[PBBANK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.25%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,802,871 3,673,214 3,630,057 3,588,750 3,465,840 3,373,450 3,321,633 9.44%
PBT 1,340,558 1,269,976 1,291,329 1,298,363 1,226,144 1,231,398 1,211,807 6.96%
Tax -306,273 -291,052 -294,678 -316,853 -273,147 -293,314 -289,348 3.86%
NP 1,034,285 978,924 996,651 981,510 952,997 938,084 922,459 7.93%
-
NP to SH 1,023,505 968,301 981,840 972,664 942,068 930,182 913,392 7.89%
-
Tax Rate 22.85% 22.92% 22.82% 24.40% 22.28% 23.82% 23.88% -
Total Cost 2,768,586 2,694,290 2,633,406 2,607,240 2,512,843 2,435,366 2,399,174 10.02%
-
Net Worth 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14,009,376 22.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 770,342 - 1,050,602 - 700,513 - 980,656 -14.87%
Div Payout % 75.27% - 107.00% - 74.36% - 107.36% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14,009,376 22.47%
NOSH 3,501,556 3,501,992 3,502,007 3,501,759 3,502,566 3,502,650 3,502,344 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 27.20% 26.65% 27.46% 27.35% 27.50% 27.81% 27.77% -
ROE 5.39% 5.40% 5.47% 5.75% 5.66% 5.93% 6.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.61 104.89 103.66 102.48 98.95 96.31 94.84 9.46%
EPS 29.23 27.65 28.04 27.77 26.90 26.56 26.08 7.90%
DPS 22.00 0.00 30.00 0.00 20.00 0.00 28.00 -14.86%
NAPS 5.4213 5.1208 5.1237 4.8305 4.7484 4.4774 4.00 22.49%
Adjusted Per Share Value based on latest NOSH - 3,501,759
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.59 18.92 18.70 18.49 17.86 17.38 17.11 9.45%
EPS 5.27 4.99 5.06 5.01 4.85 4.79 4.71 7.78%
DPS 3.97 0.00 5.41 0.00 3.61 0.00 5.05 -14.83%
NAPS 0.978 0.9239 0.9244 0.8714 0.8568 0.8079 0.7217 22.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 16.94 16.26 16.28 14.38 13.76 13.64 13.38 -
P/RPS 15.60 15.50 15.71 14.03 13.91 14.16 14.11 6.92%
P/EPS 57.95 58.81 58.07 51.77 51.16 51.36 51.30 8.47%
EY 1.73 1.70 1.72 1.93 1.95 1.95 1.95 -7.67%
DY 1.30 0.00 1.84 0.00 1.45 0.00 2.09 -27.15%
P/NAPS 3.12 3.18 3.18 2.98 2.90 3.05 3.35 -4.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 -
Price 17.10 16.34 15.72 14.72 14.34 13.78 13.52 -
P/RPS 15.75 15.58 15.17 14.36 14.49 14.31 14.26 6.85%
P/EPS 58.50 59.10 56.07 52.99 53.32 51.89 51.84 8.39%
EY 1.71 1.69 1.78 1.89 1.88 1.93 1.93 -7.75%
DY 1.29 0.00 1.91 0.00 1.39 0.00 2.07 -27.06%
P/NAPS 3.15 3.19 3.07 3.05 3.02 3.08 3.38 -4.59%

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