[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	9,987,557	9,337,981	8,007,478	7,476,085	6,839,290	6,162,261	5,187,020	11.52%
YoY %	6.96%	16.62%	7.11%	9.31%	10.99%	18.80%	-	-
Horiz. %	192.55%	180.03%	154.38%	144.13%	131.85%	118.80%	100.00%	-
PBT	3,203,079	3,019,825	2,694,794	2,610,534	2,457,542	2,434,988	1,904,556	9.04%
YoY %	6.07%	12.06%	3.23%	6.23%	0.93%	27.85%	-	-
Horiz. %	168.18%	158.56%	141.49%	137.07%	129.03%	127.85%	100.00%	-
Tax	-687,427	-622,722	-599,929	-597,325	-566,461	-574,000	-459,883	6.92%
YoY %	-10.39%	-3.80%	-0.44%	-5.45%	1.31%	-24.81%	-	-
Horiz. %	149.48%	135.41%	130.45%	129.89%	123.18%	124.81%	100.00%	-
NP	2,515,652	2,397,103	2,094,865	2,013,209	1,891,081	1,860,988	1,444,673	9.67%
YoY %	4.95%	14.43%	4.06%	6.46%	1.62%	28.82%	-	-
Horiz. %	174.13%	165.93%	145.01%	139.35%	130.90%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,485,943	2,368,329	2,073,328	1,991,806	1,872,250	1,838,944	1,419,334	9.78%
YoY %	4.97%	14.23%	4.09%	6.39%	1.81%	29.56%	-	-
Horiz. %	175.15%	166.86%	146.08%	140.33%	131.91%	129.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.46%	20.62%	22.26%	22.88%	23.05%	23.57%	24.15%	-
YoY %	4.07%	-7.37%	-2.71%	-0.74%	-2.21%	-2.40%	-	-
Horiz. %	88.86%	85.38%	92.17%	94.74%	95.45%	97.60%	100.00%	-
Total Cost	7,471,905	6,940,878	5,912,613	5,462,876	4,948,209	4,301,273	3,742,347	12.20%
YoY %	7.65%	17.39%	8.23%	10.40%	15.04%	14.94%	-	-
Horiz. %	199.66%	185.47%	157.99%	145.97%	132.22%	114.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,443,500	29,322,255	21,432,326	18,987,476	16,628,709	10,506,637	11,994,175	18.02%
YoY %	10.64%	36.81%	12.88%	14.18%	58.27%	-12.40%	-	-
Horiz. %	270.49%	244.47%	178.69%	158.31%	138.64%	87.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	1,003,988	926,758	805,515	770,524	700,392	700,442	872,684	2.36%
YoY %	8.33%	15.05%	4.54%	10.01%	-0.01%	-19.74%	-	-
Horiz. %	115.05%	106.20%	92.30%	88.29%	80.26%	80.26%	100.00%	-
Div Payout %	40.39%	39.13%	38.85%	38.68%	37.41%	38.09%	61.49%	-
YoY %	3.22%	0.72%	0.44%	3.39%	-1.79%	-38.05%	-	-
Horiz. %	65.69%	63.64%	63.18%	62.90%	60.84%	61.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	32,443,500	29,322,255	21,432,326	18,987,476	16,628,709	10,506,637	11,994,175	18.02%
YoY %	10.64%	36.81%	12.88%	14.18%	58.27%	-12.40%	-	-
Horiz. %	270.49%	244.47%	178.69%	158.31%	138.64%	87.60%	100.00%	-
NOSH	3,882,138	3,882,138	3,502,243	3,502,384	3,501,960	3,502,212	3,490,737	1.78%
YoY %	0.00%	10.85%	-0.00%	0.01%	-0.01%	0.33%	-	-
Horiz. %	111.21%	111.21%	100.33%	100.33%	100.32%	100.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	25.19%	25.67%	26.16%	26.93%	27.65%	30.20%	27.85%	-
YoY %	-1.87%	-1.87%	-2.86%	-2.60%	-8.44%	8.44%	-	-
Horiz. %	90.45%	92.17%	93.93%	96.70%	99.28%	108.44%	100.00%	-
ROE	7.66%	8.08%	9.67%	10.49%	11.26%	17.50%	11.83%	-
YoY %	-5.20%	-16.44%	-7.82%	-6.84%	-35.66%	47.93%	-	-
Horiz. %	64.75%	68.30%	81.74%	88.67%	95.18%	147.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	258.64	241.82	228.64	213.46	195.30	175.95	148.59	9.66%
YoY %	6.96%	5.76%	7.11%	9.30%	11.00%	18.41%	-	-
Horiz. %	174.06%	162.74%	153.87%	143.66%	131.44%	118.41%	100.00%	-
EPS	64.38	61.33	59.20	56.87	53.46	52.51	40.66	7.95%
YoY %	4.97%	3.60%	4.10%	6.38%	1.81%	29.14%	-	-
Horiz. %	158.34%	150.84%	145.60%	139.87%	131.48%	129.14%	100.00%	-
DPS	26.00	24.00	23.00	22.00	20.00	20.00	25.00	0.65%
YoY %	8.33%	4.35%	4.55%	10.00%	0.00%	-20.00%	-	-
Horiz. %	104.00%	96.00%	92.00%	88.00%	80.00%	80.00%	100.00%	-
NAPS	8.4018	7.5935	6.1196	5.4213	4.7484	3.00	3.436	16.05%
YoY %	10.64%	24.08%	12.88%	14.17%	58.28%	-12.69%	-	-
