[PBBANK] QoQ TTM Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	14,975,684	14,694,892	14,357,861	14,058,097	13,749,673	13,433,389	13,138,203	9.11%
YoY %	1.91%	2.35%	2.13%	2.24%	2.35%	2.25%	-	-
Horiz. %	113.99%	111.85%	109.28%	107.00%	104.65%	102.25%	100.00%	-
PBT	5,260,027	5,200,226	5,085,812	5,047,234	4,967,712	4,900,493	4,936,269	4.32%
YoY %	1.15%	2.25%	0.76%	1.60%	1.37%	-0.72%	-	-
Horiz. %	106.56%	105.35%	103.03%	102.25%	100.64%	99.28%	100.00%	-
Tax	-1,192,805	-1,208,856	-1,175,730	-1,177,992	-1,172,662	-1,145,897	-1,168,698	1.36%
YoY %	1.33%	-2.82%	0.19%	-0.45%	-2.34%	1.95%	-	-
Horiz. %	102.06%	103.44%	100.60%	100.80%	100.34%	98.05%	100.00%	-
NP	4,067,222	3,991,370	3,910,082	3,869,242	3,795,050	3,754,596	3,767,571	5.22%
YoY %	1.90%	2.08%	1.06%	1.95%	1.08%	-0.34%	-	-
Horiz. %	107.95%	105.94%	103.78%	102.70%	100.73%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,020,906	3,946,310	3,864,873	3,826,754	3,758,306	3,717,595	3,730,410	5.12%
YoY %	1.89%	2.11%	1.00%	1.82%	1.10%	-0.34%	-	-
Horiz. %	107.79%	105.79%	103.60%	102.58%	100.75%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.68%	23.25%	23.12%	23.34%	23.61%	23.38%	23.68%	-
YoY %	-2.45%	0.56%	-0.94%	-1.14%	0.98%	-1.27%	-	-
Horiz. %	95.78%	98.18%	97.64%	98.56%	99.70%	98.73%	100.00%	-
Total Cost	10,908,462	10,703,522	10,447,779	10,188,855	9,954,623	9,678,793	9,370,632	10.65%
YoY %	1.91%	2.45%	2.54%	2.35%	2.85%	3.29%	-	-
Horiz. %	116.41%	114.22%	111.49%	108.73%	106.23%	103.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,277,640	18,982,988	17,933,004	17,943,237	16,915,248	16,631,585	15,682,767	14.73%
YoY %	1.55%	5.86%	-0.06%	6.08%	1.71%	6.05%	-	-
Horiz. %	122.92%	121.04%	114.35%	114.41%	107.86%	106.05%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	1,820,944	1,820,944	1,751,115	1,751,115	1,681,169	1,681,169	1,681,018	5.46%
YoY %	0.00%	3.99%	0.00%	4.16%	0.00%	0.01%	-	-
Horiz. %	108.32%	108.32%	104.17%	104.17%	100.01%	100.01%	100.00%	-
Div Payout %	45.29%	46.14%	45.31%	45.76%	44.73%	45.22%	45.06%	-
YoY %	-1.84%	1.83%	-0.98%	2.30%	-1.08%	0.36%	-	-
Horiz. %	100.51%	102.40%	100.55%	101.55%	99.27%	100.36%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	19,277,640	18,982,988	17,933,004	17,943,237	16,915,248	16,631,585	15,682,767	14.73%
YoY %	1.55%	5.86%	-0.06%	6.08%	1.71%	6.05%	-	-
Horiz. %	122.92%	121.04%	114.35%	114.41%	107.86%	106.05%	100.00%	-
NOSH	3,502,541	3,501,556	3,501,992	3,502,007	3,501,759	3,502,566	3,502,650	-0.00%
YoY %	0.03%	-0.01%	-0.00%	0.01%	-0.02%	-0.00%	-	-
Horiz. %	100.00%	99.97%	99.98%	99.98%	99.97%	100.00%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	27.16%	27.16%	27.23%	27.52%	27.60%	27.95%	28.68%	-
YoY %	0.00%	-0.26%	-1.05%	-0.29%	-1.25%	-2.55%	-	-
Horiz. %	94.70%	94.70%	94.94%	95.96%	96.23%	97.45%	100.00%	-
ROE	20.86%	20.79%	21.55%	21.33%	22.22%	22.35%	23.79%	-
YoY %	0.34%	-3.53%	1.03%	-4.01%	-0.58%	-6.05%	-	-
Horiz. %	87.68%	87.39%	90.58%	89.66%	93.40%	93.95%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	427.57	419.67	409.99	401.43	392.65	383.53	375.09	9.11%
YoY %	1.88%	2.36%	2.13%	2.24%	2.38%	2.25%	-	-
Horiz. %	113.99%	111.89%	109.30%	107.02%	104.68%	102.25%	100.00%	-
EPS	114.80	112.70	110.36	109.27	107.33	106.14	106.50	5.12%
YoY %	1.86%	2.12%	1.00%	1.81%	1.12%	-0.34%	-	-
Horiz. %	107.79%	105.82%	103.62%	102.60%	100.78%	99.66%	100.00%	-
DPS	52.00	52.00	50.00	50.00	48.00	48.00	48.00	5.47%
