[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	15,018,657	14,252,504	12,331,486	11,345,627	10,428,040	9,434,727	8,064,403	10.90%
YoY %	5.38%	15.58%	8.69%	8.80%	10.53%	16.99%	-	-
Horiz. %	186.23%	176.73%	152.91%	140.69%	129.31%	116.99%	100.00%	-
PBT	4,761,321	4,633,619	4,246,977	3,968,698	3,755,905	3,666,132	2,955,933	8.26%
YoY %	2.76%	9.10%	7.01%	5.67%	2.45%	24.03%	-	-
Horiz. %	161.08%	156.76%	143.68%	134.26%	127.06%	124.03%	100.00%	-
Tax	-993,155	-1,019,551	-949,978	-898,127	-883,314	-864,088	-716,951	5.57%
YoY %	2.59%	-7.32%	-5.77%	-1.68%	-2.23%	-20.52%	-	-
Horiz. %	138.52%	142.21%	132.50%	125.27%	123.20%	120.52%	100.00%	-
NP	3,768,166	3,614,068	3,296,999	3,070,571	2,872,591	2,802,044	2,238,982	9.05%
YoY %	4.26%	9.62%	7.37%	6.89%	2.52%	25.15%	-	-
Horiz. %	168.30%	161.42%	147.25%	137.14%	128.30%	125.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,724,093	3,569,724	3,264,849	3,039,066	2,844,914	2,770,897	2,202,036	9.14%
YoY %	4.32%	9.34%	7.43%	6.82%	2.67%	25.83%	-	-
Horiz. %	169.12%	162.11%	148.27%	138.01%	129.19%	125.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.86%	22.00%	22.37%	22.63%	23.52%	23.57%	24.25%	-
YoY %	-5.18%	-1.65%	-1.15%	-3.78%	-0.21%	-2.80%	-	-
Horiz. %	86.02%	90.72%	92.25%	93.32%	96.99%	97.20%	100.00%	-
Total Cost	11,250,491	10,638,436	9,034,487	8,275,056	7,555,449	6,632,683	5,825,421	11.58%
YoY %	5.75%	17.75%	9.18%	9.52%	13.91%	13.86%	-	-
Horiz. %	193.13%	182.62%	155.09%	142.05%	129.70%	113.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,826,175	29,640,055	25,887,612	19,274,851	16,917,947	10,505,734	12,163,261	17.97%
YoY %	10.75%	14.50%	34.31%	13.93%	61.04%	-13.63%	-	-
Horiz. %	269.88%	243.69%	212.83%	158.47%	139.09%	86.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	1,003,988	926,758	859,569	770,447	700,463	700,382	873,546	2.34%
YoY %	8.33%	7.82%	11.57%	9.99%	0.01%	-19.82%	-	-
Horiz. %	114.93%	106.09%	98.40%	88.20%	80.19%	80.18%	100.00%	-
Div Payout %	26.96%	25.96%	26.33%	25.35%	24.62%	25.28%	39.67%	-
YoY %	3.85%	-1.41%	3.87%	2.97%	-2.61%	-36.27%	-	-
Horiz. %	67.96%	65.44%	66.37%	63.90%	62.06%	63.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	32,826,175	29,640,055	25,887,612	19,274,851	16,917,947	10,505,734	12,163,261	17.97%
YoY %	10.75%	14.50%	34.31%	13.93%	61.04%	-13.63%	-	-
Horiz. %	269.88%	243.69%	212.83%	158.47%	139.09%	86.37%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,502,035	3,502,318	3,501,911	3,494,185	1.76%
YoY %	0.00%	0.00%	10.85%	-0.01%	0.01%	0.22%	-	-
Horiz. %	111.10%	111.10%	111.10%	100.22%	100.23%	100.22%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	25.09%	25.36%	26.74%	27.06%	27.55%	29.70%	27.76%	-
YoY %	-1.06%	-5.16%	-1.18%	-1.78%	-7.24%	6.99%	-	-
Horiz. %	90.38%	91.35%	96.33%	97.48%	99.24%	106.99%	100.00%	-
ROE	11.34%	12.04%	12.61%	15.77%	16.82%	26.38%	18.10%	-
YoY %	-5.81%	-4.52%	-20.04%	-6.24%	-36.24%	45.75%	-	-
Horiz. %	62.65%	66.52%	69.67%	87.13%	92.93%	145.75%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	388.93	369.09	329.96	323.97	297.75	269.42	230.79	9.07%
YoY %	5.38%	11.86%	1.85%	8.81%	10.52%	16.74%	-	-
Horiz. %	168.52%	159.92%	142.97%	140.37%	129.01%	116.74%	100.00%	-
EPS	96.44	92.44	91.16	86.78	81.23	79.12	63.02	7.34%
YoY %	4.33%	1.40%	5.05%	6.83%	2.67%	25.55%	-	-
Horiz. %	153.03%	146.68%	144.65%	137.70%	128.90%	125.55%	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	8.5009	7.6758	6.9269	5.5039	4.8305	3.00	3.481	16.02%
