[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	8,007,478	7,476,085	6,839,290	6,162,261	5,187,020	4,782,081	5,151,591	7.62%
YoY %	7.11%	9.31%	10.99%	18.80%	8.47%	-7.17%	-	-
Horiz. %	155.44%	145.12%	132.76%	119.62%	100.69%	92.83%	100.00%	-
PBT	2,694,794	2,610,534	2,457,542	2,434,988	1,904,556	1,564,710	1,762,198	7.33%
YoY %	3.23%	6.23%	0.93%	27.85%	21.72%	-11.21%	-	-
Horiz. %	152.92%	148.14%	139.46%	138.18%	108.08%	88.79%	100.00%	-
Tax	-599,929	-597,325	-566,461	-574,000	-459,883	-348,958	-423,672	5.96%
YoY %	-0.44%	-5.45%	1.31%	-24.81%	-31.79%	17.63%	-	-
Horiz. %	141.60%	140.99%	133.70%	135.48%	108.55%	82.37%	100.00%	-
NP	2,094,865	2,013,209	1,891,081	1,860,988	1,444,673	1,215,752	1,338,526	7.74%
YoY %	4.06%	6.46%	1.62%	28.82%	18.83%	-9.17%	-	-
Horiz. %	156.51%	150.40%	141.28%	139.03%	107.93%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,073,328	1,991,806	1,872,250	1,838,944	1,419,334	1,200,026	1,310,922	7.93%
YoY %	4.09%	6.39%	1.81%	29.56%	18.28%	-8.46%	-	-
Horiz. %	158.16%	151.94%	142.82%	140.28%	108.27%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.26%	22.88%	23.05%	23.57%	24.15%	22.30%	24.04%	-
YoY %	-2.71%	-0.74%	-2.21%	-2.40%	8.30%	-7.24%	-	-
Horiz. %	92.60%	95.17%	95.88%	98.04%	100.46%	92.76%	100.00%	-
Total Cost	5,912,613	5,462,876	4,948,209	4,301,273	3,742,347	3,566,329	3,813,065	7.58%
YoY %	8.23%	10.40%	15.04%	14.94%	4.94%	-6.47%	-	-
Horiz. %	155.06%	143.27%	129.77%	112.80%	98.15%	93.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,432,326	18,987,476	16,628,709	10,506,637	11,994,175	10,214,905	9,365,980	14.78%
YoY %	12.88%	14.18%	58.27%	-12.40%	17.42%	9.06%	-	-
Horiz. %	228.83%	202.73%	177.54%	112.18%	128.06%	109.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	805,515	770,524	700,392	700,442	872,684	1,024,495	1,006,337	-3.64%
YoY %	4.54%	10.01%	-0.01%	-19.74%	-14.82%	1.80%	-	-
Horiz. %	80.04%	76.57%	69.60%	69.60%	86.72%	101.80%	100.00%	-
Div Payout %	38.85%	38.68%	37.41%	38.09%	61.49%	85.37%	76.77%	-
YoY %	0.44%	3.39%	-1.79%	-38.05%	-27.97%	11.20%	-	-
Horiz. %	50.61%	50.38%	48.73%	49.62%	80.10%	111.20%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	21,432,326	18,987,476	16,628,709	10,506,637	11,994,175	10,214,905	9,365,980	14.78%
YoY %	12.88%	14.18%	58.27%	-12.40%	17.42%	9.06%	-	-
Horiz. %	228.83%	202.73%	177.54%	112.18%	128.06%	109.06%	100.00%	-
NOSH	3,502,243	3,502,384	3,501,960	3,502,212	3,490,737	3,414,985	3,354,457	0.72%
YoY %	-0.00%	0.01%	-0.01%	0.33%	2.22%	1.80%	-	-
Horiz. %	104.41%	104.41%	104.40%	104.40%	104.06%	101.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	26.16%	26.93%	27.65%	30.20%	27.85%	25.42%	25.98%	-
YoY %	-2.86%	-2.60%	-8.44%	8.44%	9.56%	-2.16%	-	-
Horiz. %	100.69%	103.66%	106.43%	116.24%	107.20%	97.84%	100.00%	-
ROE	9.67%	10.49%	11.26%	17.50%	11.83%	11.75%	14.00%	-
YoY %	-7.82%	-6.84%	-35.66%	47.93%	0.68%	-16.07%	-	-
Horiz. %	69.07%	74.93%	80.43%	125.00%	84.50%	83.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	228.64	213.46	195.30	175.95	148.59	140.03	153.57	6.85%
YoY %	7.11%	9.30%	11.00%	18.41%	6.11%	-8.82%	-	-
Horiz. %	148.88%	139.00%	127.17%	114.57%	96.76%	91.18%	100.00%	-
EPS	59.20	56.87	53.46	52.51	40.66	35.14	39.08	7.16%
YoY %	4.10%	6.38%	1.81%	29.14%	15.71%	-10.08%	-	-
Horiz. %	151.48%	145.52%	136.80%	134.37%	104.04%	89.92%	100.00%	-
DPS	23.00	22.00	20.00	20.00	25.00	30.00	30.00	-4.32%
YoY %	4.55%	10.00%	0.00%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	76.67%	73.33%	66.67%	66.67%	83.33%	100.00%	100.00%	-
NAPS	6.1196	5.4213	4.7484	3.00	3.436	2.9912	2.7921	13.96%
YoY %	12.88%	14.17%	58.28%	-12.69%	14.87%	7.13%	-	-
