[PBBANK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.21%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 20,029,204 18,401,212 15,793,508 14,692,856 13,493,800 11,966,428 10,031,036 12.20%
PBT 6,606,232 5,954,712 5,308,400 5,079,904 4,925,592 4,692,272 3,690,300 10.18%
Tax -1,625,992 -1,217,904 -1,200,268 -1,164,208 -1,173,256 -1,112,208 -899,684 10.35%
NP 4,980,240 4,736,808 4,108,132 3,915,696 3,752,336 3,580,064 2,790,616 10.12%
-
NP to SH 4,919,160 4,686,076 4,067,728 3,873,204 3,720,728 3,536,244 2,741,020 10.22%
-
Tax Rate 24.61% 20.45% 22.61% 22.92% 23.82% 23.70% 24.38% -
Total Cost 15,048,964 13,664,404 11,685,376 10,777,160 9,741,464 8,386,364 7,240,420 12.95%
-
Net Worth 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 18.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 18.45%
NOSH 3,882,138 3,882,138 3,501,831 3,501,992 3,502,650 3,502,640 3,478,451 1.84%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.86% 25.74% 26.01% 26.65% 27.81% 29.92% 27.82% -
ROE 15.81% 16.68% 19.95% 21.60% 23.72% 33.65% 24.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 518.69 476.53 451.01 419.56 385.25 341.64 288.38 10.26%
EPS 127.40 121.36 116.16 110.60 106.24 100.96 78.80 8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0569 7.2747 5.8219 5.1208 4.4774 3.00 3.2349 16.41%
Adjusted Per Share Value based on latest NOSH - 3,501,992
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.19 94.80 81.36 75.69 69.52 61.65 51.68 12.20%
EPS 25.34 24.14 20.96 19.95 19.17 18.22 14.12 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6028 1.4472 1.0503 0.9239 0.8079 0.5413 0.5797 18.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 18.78 18.88 19.16 16.26 13.64 13.12 11.64 -
P/RPS 3.62 3.96 4.25 3.88 3.54 3.84 4.04 -1.81%
P/EPS 14.74 15.56 16.49 14.70 12.84 13.00 14.77 -0.03%
EY 6.78 6.43 6.06 6.80 7.79 7.70 6.77 0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.60 3.29 3.18 3.05 4.37 3.60 -6.98%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/04/16 20/04/15 21/04/14 23/04/13 18/04/12 18/04/11 15/04/10 -
Price 19.02 19.60 20.20 16.34 13.78 13.06 12.04 -
P/RPS 3.67 4.11 4.48 3.89 3.58 3.82 4.18 -2.14%
P/EPS 14.93 16.15 17.39 14.77 12.97 12.94 15.28 -0.38%
EY 6.70 6.19 5.75 6.77 7.71 7.73 6.54 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.69 3.47 3.19 3.08 4.35 3.72 -7.29%

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