YoY %	10.75%	10.81%	25.85%	13.94%	61.02%	-13.82%	-	-
Horiz. %	244.21%	220.51%	198.99%	158.11%	138.77%	86.18%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,541
RPS	77.37	73.43	63.53	58.45	53.72	48.61	41.55	10.90%
YoY %	5.37%	15.58%	8.69%	8.80%	10.51%	16.99%	-	-
Horiz. %	186.21%	176.73%	152.90%	140.67%	129.29%	116.99%	100.00%	-
EPS	19.19	18.39	16.82	15.66	14.66	14.28	11.34	9.15%
YoY %	4.35%	9.33%	7.41%	6.82%	2.66%	25.93%	-	-
Horiz. %	169.22%	162.17%	148.32%	138.10%	129.28%	125.93%	100.00%	-
DPS	5.17	4.77	4.43	3.97	3.61	3.61	4.50	2.33%
YoY %	8.39%	7.67%	11.59%	9.97%	0.00%	-19.78%	-	-
Horiz. %	114.89%	106.00%	98.44%	88.22%	80.22%	80.22%	100.00%	-
NAPS	1.6911	1.527	1.3337	0.993	0.8716	0.5412	0.6266	17.97%
YoY %	10.75%	14.49%	34.31%	13.93%	61.05%	-13.63%	-	-
Horiz. %	269.89%	243.70%	212.85%	158.47%	139.10%	86.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	19.82	17.52	18.90	17.74	14.38	12.20	12.56	-
P/RPS	5.10	4.75	5.73	5.48	4.83	4.53	5.44	-1.06%
YoY %	7.37%	-17.10%	4.56%	13.46%	6.62%	-16.73%	-	-
Horiz. %	93.75%	87.32%	105.33%	100.74%	88.79%	83.27%	100.00%	-
P/EPS	20.55	18.95	21.63	20.44	17.70	15.42	19.93	0.51%
YoY %	8.44%	-12.39%	5.82%	15.48%	14.79%	-22.63%	-	-
Horiz. %	103.11%	95.08%	108.53%	102.56%	88.81%	77.37%	100.00%	-
EY	4.87	5.28	4.62	4.89	5.65	6.49	5.02	-0.50%
YoY %	-7.77%	14.29%	-5.52%	-13.45%	-12.94%	29.28%	-	-
Horiz. %	97.01%	105.18%	92.03%	97.41%	112.55%	129.28%	100.00%	-
DY	1.31	1.37	1.22	1.24	1.39	1.64	1.99	-6.72%
YoY %	-4.38%	12.30%	-1.61%	-10.79%	-15.24%	-17.59%	-	-
Horiz. %	65.83%	68.84%	61.31%	62.31%	69.85%	82.41%	100.00%	-
P/NAPS	2.33	2.28	2.73	3.22	2.98	4.07	3.61	-7.03%
YoY %	2.19%	-16.48%	-15.22%	8.05%	-26.78%	12.74%	-	-
Horiz. %	64.54%	63.16%	75.62%	89.20%	82.55%	112.74%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	20/10/16	22/10/15	23/10/14	22/10/13	18/10/12	17/10/11	18/10/10	-
Price	19.80	18.64	18.62	18.50	14.72	12.50	12.58	-
P/RPS	5.09	5.05	5.64	5.71	4.94	4.64	5.45	-1.13%
YoY %	0.79%	-10.46%	-1.23%	15.59%	6.47%	-14.86%	-	-
Horiz. %	93.39%	92.66%	103.49%	104.77%	90.64%	85.14%	100.00%	-
P/EPS	20.53	20.16	21.31	21.32	18.12	15.80	19.96	0.46%
YoY %	1.84%	-5.40%	-0.05%	17.66%	14.68%	-20.84%	-	-
Horiz. %	102.86%	101.00%	106.76%	106.81%	90.78%	79.16%	100.00%	-
EY	4.87	4.96	4.69	4.69	5.52	6.33	5.01	-0.47%
YoY %	-1.81%	5.76%	0.00%	-15.04%	-12.80%	26.35%	-	-
Horiz. %	97.21%	99.00%	93.61%	93.61%	110.18%	126.35%	100.00%	-
DY	1.31	1.29	1.24	1.19	1.36	1.60	1.99	-6.72%
YoY %	1.55%	4.03%	4.20%	-12.50%	-15.00%	-19.60%	-	-
Horiz. %	65.83%	64.82%	62.31%	59.80%	68.34%	80.40%	100.00%	-
P/NAPS	2.33	2.43	2.69	3.36	3.05	4.17	3.61	-7.03%
YoY %	-4.12%	-9.67%	-19.94%	10.16%	-26.86%	15.51%	-	-
Horiz. %	64.54%	67.31%	74.52%	93.07%	84.49%	115.51%	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

307,055,600

HSI-HU8

0.075

0.00

266,129,800

INGENIEU

0.065

0.00

227,838,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,433,200

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,324,300

MYEG

1.02

-0.02

65,950,700

SBH

0.32

+0.035

61,383,400

SNS

0.76

+0.04

56,833,200

More active Stocks

CHGP

2.61

+0.32

749,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,341,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

KESM

7.02

-0.16

179,600

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

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