[PBBANK] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	18,190,574	17,511,997	16,860,071	16,250,159	15,795,693	15,539,463	15,264,300	12.43%
YoY %	3.87%	3.87%	3.75%	2.88%	1.65%	1.80%	-	-
Horiz. %	119.17%	114.73%	110.45%	106.46%	103.48%	101.80%	100.00%	-
PBT	6,139,286	5,975,833	5,814,255	5,588,263	5,394,244	5,367,108	5,309,984	10.18%
YoY %	2.74%	2.78%	4.04%	3.60%	0.51%	1.08%	-	-
Horiz. %	115.62%	112.54%	109.50%	105.24%	101.59%	101.08%	100.00%	-
Tax	-1,273,708	-1,255,324	-1,250,915	-1,256,193	-1,206,946	-1,213,357	-1,204,342	3.81%
YoY %	-1.46%	-0.35%	0.42%	-4.08%	0.53%	-0.75%	-	-
Horiz. %	105.76%	104.23%	103.87%	104.31%	100.22%	100.75%	100.00%	-
NP	4,865,578	4,720,509	4,563,340	4,332,070	4,187,298	4,153,751	4,105,642	12.02%
YoY %	3.07%	3.44%	5.34%	3.46%	0.81%	1.17%	-	-
Horiz. %	118.51%	114.98%	111.15%	105.52%	101.99%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,813,831	4,673,417	4,518,830	4,290,466	4,146,205	4,113,314	4,064,683	11.97%
YoY %	3.00%	3.42%	5.32%	3.48%	0.80%	1.20%	-	-
Horiz. %	118.43%	114.98%	111.17%	105.55%	102.01%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.75%	21.01%	21.51%	22.48%	22.37%	22.61%	22.68%	-
YoY %	-1.24%	-2.32%	-4.31%	0.49%	-1.06%	-0.31%	-	-
Horiz. %	91.49%	92.64%	94.84%	99.12%	98.63%	99.69%	100.00%	-
Total Cost	13,324,996	12,791,488	12,296,731	11,918,089	11,608,395	11,385,712	11,158,658	12.59%
YoY %	4.17%	4.02%	3.18%	2.67%	1.96%	2.03%	-	-
Horiz. %	119.41%	114.63%	110.20%	106.81%	104.03%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,322,255	28,091,211	28,024,793	25,887,612	21,434,750	20,387,314	20,420,597	27.36%
YoY %	4.38%	0.24%	8.26%	20.77%	5.14%	-0.16%	-	-
Horiz. %	143.59%	137.56%	137.24%	126.77%	104.97%	99.84%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	2,123,821	2,002,670	2,002,670	1,856,085	1,856,085	1,820,820	1,820,820	10.83%
YoY %	6.05%	0.00%	7.90%	0.00%	1.94%	0.00%	-	-
Horiz. %	116.64%	109.99%	109.99%	101.94%	101.94%	100.00%	100.00%	-
Div Payout %	44.12%	42.85%	44.32%	43.26%	44.77%	44.27%	44.80%	-
YoY %	2.96%	-3.32%	2.45%	-3.37%	1.13%	-1.18%	-	-
Horiz. %	98.48%	95.65%	98.93%	96.56%	99.93%	98.82%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	29,322,255	28,091,211	28,024,793	25,887,612	21,434,750	20,387,314	20,420,597	27.36%
YoY %	4.38%	0.24%	8.26%	20.77%	5.14%	-0.16%	-	-
Horiz. %	143.59%	137.56%	137.24%	126.77%	104.97%	99.84%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,502,639	3,501,831	3,501,594	7.14%
YoY %	0.00%	0.00%	0.00%	10.83%	0.02%	0.01%	-	-
Horiz. %	110.87%	110.87%	110.87%	110.87%	100.03%	100.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	26.75%	26.96%	27.07%	26.66%	26.51%	26.73%	26.90%	-
YoY %	-0.78%	-0.41%	1.54%	0.57%	-0.82%	-0.63%	-	-
Horiz. %	99.44%	100.22%	100.63%	99.11%	98.55%	99.37%	100.00%	-
ROE	16.42%	16.64%	16.12%	16.57%	19.34%	20.18%	19.90%	-
YoY %	-1.32%	3.23%	-2.72%	-14.32%	-4.16%	1.41%	-	-
Horiz. %	82.51%	83.62%	81.01%	83.27%	97.19%	101.41%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	471.08	453.50	436.62	434.82	450.97	443.75	435.92	5.32%
YoY %	3.88%	3.87%	0.41%	-3.58%	1.63%	1.80%	-	-
Horiz. %	108.07%	104.03%	100.16%	99.75%	103.45%	101.80%	100.00%	-
EPS	124.66	121.03	117.02	114.80	118.37	117.46	116.08	4.88%
YoY %	3.00%	3.43%	1.93%	-3.02%	0.77%	1.19%	-	-
Horiz. %	107.39%	104.26%	100.81%	98.90%	101.97%	101.19%	100.00%	-
DPS	55.00	51.86	51.86	49.66	53.00	52.00	52.00	3.82%
YoY %	6.05%	0.00%	4.43%	-6.30%	1.92%	0.00%	-	-
Horiz. %	105.77%	99.73%	99.73%	95.50%	101.92%	100.00%	100.00%	-
NAPS	7.5935	7.2747	7.2575	6.9269	6.1196	5.8219	5.8318	19.29%
YoY %	4.38%	0.24%	4.77%	13.19%	5.11%	-0.17%	-	-
Horiz. %	130.21%	124.74%	124.45%	118.78%	104.94%	99.83%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	93.71	90.22	86.86	83.72	81.38	80.06	78.64	12.43%
