[PBBANK] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	16,250,159	15,795,693	15,539,463	15,264,300	14,975,684	14,694,892	14,357,861	8.59%
YoY %	2.88%	1.65%	1.80%	1.93%	1.91%	2.35%	-	-
Horiz. %	113.18%	110.01%	108.23%	106.31%	104.30%	102.35%	100.00%	-
PBT	5,588,263	5,394,244	5,367,108	5,309,984	5,260,027	5,200,226	5,085,812	6.47%
YoY %	3.60%	0.51%	1.08%	0.95%	1.15%	2.25%	-	-
Horiz. %	109.88%	106.06%	105.53%	104.41%	103.43%	102.25%	100.00%	-
Tax	-1,256,193	-1,206,946	-1,213,357	-1,204,342	-1,192,805	-1,208,856	-1,175,730	4.50%
YoY %	-4.08%	0.53%	-0.75%	-0.97%	1.33%	-2.82%	-	-
Horiz. %	106.84%	102.66%	103.20%	102.43%	101.45%	102.82%	100.00%	-
NP	4,332,070	4,187,298	4,153,751	4,105,642	4,067,222	3,991,370	3,910,082	7.06%
YoY %	3.46%	0.81%	1.17%	0.94%	1.90%	2.08%	-	-
Horiz. %	110.79%	107.09%	106.23%	105.00%	104.02%	102.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,290,466	4,146,205	4,113,314	4,064,683	4,020,906	3,946,310	3,864,873	7.20%
YoY %	3.48%	0.80%	1.20%	1.09%	1.89%	2.11%	-	-
Horiz. %	111.01%	107.28%	106.43%	105.17%	104.04%	102.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.48%	22.37%	22.61%	22.68%	22.68%	23.25%	23.12%	-
YoY %	0.49%	-1.06%	-0.31%	0.00%	-2.45%	0.56%	-	-
Horiz. %	97.23%	96.76%	97.79%	98.10%	98.10%	100.56%	100.00%	-
Total Cost	11,918,089	11,608,395	11,385,712	11,158,658	10,908,462	10,703,522	10,447,779	9.16%
YoY %	2.67%	1.96%	2.03%	2.29%	1.91%	2.45%	-	-
Horiz. %	114.07%	111.11%	108.98%	106.80%	104.41%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,887,612	21,434,750	20,387,314	20,420,597	19,277,640	18,982,988	17,933,004	27.70%
YoY %	20.77%	5.14%	-0.16%	5.93%	1.55%	5.86%	-	-
Horiz. %	144.36%	119.53%	113.69%	113.87%	107.50%	105.86%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	1,856,085	1,856,085	1,820,820	1,820,820	1,820,944	1,820,944	1,751,115	3.95%
YoY %	0.00%	1.94%	0.00%	-0.01%	0.00%	3.99%	-	-
Horiz. %	105.99%	105.99%	103.98%	103.98%	103.99%	103.99%	100.00%	-
Div Payout %	43.26%	44.77%	44.27%	44.80%	45.29%	46.14%	45.31%	-
YoY %	-3.37%	1.13%	-1.18%	-1.08%	-1.84%	1.83%	-	-
Horiz. %	95.48%	98.81%	97.70%	98.87%	99.96%	101.83%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	25,887,612	21,434,750	20,387,314	20,420,597	19,277,640	18,982,988	17,933,004	27.70%
YoY %	20.77%	5.14%	-0.16%	5.93%	1.55%	5.86%	-	-
Horiz. %	144.36%	119.53%	113.69%	113.87%	107.50%	105.86%	100.00%	-
NOSH	3,882,138	3,502,639	3,501,831	3,501,594	3,502,541	3,501,556	3,501,992	7.10%
YoY %	10.83%	0.02%	0.01%	-0.03%	0.03%	-0.01%	-	-
Horiz. %	110.86%	100.02%	100.00%	99.99%	100.02%	99.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	26.66%	26.51%	26.73%	26.90%	27.16%	27.16%	27.23%	-
YoY %	0.57%	-0.82%	-0.63%	-0.96%	0.00%	-0.26%	-	-
Horiz. %	97.91%	97.36%	98.16%	98.79%	99.74%	99.74%	100.00%	-
ROE	16.57%	19.34%	20.18%	19.90%	20.86%	20.79%	21.55%	-
YoY %	-14.32%	-4.16%	1.41%	-4.60%	0.34%	-3.53%	-	-
Horiz. %	76.89%	89.74%	93.64%	92.34%	96.80%	96.47%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	434.82	450.97	443.75	435.92	427.57	419.67	409.99	3.99%
YoY %	-3.58%	1.63%	1.80%	1.95%	1.88%	2.36%	-	-
Horiz. %	106.06%	110.00%	108.23%	106.32%	104.29%	102.36%	100.00%	-
EPS	114.80	118.37	117.46	116.08	114.80	112.70	110.36	2.66%
YoY %	-3.02%	0.77%	1.19%	1.11%	1.86%	2.12%	-	-
Horiz. %	104.02%	107.26%	106.43%	105.18%	104.02%	102.12%	100.00%	-
DPS	49.66	53.00	52.00	52.00	52.00	52.00	50.00	-0.45%
YoY %	-6.30%	1.92%	0.00%	0.00%	0.00%	4.00%	-	-
Horiz. %	99.32%	106.00%	104.00%	104.00%	104.00%	104.00%	100.00%	-
NAPS	6.9269	6.1196	5.8219	5.8318	5.5039	5.4213	5.1208	22.28%
YoY %	13.19%	5.11%	-0.17%	5.96%	1.52%	5.87%	-	-
Horiz. %	135.27%	119.50%	113.69%	113.88%	107.48%	105.87%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,594
