[PBBANK] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	20,676,832	20,024,876	19,003,338	16,441,981	15,127,502	13,904,053	12,579,636	8.62%
YoY %	3.26%	5.38%	15.58%	8.69%	8.80%	10.53%	-	-
Horiz. %	164.37%	159.18%	151.06%	130.70%	120.25%	110.53%	100.00%	-
PBT	6,880,580	6,348,428	6,178,158	5,662,636	5,291,597	5,007,873	4,888,176	5.85%
YoY %	8.38%	2.76%	9.10%	7.01%	5.67%	2.45%	-	-
Horiz. %	140.76%	129.87%	126.39%	115.84%	108.25%	102.45%	100.00%	-
Tax	-1,491,761	-1,324,206	-1,359,401	-1,266,637	-1,197,502	-1,177,752	-1,152,117	4.39%
YoY %	-12.65%	2.59%	-7.32%	-5.77%	-1.68%	-2.23%	-	-
Horiz. %	129.48%	114.94%	117.99%	109.94%	103.94%	102.23%	100.00%	-
NP	5,388,818	5,024,221	4,818,757	4,395,998	4,094,094	3,830,121	3,736,058	6.28%
YoY %	7.26%	4.26%	9.62%	7.37%	6.89%	2.52%	-	-
Horiz. %	144.24%	134.48%	128.98%	117.66%	109.58%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,312,756	4,965,457	4,759,632	4,353,132	4,052,088	3,793,218	3,694,529	6.23%
YoY %	6.99%	4.32%	9.34%	7.43%	6.82%	2.67%	-	-
Horiz. %	143.80%	134.40%	128.83%	117.83%	109.68%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	20.86%	22.00%	22.37%	22.63%	23.52%	23.57%	-
YoY %	3.93%	-5.18%	-1.65%	-1.15%	-3.78%	-0.21%	-	-
Horiz. %	91.98%	88.50%	93.34%	94.91%	96.01%	99.79%	100.00%	-
Total Cost	15,288,013	15,000,654	14,184,581	12,045,982	11,033,408	10,073,932	8,843,577	9.54%
YoY %	1.92%	5.75%	17.75%	9.18%	9.52%	13.91%	-	-
Horiz. %	172.87%	169.62%	160.39%	136.21%	124.76%	113.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,908,418	32,826,175	29,640,055	25,887,612	19,274,851	16,917,948	10,505,734	22.71%
YoY %	9.39%	10.75%	14.50%	34.31%	13.93%	61.04%	-	-
Horiz. %	341.80%	312.46%	282.13%	246.41%	183.47%	161.04%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	1,390,137	1,338,651	1,235,678	1,146,092	1,027,263	933,951	933,843	6.84%
YoY %	3.85%	8.33%	7.82%	11.57%	9.99%	0.01%	-	-
Horiz. %	148.86%	143.35%	132.32%	122.73%	110.00%	100.01%	100.00%	-
Div Payout %	26.17%	26.96%	25.96%	26.33%	25.35%	24.62%	25.28%	-
YoY %	-2.93%	3.85%	-1.41%	3.87%	2.97%	-2.61%	-	-
Horiz. %	103.52%	106.65%	102.69%	104.15%	100.28%	97.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	35,908,418	32,826,175	29,640,055	25,887,612	19,274,851	16,917,948	10,505,734	22.71%
YoY %	9.39%	10.75%	14.50%	34.31%	13.93%	61.04%	-	-
Horiz. %	341.80%	312.46%	282.13%	246.41%	183.47%	161.04%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,502,035	3,502,318	3,501,911	1.73%
YoY %	0.00%	0.00%	0.00%	10.85%	-0.01%	0.01%	-	-
Horiz. %	110.86%	110.86%	110.86%	110.86%	100.00%	100.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	26.06%	25.09%	25.36%	26.74%	27.06%	27.55%	29.70%	-
YoY %	3.87%	-1.06%	-5.16%	-1.18%	-1.78%	-7.24%	-	-
Horiz. %	87.74%	84.48%	85.39%	90.03%	91.11%	92.76%	100.00%	-
ROE	14.80%	15.13%	16.06%	16.82%	21.02%	22.42%	35.17%	-
YoY %	-2.18%	-5.79%	-4.52%	-19.98%	-6.24%	-36.25%	-	-
Horiz. %	42.08%	43.02%	45.66%	47.82%	59.77%	63.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	535.46	518.58	492.12	439.95	431.96	397.00	359.22	6.87%
YoY %	3.26%	5.38%	11.86%	1.85%	8.81%	10.52%	-	-
Horiz. %	149.06%	144.36%	137.00%	122.47%	120.25%	110.52%	100.00%	-
EPS	137.59	128.59	123.25	121.55	115.71	108.31	105.49	4.52%
YoY %	7.00%	4.33%	1.40%	5.05%	6.83%	2.67%	-	-
Horiz. %	130.43%	121.90%	116.84%	115.22%	109.69%	102.67%	100.00%	-
DPS	36.00	34.67	32.00	30.67	29.33	26.67	26.67	5.12%
YoY %	3.84%	8.34%	4.34%	4.57%	9.97%	0.00%	-	-
Horiz. %	134.98%	130.00%	119.99%	115.00%	109.97%	100.00%	100.00%	-
