[PBBANK] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	18,190,574	15,795,693	14,694,892	13,433,389	12,010,838	10,120,507	10,130,797	10.24%
YoY %	15.16%	7.49%	9.39%	11.84%	18.68%	-0.10%	-	-
Horiz. %	179.56%	155.92%	145.05%	132.60%	118.56%	99.90%	100.00%	-
PBT	6,139,286	5,394,244	5,200,226	4,900,493	4,616,629	3,661,279	3,181,700	11.57%
YoY %	13.81%	3.73%	6.12%	6.15%	26.09%	15.07%	-	-
Horiz. %	192.96%	169.54%	163.44%	154.02%	145.10%	115.07%	100.00%	-
Tax	-1,273,708	-1,206,946	-1,208,856	-1,145,897	-1,101,237	-880,818	-681,814	10.97%
YoY %	-5.53%	0.16%	-5.49%	-4.06%	-25.02%	-29.19%	-	-
Horiz. %	186.81%	177.02%	177.30%	168.07%	161.52%	129.19%	100.00%	-
NP	4,865,578	4,187,298	3,991,370	3,754,596	3,515,392	2,780,461	2,499,886	11.73%
YoY %	16.20%	4.91%	6.31%	6.80%	26.43%	11.22%	-	-
Horiz. %	194.63%	167.50%	159.66%	150.19%	140.62%	111.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,813,831	4,146,205	3,946,310	3,717,595	3,467,834	2,736,610	2,470,341	11.75%
YoY %	16.10%	5.07%	6.15%	7.20%	26.72%	10.78%	-	-
Horiz. %	194.87%	167.84%	159.75%	150.49%	140.38%	110.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.75%	22.37%	23.25%	23.38%	23.85%	24.06%	21.43%	-
YoY %	-7.24%	-3.78%	-0.56%	-1.97%	-0.87%	12.27%	-	-
Horiz. %	96.83%	104.39%	108.49%	109.10%	111.29%	112.27%	100.00%	-
Total Cost	13,324,996	11,608,395	10,703,522	9,678,793	8,495,446	7,340,046	7,630,911	9.73%
YoY %	14.79%	8.45%	10.59%	13.93%	15.74%	-3.81%	-	-
Horiz. %	174.62%	152.12%	140.27%	126.84%	111.33%	96.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,322,255	21,434,750	18,982,988	16,631,585	10,505,429	12,033,853	10,321,177	18.99%
YoY %	36.80%	12.92%	14.14%	58.31%	-12.70%	16.59%	-	-
Horiz. %	284.10%	207.68%	183.92%	161.14%	101.79%	116.59%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	2,123,821	1,856,085	1,820,944	1,681,169	1,856,165	1,738,460	1,874,013	2.10%
YoY %	14.42%	1.93%	8.31%	-9.43%	6.77%	-7.23%	-	-
Horiz. %	113.33%	99.04%	97.17%	89.71%	99.05%	92.77%	100.00%	-
Div Payout %	44.12%	44.77%	46.14%	45.22%	53.53%	63.53%	75.86%	-
YoY %	-1.45%	-2.97%	2.03%	-15.52%	-15.74%	-16.25%	-	-
Horiz. %	58.16%	59.02%	60.82%	59.61%	70.56%	83.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	29,322,255	21,434,750	18,982,988	16,631,585	10,505,429	12,033,853	10,321,177	18.99%
YoY %	36.80%	12.92%	14.14%	58.31%	-12.70%	16.59%	-	-
Horiz. %	284.10%	207.68%	183.92%	161.14%	101.79%	116.59%	100.00%	-
NOSH	3,882,138	3,502,639	3,501,556	3,502,566	3,501,809	3,502,285	3,450,513	1.98%
YoY %	10.83%	0.03%	-0.03%	0.02%	-0.01%	1.50%	-	-
Horiz. %	112.51%	101.51%	101.48%	101.51%	101.49%	101.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	26.75%	26.51%	27.16%	27.95%	29.27%	27.47%	24.68%	-
YoY %	0.91%	-2.39%	-2.83%	-4.51%	6.55%	11.30%	-	-
Horiz. %	108.39%	107.41%	110.05%	113.25%	118.60%	111.30%	100.00%	-
ROE	16.42%	19.34%	20.79%	22.35%	33.01%	22.74%	23.93%	-
YoY %	-15.10%	-6.97%	-6.98%	-32.29%	45.16%	-4.97%	-	-
Horiz. %	68.62%	80.82%	86.88%	93.40%	137.94%	95.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	471.08	450.97	419.67	383.53	342.99	288.97	293.60	8.19%
YoY %	4.46%	7.46%	9.42%	11.82%	18.69%	-1.58%	-	-
Horiz. %	160.45%	153.60%	142.94%	130.63%	116.82%	98.42%	100.00%	-
EPS	124.66	118.37	112.70	106.14	99.03	78.14	71.59	9.68%
YoY %	5.31%	5.03%	6.18%	7.18%	26.73%	9.15%	-	-
Horiz. %	174.13%	165.34%	157.42%	148.26%	138.33%	109.15%	100.00%	-
DPS	55.00	53.00	52.00	48.00	53.00	50.00	54.31	0.21%
YoY %	3.77%	1.92%	8.33%	-9.43%	6.00%	-7.94%	-	-
Horiz. %	101.27%	97.59%	95.75%	88.38%	97.59%	92.06%	100.00%	-
NAPS	7.5935	6.1196	5.4213	4.7484	3.00	3.436	2.9912	16.78%
YoY %	24.08%	12.88%	14.17%	58.28%	-12.69%	14.87%	-	-
Horiz. %	253.86%	204.59%	181.24%	158.75%	100.29%	114.87%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,566