Horiz. %	219.18%	194.17%	170.07%	107.45%	123.06%	107.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,809
RPS	41.25	38.52	35.23	31.75	26.72	24.64	26.54	7.62%
YoY %	7.09%	9.34%	10.96%	18.82%	8.44%	-7.16%	-	-
Horiz. %	155.43%	145.14%	132.74%	119.63%	100.68%	92.84%	100.00%	-
EPS	10.68	10.26	9.65	9.47	7.31	6.18	6.75	7.94%
YoY %	4.09%	6.32%	1.90%	29.55%	18.28%	-8.44%	-	-
Horiz. %	158.22%	152.00%	142.96%	140.30%	108.30%	91.56%	100.00%	-
DPS	4.15	3.97	3.61	3.61	4.50	5.28	5.18	-3.62%
YoY %	4.53%	9.97%	0.00%	-19.78%	-14.77%	1.93%	-	-
Horiz. %	80.12%	76.64%	69.69%	69.69%	86.87%	101.93%	100.00%	-
NAPS	1.1042	0.9782	0.8567	0.5413	0.6179	0.5263	0.4825	14.78%
YoY %	12.88%	14.18%	58.27%	-12.40%	17.40%	9.08%	-	-
Horiz. %	228.85%	202.74%	177.55%	112.19%	128.06%	109.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	19.58	16.94	13.76	13.30	11.90	9.05	10.40	-
P/RPS	8.56	7.94	7.05	7.56	8.01	6.46	6.77	3.98%
YoY %	7.81%	12.62%	-6.75%	-5.62%	23.99%	-4.58%	-	-
Horiz. %	126.44%	117.28%	104.14%	111.67%	118.32%	95.42%	100.00%	-
P/EPS	33.07	29.79	25.74	25.33	29.27	25.75	26.61	3.68%
YoY %	11.01%	15.73%	1.62%	-13.46%	13.67%	-3.23%	-	-
Horiz. %	124.28%	111.95%	96.73%	95.19%	110.00%	96.77%	100.00%	-
EY	3.02	3.36	3.89	3.95	3.42	3.88	3.76	-3.58%
YoY %	-10.12%	-13.62%	-1.52%	15.50%	-11.86%	3.19%	-	-
Horiz. %	80.32%	89.36%	103.46%	105.05%	90.96%	103.19%	100.00%	-
DY	1.17	1.30	1.45	1.50	2.10	3.31	2.88	-13.93%
YoY %	-10.00%	-10.34%	-3.33%	-28.57%	-36.56%	14.93%	-	-
Horiz. %	40.62%	45.14%	50.35%	52.08%	72.92%	114.93%	100.00%	-
P/NAPS	3.20	3.12	2.90	4.43	3.46	3.03	3.72	-2.47%
YoY %	2.56%	7.59%	-34.54%	28.03%	14.19%	-18.55%	-	-
Horiz. %	86.02%	83.87%	77.96%	119.09%	93.01%	81.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/07/14	23/07/13	23/07/12	25/07/11	20/07/10	20/07/09	17/07/08	-
Price	20.00	17.10	14.34	13.36	12.20	10.30	10.30	-
P/RPS	8.75	8.01	7.34	7.59	8.21	7.36	6.71	4.52%
YoY %	9.24%	9.13%	-3.29%	-7.55%	11.55%	9.69%	-	-
Horiz. %	130.40%	119.37%	109.39%	113.11%	122.35%	109.69%	100.00%	-
P/EPS	33.78	30.07	26.82	25.44	30.00	29.31	26.36	4.21%
YoY %	12.34%	12.12%	5.42%	-15.20%	2.35%	11.19%	-	-
Horiz. %	128.15%	114.07%	101.75%	96.51%	113.81%	111.19%	100.00%	-
EY	2.96	3.33	3.73	3.93	3.33	3.41	3.79	-4.03%
YoY %	-11.11%	-10.72%	-5.09%	18.02%	-2.35%	-10.03%	-	-
Horiz. %	78.10%	87.86%	98.42%	103.69%	87.86%	89.97%	100.00%	-
DY	1.15	1.29	1.39	1.50	2.05	2.91	2.91	-14.32%
YoY %	-10.85%	-7.19%	-7.33%	-26.83%	-29.55%	0.00%	-	-
Horiz. %	39.52%	44.33%	47.77%	51.55%	70.45%	100.00%	100.00%	-
P/NAPS	3.27	3.15	3.02	4.45	3.55	3.44	3.69	-1.99%
YoY %	3.81%	4.30%	-32.13%	25.35%	3.20%	-6.78%	-	-
Horiz. %	88.62%	85.37%	81.84%	120.60%	96.21%	93.22%	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

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,127,900

INGENIEU

0.065

0.00

227,512,700

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,197,200

AHB-WC

0.07

+0.005

100,155,600

JCY

0.73

+0.035

80,313,400

MYEG

1.01

-0.03

61,519,800

SBH

0.32

+0.035

59,266,000

SNS

0.76

+0.04

55,894,000

More active Stocks

CHGP

2.64

+0.35

719,700

MPI

38.86

+0.26

140,900

PANAMY

20.24

+0.24

10,800

VSTECS

4.23

+0.23

2,637,800

MBMR

5.40

+0.20

815,700

HLFG

17.40

+0.20

203,800

AJI

15.36

+0.16

123,700

GREATEC

5.14

+0.15

755,600

ECOWLD-C26

0.16

+0.15

22,100

UTDPLT

24.08

+0.14

138,600

More gainer Stocks

NESTLE

121.30

-1.20

66,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

15,600

KLK

20.80

-0.18

1,072,200

KESM

7.00

-0.18

178,200

PMETAL-C1G

0.105

-0.145

1,050,000

AEONCR

7.43

-0.13

428,400

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