NAPS	9.2991	8.5009	7.6758	6.9269	5.5039	4.8305	3.00	20.72%
YoY %	9.39%	10.75%	10.81%	25.85%	13.94%	61.02%	-	-
Horiz. %	309.97%	283.36%	255.86%	230.90%	183.46%	161.02%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	106.52	103.16	97.90	84.71	77.93	71.63	64.81	8.62%
YoY %	3.26%	5.37%	15.57%	8.70%	8.80%	10.52%	-	-
Horiz. %	164.36%	159.17%	151.06%	130.71%	120.24%	110.52%	100.00%	-
EPS	27.37	25.58	24.52	22.43	20.88	19.54	19.03	6.23%
YoY %	7.00%	4.32%	9.32%	7.42%	6.86%	2.68%	-	-
Horiz. %	143.83%	134.42%	128.85%	117.87%	109.72%	102.68%	100.00%	-
DPS	7.16	6.90	6.37	5.90	5.29	4.81	4.81	6.84%
YoY %	3.77%	8.32%	7.97%	11.53%	9.98%	0.00%	-	-
Horiz. %	148.86%	143.45%	132.43%	122.66%	109.98%	100.00%	100.00%	-
NAPS	1.8499	1.6911	1.527	1.3337	0.993	0.8716	0.5412	22.71%
YoY %	9.39%	10.75%	14.49%	34.31%	13.93%	61.05%	-	-
Horiz. %	341.81%	312.47%	282.15%	246.43%	183.48%	161.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	20.44	19.82	17.52	18.90	17.74	14.38	12.20	-
P/RPS	3.82	3.82	3.56	4.30	4.11	3.62	3.40	1.95%
YoY %	0.00%	7.30%	-17.21%	4.62%	13.54%	6.47%	-	-
Horiz. %	112.35%	112.35%	104.71%	126.47%	120.88%	106.47%	100.00%	-
P/EPS	14.86	15.41	14.21	16.23	15.33	13.28	11.56	4.27%
YoY %	-3.57%	8.44%	-12.45%	5.87%	15.44%	14.88%	-	-
Horiz. %	128.55%	133.30%	122.92%	140.40%	132.61%	114.88%	100.00%	-
EY	6.73	6.49	7.04	6.16	6.52	7.53	8.65	-4.09%
YoY %	3.70%	-7.81%	14.29%	-5.52%	-13.41%	-12.95%	-	-
Horiz. %	77.80%	75.03%	81.39%	71.21%	75.38%	87.05%	100.00%	-
DY	1.76	1.75	1.83	1.62	1.65	1.85	2.19	-3.57%
YoY %	0.57%	-4.37%	12.96%	-1.82%	-10.81%	-15.53%	-	-
Horiz. %	80.37%	79.91%	83.56%	73.97%	75.34%	84.47%	100.00%	-
P/NAPS	2.20	2.33	2.28	2.73	3.22	2.98	4.07	-9.73%
YoY %	-5.58%	2.19%	-16.48%	-15.22%	8.05%	-26.78%	-	-
Horiz. %	54.05%	57.25%	56.02%	67.08%	79.12%	73.22%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	26/10/17	20/10/16	22/10/15	23/10/14	22/10/13	18/10/12	17/10/11	-
Price	20.48	19.80	18.64	18.62	18.50	14.72	12.50	-
P/RPS	3.82	3.82	3.79	4.23	4.28	3.71	3.48	1.56%
YoY %	0.00%	0.79%	-10.40%	-1.17%	15.36%	6.61%	-	-
Horiz. %	109.77%	109.77%	108.91%	121.55%	122.99%	106.61%	100.00%	-
P/EPS	14.89	15.40	15.12	15.99	15.99	13.59	11.85	3.87%
YoY %	-3.31%	1.85%	-5.44%	0.00%	17.66%	14.68%	-	-
Horiz. %	125.65%	129.96%	127.59%	134.94%	134.94%	114.68%	100.00%	-
EY	6.72	6.49	6.61	6.26	6.25	7.36	8.44	-3.72%
YoY %	3.54%	-1.82%	5.59%	0.16%	-15.08%	-12.80%	-	-
Horiz. %	79.62%	76.90%	78.32%	74.17%	74.05%	87.20%	100.00%	-
DY	1.76	1.75	1.72	1.65	1.59	1.81	2.13	-3.12%
YoY %	0.57%	1.74%	4.24%	3.77%	-12.15%	-15.02%	-	-
Horiz. %	82.63%	82.16%	80.75%	77.46%	74.65%	84.98%	100.00%	-
P/NAPS	2.20	2.33	2.43	2.69	3.36	3.05	4.17	-10.10%
YoY %	-5.58%	-4.12%	-9.67%	-19.94%	10.16%	-26.86%	-	-
Horiz. %	52.76%	55.88%	58.27%	64.51%	80.58%	73.14%	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

0.73

+0.035

78,281,000

MYEG

1.02

-0.02

60,340,900

SBH

0.32

+0.035

58,427,800

SNS

0.755

+0.035

54,907,800

More active Stocks

CHGP

2.63

+0.34

681,500

MPI

38.88

+0.28

131,300

PANAMY

20.22

+0.22

9,300

HLFG

17.40

+0.20

192,600

DLADY

36.22

+0.20

14,300

VSTECS

4.18

+0.18

2,502,800

AJI

15.38

+0.18

123,100

UTDPLT

24.10

+0.16

132,000

MBMR

5.35

+0.15

725,200

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

66,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

146,200

KLK

20.80

-0.18

964,300

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

383,400

AEONCR

7.46

-0.10

366,300

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