RPS	83.72	81.38	80.06	78.64	77.15	75.71	73.97	8.59%
YoY %	2.88%	1.65%	1.81%	1.93%	1.90%	2.35%	-	-
Horiz. %	113.18%	110.02%	108.23%	106.31%	104.30%	102.35%	100.00%	-
EPS	22.10	21.36	21.19	20.94	20.71	20.33	19.91	7.19%
YoY %	3.46%	0.80%	1.19%	1.11%	1.87%	2.11%	-	-
Horiz. %	111.00%	107.28%	106.43%	105.17%	104.02%	102.11%	100.00%	-
DPS	9.56	9.56	9.38	9.38	9.38	9.38	9.02	3.94%
YoY %	0.00%	1.92%	0.00%	0.00%	0.00%	3.99%	-	-
Horiz. %	105.99%	105.99%	103.99%	103.99%	103.99%	103.99%	100.00%	-
NAPS	1.3337	1.1043	1.0503	1.052	0.9931	0.978	0.9239	27.70%
YoY %	20.77%	5.14%	-0.16%	5.93%	1.54%	5.86%	-	-
Horiz. %	144.36%	119.53%	113.68%	113.87%	107.49%	105.86%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	18.90	19.58	19.16	19.40	17.74	16.94	16.26	-
P/RPS	4.35	4.34	4.32	4.45	4.15	4.04	3.97	6.27%
YoY %	0.23%	0.46%	-2.92%	7.23%	2.72%	1.76%	-	-
Horiz. %	109.57%	109.32%	108.82%	112.09%	104.53%	101.76%	100.00%	-
P/EPS	16.46	16.54	16.31	16.71	15.45	15.03	14.73	7.67%
YoY %	-0.48%	1.41%	-2.39%	8.16%	2.79%	2.04%	-	-
Horiz. %	111.74%	112.29%	110.73%	113.44%	104.89%	102.04%	100.00%	-
EY	6.07	6.05	6.13	5.98	6.47	6.65	6.79	-7.19%
YoY %	0.33%	-1.31%	2.51%	-7.57%	-2.71%	-2.06%	-	-
Horiz. %	89.40%	89.10%	90.28%	88.07%	95.29%	97.94%	100.00%	-
DY	2.63	2.71	2.71	2.68	2.93	3.07	3.08	-9.98%
YoY %	-2.95%	0.00%	1.12%	-8.53%	-4.56%	-0.32%	-	-
Horiz. %	85.39%	87.99%	87.99%	87.01%	95.13%	99.68%	100.00%	-
P/NAPS	2.73	3.20	3.29	3.33	3.22	3.12	3.18	-9.66%
YoY %	-14.69%	-2.74%	-1.20%	3.42%	3.21%	-1.89%	-	-
Horiz. %	85.85%	100.63%	103.46%	104.72%	101.26%	98.11%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	23/10/14	24/07/14	21/04/14	05/02/14	22/10/13	23/07/13	23/04/13	-
Price	18.62	20.00	20.20	19.06	18.50	17.10	16.34	-
P/RPS	4.28	4.43	4.55	4.37	4.33	4.07	3.99	4.78%
YoY %	-3.39%	-2.64%	4.12%	0.92%	6.39%	2.01%	-	-
Horiz. %	107.27%	111.03%	114.04%	109.52%	108.52%	102.01%	100.00%	-
P/EPS	16.22	16.90	17.20	16.42	16.12	15.17	14.81	6.24%
YoY %	-4.02%	-1.74%	4.75%	1.86%	6.26%	2.43%	-	-
Horiz. %	109.52%	114.11%	116.14%	110.87%	108.85%	102.43%	100.00%	-
EY	6.17	5.92	5.81	6.09	6.21	6.59	6.75	-5.80%
YoY %	4.22%	1.89%	-4.60%	-1.93%	-5.77%	-2.37%	-	-
Horiz. %	91.41%	87.70%	86.07%	90.22%	92.00%	97.63%	100.00%	-
DY	2.67	2.65	2.57	2.73	2.81	3.04	3.06	-8.68%
YoY %	0.75%	3.11%	-5.86%	-2.85%	-7.57%	-0.65%	-	-
Horiz. %	87.25%	86.60%	83.99%	89.22%	91.83%	99.35%	100.00%	-
P/NAPS	2.69	3.27	3.47	3.27	3.36	3.15	3.19	-10.73%
YoY %	-17.74%	-5.76%	6.12%	-2.68%	6.67%	-1.25%	-	-
Horiz. %	84.33%	102.51%	108.78%	102.51%	105.33%	98.75%	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 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

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

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,123,800

INGENIEU

0.065

0.00

227,260,000

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,800

AHB-WC

0.07

+0.005

100,135,600

JCY

0.735

+0.04

78,737,100

MYEG

1.02

-0.02

60,589,300

SBH

0.32

+0.035

58,626,600

SNS

0.75

+0.03

55,016,500

More active Stocks

CHGP

2.63

+0.34

705,500

MPI

38.88

+0.28

131,600

PANAMY

20.24

+0.24

10,800

VSTECS

4.20

+0.20

2,558,400

HLFG

17.40

+0.20

195,800

MBMR

5.38

+0.18

753,700

AJI

15.38

+0.18

123,100

UTDPLT

24.10

+0.16

133,000

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

724,300

More gainer Stocks

NESTLE

121.30

-1.20

66,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KLK

20.76

-0.22

988,300

KESM

7.00

-0.18

154,200

DLADY

35.84

-0.18

14,400

PMETAL-C1G

0.105

-0.145

1,050,000

CARLSBG

18.64

-0.12

99,400

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

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