Horiz. %	244.52%	221.00%	178.10%	157.78%	138.20%	87.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,556
RPS	51.45	48.11	41.25	38.52	35.23	31.75	26.72	11.52%
YoY %	6.94%	16.63%	7.09%	9.34%	10.96%	18.82%	-	-
Horiz. %	192.55%	180.05%	154.38%	144.16%	131.85%	118.82%	100.00%	-
EPS	12.81	12.20	10.68	10.26	9.65	9.47	7.31	9.79%
YoY %	5.00%	14.23%	4.09%	6.32%	1.90%	29.55%	-	-
Horiz. %	175.24%	166.89%	146.10%	140.36%	132.01%	129.55%	100.00%	-
DPS	5.17	4.77	4.15	3.97	3.61	3.61	4.50	2.33%
YoY %	8.39%	14.94%	4.53%	9.97%	0.00%	-19.78%	-	-
Horiz. %	114.89%	106.00%	92.22%	88.22%	80.22%	80.22%	100.00%	-
NAPS	1.6714	1.5106	1.1042	0.9782	0.8567	0.5413	0.6179	18.02%
YoY %	10.64%	36.80%	12.88%	14.18%	58.27%	-12.40%	-	-
Horiz. %	270.50%	244.47%	178.70%	158.31%	138.65%	87.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	19.40	18.72	19.58	16.94	13.76	13.30	11.90	-
P/RPS	7.50	7.74	8.56	7.94	7.05	7.56	8.01	-1.08%
YoY %	-3.10%	-9.58%	7.81%	12.62%	-6.75%	-5.62%	-	-
Horiz. %	93.63%	96.63%	106.87%	99.13%	88.01%	94.38%	100.00%	-
P/EPS	30.13	30.52	33.07	29.79	25.74	25.33	29.27	0.48%
YoY %	-1.28%	-7.71%	11.01%	15.73%	1.62%	-13.46%	-	-
Horiz. %	102.94%	104.27%	112.98%	101.78%	87.94%	86.54%	100.00%	-
EY	3.32	3.28	3.02	3.36	3.89	3.95	3.42	-0.49%
YoY %	1.22%	8.61%	-10.12%	-13.62%	-1.52%	15.50%	-	-
Horiz. %	97.08%	95.91%	88.30%	98.25%	113.74%	115.50%	100.00%	-
DY	1.34	1.28	1.17	1.30	1.45	1.50	2.10	-7.20%
YoY %	4.69%	9.40%	-10.00%	-10.34%	-3.33%	-28.57%	-	-
Horiz. %	63.81%	60.95%	55.71%	61.90%	69.05%	71.43%	100.00%	-
P/NAPS	2.31	2.47	3.20	3.12	2.90	4.43	3.46	-6.50%
YoY %	-6.48%	-22.81%	2.56%	7.59%	-34.54%	28.03%	-	-
Horiz. %	66.76%	71.39%	92.49%	90.17%	83.82%	128.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/07/16	30/07/15	24/07/14	23/07/13	23/07/12	25/07/11	20/07/10	-
Price	19.56	18.88	20.00	17.10	14.34	13.36	12.20	-
P/RPS	7.56	7.81	8.75	8.01	7.34	7.59	8.21	-1.36%
YoY %	-3.20%	-10.74%	9.24%	9.13%	-3.29%	-7.55%	-	-
Horiz. %	92.08%	95.13%	106.58%	97.56%	89.40%	92.45%	100.00%	-
P/EPS	30.38	30.78	33.78	30.07	26.82	25.44	30.00	0.20%
YoY %	-1.30%	-8.88%	12.34%	12.12%	5.42%	-15.20%	-	-
Horiz. %	101.27%	102.60%	112.60%	100.23%	89.40%	84.80%	100.00%	-
EY	3.29	3.25	2.96	3.33	3.73	3.93	3.33	-0.20%
YoY %	1.23%	9.80%	-11.11%	-10.72%	-5.09%	18.02%	-	-
Horiz. %	98.80%	97.60%	88.89%	100.00%	112.01%	118.02%	100.00%	-
DY	1.33	1.27	1.15	1.29	1.39	1.50	2.05	-6.95%
YoY %	4.72%	10.43%	-10.85%	-7.19%	-7.33%	-26.83%	-	-
Horiz. %	64.88%	61.95%	56.10%	62.93%	67.80%	73.17%	100.00%	-
P/NAPS	2.33	2.49	3.27	3.15	3.02	4.45	3.55	-6.77%
YoY %	-6.43%	-23.85%	3.81%	4.30%	-32.13%	25.35%	-	-
Horiz. %	65.63%	70.14%	92.11%	88.73%	85.07%	125.35%	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

227,543,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,207,200

AHB-WC

0.07

+0.005

100,155,600

JCY

0.735

+0.04

80,465,800

MYEG

1.01

-0.03

61,855,000

SBH

0.32

+0.035

59,282,500

SNS

0.755

+0.035

55,947,100

More active Stocks

CHGP

2.64

+0.35

724,200

PANAMY

20.24

+0.24

10,800

VSTECS

4.23

+0.23

2,637,800

MPI

38.82

+0.22

141,400

DLADY

36.24

+0.22

16,600

MBMR

5.39

+0.19

821,700

HLFG

17.38

+0.18

207,000

UTDPLT

24.10

+0.16

139,100

AJI

15.36

+0.16

123,700

GREATEC

5.14

+0.15

755,600

More gainer Stocks

NESTLE

121.30

-1.20

66,900

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

7.00

-0.18

179,200

PMETAL-C1G

0.105

-0.145

1,050,000

KLK

20.86

-0.12

1,097,500

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

AEONCR

7.46

-0.10

428,800

PPB

14.32

-0.10

408,300

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