YoY %	3.87%	3.87%	3.75%	2.88%	1.65%	1.81%	-	-
Horiz. %	119.16%	114.73%	110.45%	106.46%	103.48%	101.81%	100.00%	-
EPS	24.80	24.08	23.28	22.10	21.36	21.19	20.94	11.97%
YoY %	2.99%	3.44%	5.34%	3.46%	0.80%	1.19%	-	-
Horiz. %	118.43%	115.00%	111.17%	105.54%	102.01%	101.19%	100.00%	-
DPS	10.94	10.32	10.32	9.56	9.56	9.38	9.38	10.83%
YoY %	6.01%	0.00%	7.95%	0.00%	1.92%	0.00%	-	-
Horiz. %	116.63%	110.02%	110.02%	101.92%	101.92%	100.00%	100.00%	-
NAPS	1.5106	1.4472	1.4438	1.3337	1.1043	1.0503	1.052	27.36%
YoY %	4.38%	0.24%	8.26%	20.77%	5.14%	-0.16%	-	-
Horiz. %	143.59%	137.57%	137.24%	126.78%	104.97%	99.84%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	18.72	18.88	18.30	18.90	19.58	19.16	19.40	-
P/RPS	3.97	4.16	4.19	4.35	4.34	4.32	4.45	-7.34%
YoY %	-4.57%	-0.72%	-3.68%	0.23%	0.46%	-2.92%	-	-
Horiz. %	89.21%	93.48%	94.16%	97.75%	97.53%	97.08%	100.00%	-
P/EPS	15.02	15.60	15.64	16.46	16.54	16.31	16.71	-6.87%
YoY %	-3.72%	-0.26%	-4.98%	-0.48%	1.41%	-2.39%	-	-
Horiz. %	89.89%	93.36%	93.60%	98.50%	98.98%	97.61%	100.00%	-
EY	6.66	6.41	6.39	6.07	6.05	6.13	5.98	7.46%
YoY %	3.90%	0.31%	5.27%	0.33%	-1.31%	2.51%	-	-
Horiz. %	111.37%	107.19%	106.86%	101.51%	101.17%	102.51%	100.00%	-
DY	2.94	2.75	2.83	2.63	2.71	2.71	2.68	6.38%
YoY %	6.91%	-2.83%	7.60%	-2.95%	0.00%	1.12%	-	-
Horiz. %	109.70%	102.61%	105.60%	98.13%	101.12%	101.12%	100.00%	-
P/NAPS	2.47	2.60	2.52	2.73	3.20	3.29	3.33	-18.10%
YoY %	-5.00%	3.17%	-7.69%	-14.69%	-2.74%	-1.20%	-	-
Horiz. %	74.17%	78.08%	75.68%	81.98%	96.10%	98.80%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	20/04/15	05/02/15	23/10/14	24/07/14	21/04/14	05/02/14	-
Price	18.88	19.60	18.44	18.62	20.00	20.20	19.06	-
P/RPS	4.01	4.32	4.22	4.28	4.43	4.55	4.37	-5.58%
YoY %	-7.18%	2.37%	-1.40%	-3.39%	-2.64%	4.12%	-	-
Horiz. %	91.76%	98.86%	96.57%	97.94%	101.37%	104.12%	100.00%	-
P/EPS	15.14	16.19	15.76	16.22	16.90	17.20	16.42	-5.28%
YoY %	-6.49%	2.73%	-2.84%	-4.02%	-1.74%	4.75%	-	-
Horiz. %	92.20%	98.60%	95.98%	98.78%	102.92%	104.75%	100.00%	-
EY	6.60	6.17	6.35	6.17	5.92	5.81	6.09	5.52%
YoY %	6.97%	-2.83%	2.92%	4.22%	1.89%	-4.60%	-	-
Horiz. %	108.37%	101.31%	104.27%	101.31%	97.21%	95.40%	100.00%	-
DY	2.91	2.65	2.81	2.67	2.65	2.57	2.73	4.36%
YoY %	9.81%	-5.69%	5.24%	0.75%	3.11%	-5.86%	-	-
Horiz. %	106.59%	97.07%	102.93%	97.80%	97.07%	94.14%	100.00%	-
P/NAPS	2.49	2.69	2.54	2.69	3.27	3.47	3.27	-16.65%
YoY %	-7.43%	5.91%	-5.58%	-17.74%	-5.76%	6.12%	-	-
Horiz. %	76.15%	82.26%	77.68%	82.26%	100.00%	106.12%	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 15:50:00

MACD/RSI

5 Mins

SELL

2024-06-26 15:25:00

EMA 5

5 Mins

SELL

2024-06-26 15:20:00

EMA 5

5 Mins

BUY

2024-06-26 15:20:00

ADX

5 Mins

BUY

2024-06-26 15:15:00

EMA 5

5 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

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

306,032,400

HSI-HU8

0.07

-0.005

266,073,700

INGENIEU

0.065

0.00

226,254,600

HSI-CXV

0.145

0.00

220,099,900

HSI-CXF

0.115

-0.005

152,111,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,978,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

74,113,500

SBH

0.32

+0.035

56,282,000

More active Stocks

MPI

38.90

+0.30

111,900

CHGP

2.56

+0.27

644,500

PANAMY

20.24

+0.24

6,700

VSTECS

4.22

+0.22

2,154,700

HLFG

17.40

+0.20

167,100

DLADY

36.20

+0.18

11,200

YTLPOWR

4.83

+0.16

17,419,800

AJI

15.36

+0.16

121,900

MBMR

5.35

+0.15

566,000

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

63,900

KLK

20.70

-0.28

798,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KESM

6.99

-0.19

141,500

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

TENAGA

13.90

-0.10

4,598,100

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