YoY %	0.00%	4.00%	0.00%	4.17%	0.00%	0.00%	-	-
Horiz. %	108.33%	108.33%	104.17%	104.17%	100.00%	100.00%	100.00%	-
NAPS	5.5039	5.4213	5.1208	5.1237	4.8305	4.7484	4.4774	14.73%
YoY %	1.52%	5.87%	-0.06%	6.07%	1.73%	6.05%	-	-
Horiz. %	122.93%	121.08%	114.37%	114.43%	107.89%	106.05%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,007
RPS	77.15	75.71	73.97	72.42	70.84	69.21	67.69	9.10%
YoY %	1.90%	2.35%	2.14%	2.23%	2.36%	2.25%	-	-
Horiz. %	113.98%	111.85%	109.28%	106.99%	104.65%	102.25%	100.00%	-
EPS	20.71	20.33	19.91	19.71	19.36	19.15	19.22	5.09%
YoY %	1.87%	2.11%	1.01%	1.81%	1.10%	-0.36%	-	-
Horiz. %	107.75%	105.78%	103.59%	102.55%	100.73%	99.64%	100.00%	-
DPS	9.38	9.38	9.02	9.02	8.66	8.66	8.66	5.46%
YoY %	0.00%	3.99%	0.00%	4.16%	0.00%	0.00%	-	-
Horiz. %	108.31%	108.31%	104.16%	104.16%	100.00%	100.00%	100.00%	-
NAPS	0.9931	0.978	0.9239	0.9244	0.8714	0.8568	0.8079	14.73%
YoY %	1.54%	5.86%	-0.05%	6.08%	1.70%	6.05%	-	-
Horiz. %	122.92%	121.05%	114.36%	114.42%	107.86%	106.05%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	17.74	16.94	16.26	16.28	14.38	13.76	13.64	-
P/RPS	4.15	4.04	3.97	4.06	3.66	3.59	3.64	9.12%
YoY %	2.72%	1.76%	-2.22%	10.93%	1.95%	-1.37%	-	-
Horiz. %	114.01%	110.99%	109.07%	111.54%	100.55%	98.63%	100.00%	-
P/EPS	15.45	15.03	14.73	14.90	13.40	12.96	12.81	13.29%
YoY %	2.79%	2.04%	-1.14%	11.19%	3.40%	1.17%	-	-
Horiz. %	120.61%	117.33%	114.99%	116.32%	104.61%	101.17%	100.00%	-
EY	6.47	6.65	6.79	6.71	7.46	7.71	7.81	-11.78%
YoY %	-2.71%	-2.06%	1.19%	-10.05%	-3.24%	-1.28%	-	-
Horiz. %	82.84%	85.15%	86.94%	85.92%	95.52%	98.72%	100.00%	-
DY	2.93	3.07	3.08	3.07	3.34	3.49	3.52	-11.50%
YoY %	-4.56%	-0.32%	0.33%	-8.08%	-4.30%	-0.85%	-	-
Horiz. %	83.24%	87.22%	87.50%	87.22%	94.89%	99.15%	100.00%	-
P/NAPS	3.22	3.12	3.18	3.18	2.98	2.90	3.05	3.67%
YoY %	3.21%	-1.89%	0.00%	6.71%	2.76%	-4.92%	-	-
Horiz. %	105.57%	102.30%	104.26%	104.26%	97.70%	95.08%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	22/10/13	23/07/13	23/04/13	06/02/13	18/10/12	23/07/12	18/04/12	-
Price	18.50	17.10	16.34	15.72	14.72	14.34	13.78	-
P/RPS	4.33	4.07	3.99	3.92	3.75	3.74	3.67	11.64%
YoY %	6.39%	2.01%	1.79%	4.53%	0.27%	1.91%	-	-
Horiz. %	117.98%	110.90%	108.72%	106.81%	102.18%	101.91%	100.00%	-
P/EPS	16.12	15.17	14.81	14.39	13.72	13.51	12.94	15.76%
YoY %	6.26%	2.43%	2.92%	4.88%	1.55%	4.40%	-	-
Horiz. %	124.57%	117.23%	114.45%	111.21%	106.03%	104.40%	100.00%	-
EY	6.21	6.59	6.75	6.95	7.29	7.40	7.73	-13.56%
YoY %	-5.77%	-2.37%	-2.88%	-4.66%	-1.49%	-4.27%	-	-
Horiz. %	80.34%	85.25%	87.32%	89.91%	94.31%	95.73%	100.00%	-
DY	2.81	3.04	3.06	3.18	3.26	3.35	3.48	-13.27%
YoY %	-7.57%	-0.65%	-3.77%	-2.45%	-2.69%	-3.74%	-	-
Horiz. %	80.75%	87.36%	87.93%	91.38%	93.68%	96.26%	100.00%	-
P/NAPS	3.36	3.15	3.19	3.07	3.05	3.02	3.08	5.96%
YoY %	6.67%	-1.25%	3.91%	0.66%	0.99%	-1.95%	-	-
Horiz. %	109.09%	102.27%	103.57%	99.68%	99.03%	98.05%	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 - 26 June 2024

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

647

YTLPOWR

YTL POWER INTERNATIONAL BHD

635

PTRANS

PERAK TRANSIT BERHAD

625

NOTION

NOTION VTEC BHD

623

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

574

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

PBBANK

PUBLIC BANK BHD

411

GENTING

GENTING BHD

396

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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