RPS	93.71	81.38	75.71	69.21	61.88	52.14	52.19	10.24%
YoY %	15.15%	7.49%	9.39%	11.85%	18.68%	-0.10%	-	-
Horiz. %	179.56%	155.93%	145.07%	132.61%	118.57%	99.90%	100.00%	-
EPS	24.80	21.36	20.33	19.15	17.87	14.10	12.73	11.75%
YoY %	16.10%	5.07%	6.16%	7.16%	26.74%	10.76%	-	-
Horiz. %	194.82%	167.79%	159.70%	150.43%	140.38%	110.76%	100.00%	-
DPS	10.94	9.56	9.38	8.66	9.56	8.96	9.65	2.11%
YoY %	14.44%	1.92%	8.31%	-9.41%	6.70%	-7.15%	-	-
Horiz. %	113.37%	99.07%	97.20%	89.74%	99.07%	92.85%	100.00%	-
NAPS	1.5106	1.1043	0.978	0.8568	0.5412	0.62	0.5317	18.99%
YoY %	36.79%	12.91%	14.15%	58.31%	-12.71%	16.61%	-	-
Horiz. %	284.11%	207.69%	183.94%	161.14%	101.79%	116.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	18.72	19.58	16.94	13.76	13.30	11.90	9.05	-
P/RPS	3.97	4.34	4.04	3.59	3.88	4.12	3.08	4.31%
YoY %	-8.53%	7.43%	12.53%	-7.47%	-5.83%	33.77%	-	-
Horiz. %	128.90%	140.91%	131.17%	116.56%	125.97%	133.77%	100.00%	-
P/EPS	15.02	16.54	15.03	12.96	13.43	15.23	12.64	2.91%
YoY %	-9.19%	10.05%	15.97%	-3.50%	-11.82%	20.49%	-	-
Horiz. %	118.83%	130.85%	118.91%	102.53%	106.25%	120.49%	100.00%	-
EY	6.66	6.05	6.65	7.71	7.45	6.57	7.91	-2.82%
YoY %	10.08%	-9.02%	-13.75%	3.49%	13.39%	-16.94%	-	-
Horiz. %	84.20%	76.49%	84.07%	97.47%	94.18%	83.06%	100.00%	-
DY	2.94	2.71	3.07	3.49	3.98	4.20	6.00	-11.20%
YoY %	8.49%	-11.73%	-12.03%	-12.31%	-5.24%	-30.00%	-	-
Horiz. %	49.00%	45.17%	51.17%	58.17%	66.33%	70.00%	100.00%	-
P/NAPS	2.47	3.20	3.12	2.90	4.43	3.46	3.03	-3.34%
YoY %	-22.81%	2.56%	7.59%	-34.54%	28.03%	14.19%	-	-
Horiz. %	81.52%	105.61%	102.97%	95.71%	146.20%	114.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	24/07/14	23/07/13	23/07/12	25/07/11	20/07/10	20/07/09	-
Price	18.88	20.00	17.10	14.34	13.36	12.20	10.30	-
P/RPS	4.01	4.43	4.07	3.74	3.90	4.22	3.51	2.24%
YoY %	-9.48%	8.85%	8.82%	-4.10%	-7.58%	20.23%	-	-
Horiz. %	114.25%	126.21%	115.95%	106.55%	111.11%	120.23%	100.00%	-
P/EPS	15.14	16.90	15.17	13.51	13.49	15.61	14.39	0.84%
YoY %	-10.41%	11.40%	12.29%	0.15%	-13.58%	8.48%	-	-
Horiz. %	105.21%	117.44%	105.42%	93.88%	93.75%	108.48%	100.00%	-
EY	6.60	5.92	6.59	7.40	7.41	6.40	6.95	-0.85%
YoY %	11.49%	-10.17%	-10.95%	-0.13%	15.78%	-7.91%	-	-
Horiz. %	94.96%	85.18%	94.82%	106.47%	106.62%	92.09%	100.00%	-
DY	2.91	2.65	3.04	3.35	3.97	4.10	5.27	-9.41%
YoY %	9.81%	-12.83%	-9.25%	-15.62%	-3.17%	-22.20%	-	-
Horiz. %	55.22%	50.28%	57.69%	63.57%	75.33%	77.80%	100.00%	-
P/NAPS	2.49	3.27	3.15	3.02	4.45	3.55	3.44	-5.24%
YoY %	-23.85%	3.81%	4.30%	-32.13%	25.35%	3.20%	-	-
Horiz. %	72.38%	95.06%	91.57%	87.79%	129.36%	103.20%	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 15:50:00

MACD/RSI

5 Mins

SELL

2024-06-26 15:25:00

EMA 5

5 Mins

SELL

2024-06-26 15:20:00

EMA 5

5 Mins

BUY

2024-06-26 15:20:00

ADX

5 Mins

BUY

2024-06-26 15:15:00

EMA 5

5 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

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

304,473,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.065

0.00

225,648,000

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,072,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

71,877,900

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.62

+0.33

601,200

MPI

38.90

+0.30

100,400

PANAMY

20.26

+0.26

5,400

VSTECS

4.22

+0.22

2,122,500

DLADY

36.22

+0.20

10,600

HLFG

17.38

+0.18

153,400

YTLPOWR

4.84

+0.17

16,457,900

UTDPLT

24.10

+0.16

113,400

GREATEC

5.14

+0.15

546,300

MBMR

5.35

+0.15

522,500

More gainer Stocks

NESTLE

121.50

-1.00

62,600

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

125,700

KLK

20.74

-0.24

658,800

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

CARLSBG

18.64

-0.12

94,500

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

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