[PBBANK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.25%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,914,523 4,324,008 3,869,542 3,588,750 3,272,466 2,877,383 2,438,035 12.38%
PBT 1,613,794 1,552,183 1,358,164 1,298,363 1,231,144 1,051,377 856,508 11.13%
Tax -396,829 -350,049 -300,802 -316,853 -290,088 -257,068 -209,083 11.26%
NP 1,216,965 1,202,134 1,057,362 981,510 941,056 794,309 647,425 11.08%
-
NP to SH 1,201,395 1,191,521 1,047,260 972,664 931,953 782,702 639,045 11.08%
-
Tax Rate 24.59% 22.55% 22.15% 24.40% 23.56% 24.45% 24.41% -
Total Cost 3,697,558 3,121,874 2,812,180 2,607,240 2,331,410 2,083,074 1,790,610 12.83%
-
Net Worth 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 19.26%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 10,295,110 19.26%
NOSH 3,882,138 3,882,138 3,502,541 3,501,759 3,502,704 3,502,022 3,450,566 1.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.76% 27.80% 27.33% 27.35% 28.76% 27.61% 26.56% -
ROE 4.05% 4.60% 5.43% 5.75% 8.87% 6.42% 6.21% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.27 115.70 110.48 102.48 93.43 82.16 70.66 10.29%
EPS 31.11 31.88 29.90 27.77 26.61 22.35 18.52 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6758 6.9269 5.5039 4.8305 3.00 3.481 2.9836 17.04%
Adjusted Per Share Value based on latest NOSH - 3,501,759
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.32 22.28 19.94 18.49 16.86 14.82 12.56 12.38%
EPS 6.19 6.14 5.40 5.01 4.80 4.03 3.29 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.527 1.3337 0.9931 0.8714 0.5414 0.628 0.5304 19.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 17.52 18.90 17.74 14.38 12.20 12.56 10.20 -
P/RPS 13.77 16.34 16.06 14.03 13.06 15.29 14.44 -0.78%
P/EPS 56.31 59.28 59.33 51.77 45.85 56.20 55.08 0.36%
EY 1.78 1.69 1.69 1.93 2.18 1.78 1.82 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.73 3.22 2.98 4.07 3.61 3.42 -6.53%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 15/10/09 -
Price 18.64 18.62 18.50 14.72 12.50 12.58 10.62 -
P/RPS 14.65 16.09 16.75 14.36 13.38 15.31 15.03 -0.42%
P/EPS 59.91 58.40 61.87 52.99 46.98 56.29 57.34 0.73%
EY 1.67 1.71 1.62 1.89 2.13 1.78 1.74 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.69 3.36 3.05 4.17 3.61 3.56 -6.16%

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