68%	70.41%	109.24%	223.72%	54.56%	71.29%	100.00%	-
P/EPS	15.76	21.31	33.78	69.56	16.42	21.32	30.07	-34.91%
YoY %	-26.04%	-36.92%	-51.44%	323.63%	-22.98%	-29.10%	-	-
Horiz. %	52.41%	70.87%	112.34%	231.33%	54.61%	70.90%	100.00%	-
EY	6.35	4.69	2.96	1.44	6.09	4.69	3.33	53.59%
YoY %	35.39%	58.45%	105.56%	-76.35%	29.85%	40.84%	-	-
Horiz. %	190.69%	140.84%	88.89%	43.24%	182.88%	140.84%	100.00%	-
DY	2.93	1.24	1.15	0.00	2.73	1.19	1.29	72.53%
YoY %	136.29%	7.83%	0.00%	0.00%	129.41%	-7.75%	-	-
Horiz. %	227.13%	96.12%	89.15%	0.00%	211.63%	92.25%	100.00%	-
P/NAPS	2.54	2.69	3.27	3.47	3.27	3.36	3.15	-13.33%
YoY %	-5.58%	-17.74%	-5.76%	6.12%	-2.68%	6.67%	-	-
Horiz. %	80.63%	85.40%	103.81%	110.16%	103.81%	106.67%	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

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

575

MPI

MALAYSIAN PACIFIC INDUSTRIES

442

PTRANS

PERAK TRANSIT BERHAD

442

HLIND

HONG LEONG INDUSTRIES BHD

399

JCY

JCY INTERNATIONAL BERHAD

289

PBBANK

PUBLIC BANK BHD

219

YTLPOWR

YTL POWER INTERNATIONAL BHD

202

GENTING

GENTING BHD

200

GENM

GENTING MALAYSIA BERHAD

197

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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