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

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.98%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,860,071 12,331,486 8,007,478 3,948,377 15,264,300 11,345,627 7,476,085 71.71%
PBT 5,814,255 4,246,977 2,694,794 1,327,100 5,309,984 3,968,698 2,610,534 70.29%
Tax -1,250,915 -949,978 -599,929 -300,067 -1,204,342 -898,127 -597,325 63.46%
NP 4,563,340 3,296,999 2,094,865 1,027,033 4,105,642 3,070,571 2,013,209 72.29%
-
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%
-
Tax Rate 21.51% 22.37% 22.26% 22.61% 22.68% 22.63% 22.88% -
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%
-
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%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,085,206 859,569 805,515 - 1,821,157 770,447 770,524 93.84%
Div Payout % 46.14% 26.33% 38.85% - 44.80% 25.35% 38.68% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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%
NOSH 3,882,138 3,882,138 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 7.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.07% 26.74% 26.16% 26.01% 26.90% 27.06% 26.93% -
ROE 16.12% 12.61% 9.67% 4.99% 19.90% 15.77% 10.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 436.62 329.96 228.64 112.75 435.85 323.97 213.46 60.92%
EPS 123.74 91.16 59.20 29.04 116.06 86.78 56.87 67.67%
DPS 54.00 23.00 23.00 0.00 52.00 22.00 22.00 81.66%
NAPS 7.2575 6.9269 6.1196 5.8219 5.8318 5.5039 5.4213 21.40%
Adjusted Per Share Value based on latest NOSH - 3,501,831
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 86.83 63.51 41.24 20.34 78.61 58.43 38.50 71.72%
EPS 23.27 16.81 10.68 5.24 20.93 15.65 10.26 72.36%
DPS 10.74 4.43 4.15 0.00 9.38 3.97 3.97 93.80%
NAPS 1.4433 1.3333 1.1038 1.05 1.0519 0.9927 0.9779 29.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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%
P/EPS 15.64 21.63 33.07 65.98 16.72 20.44 29.79 -34.84%
EY 6.39 4.62 3.02 1.52 5.98 4.89 3.36 53.32%
DY 2.95 1.22 1.17 0.00 2.68 1.24 1.30 72.42%
P/NAPS 2.52 2.73 3.20 3.29 3.33 3.22 3.12 -13.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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%
P/EPS 15.76 21.31 33.78 69.56 16.42 21.32 30.07 -34.91%
EY 6.35 4.69 2.96 1.44 6.09 4.69 3.33 53.59%
DY 2.93 1.24 1.15 0.00 2.73 1.19 1.29 72.53%
P/NAPS 2.54 2.69 3.27 3.47 3.27 3.36 3.15 -13.33%

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