[PBBANK] YoY TTM 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
TTM Result
Revenue	19,947,703	18,781,089	16,250,159	14,975,684	13,749,673	12,405,921	10,559,855	11.17%
YoY %	6.21%	15.57%	8.51%	8.92%	10.83%	17.48%	-	-
Horiz. %	188.90%	177.85%	153.89%	141.82%	130.21%	117.48%	100.00%	-
PBT	6,619,097	6,200,897	5,588,263	5,260,027	4,967,712	4,796,396	3,856,148	9.41%
YoY %	6.74%	10.96%	6.24%	5.88%	3.57%	24.38%	-	-
Horiz. %	171.65%	160.81%	144.92%	136.41%	128.83%	124.38%	100.00%	-
Tax	-1,343,760	-1,320,488	-1,256,193	-1,192,805	-1,172,662	-1,134,257	-928,803	6.34%
YoY %	-1.76%	-5.12%	-5.31%	-1.72%	-3.39%	-22.12%	-	-
Horiz. %	144.68%	142.17%	135.25%	128.42%	126.26%	122.12%	100.00%	-
NP	5,275,337	4,880,409	4,332,070	4,067,222	3,795,050	3,662,139	2,927,345	10.30%
YoY %	8.09%	12.66%	6.51%	7.17%	3.63%	25.10%	-	-
Horiz. %	180.21%	166.72%	147.99%	138.94%	129.64%	125.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,216,521	4,823,705	4,290,466	4,020,906	3,758,306	3,617,085	2,880,267	10.39%
YoY %	8.14%	12.43%	6.70%	6.99%	3.90%	25.58%	-	-
Horiz. %	181.11%	167.47%	148.96%	139.60%	130.48%	125.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.30%	21.30%	22.48%	22.68%	23.61%	23.65%	24.09%	-
YoY %	-4.69%	-5.25%	-0.88%	-3.94%	-0.17%	-1.83%	-	-
Horiz. %	84.27%	88.42%	93.32%	94.15%	98.01%	98.17%	100.00%	-
Total Cost	14,672,366	13,900,680	11,918,089	10,908,462	9,954,623	8,743,782	7,632,510	11.49%
YoY %	5.55%	16.64%	9.26%	9.58%	13.85%	14.56%	-	-
Horiz. %	192.24%	182.12%	156.15%	142.92%	130.42%	114.56%	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	19,277,640	16,915,248	10,508,113	12,190,539	17.93%
YoY %	10.75%	14.50%	34.29%	13.97%	60.97%	-13.80%	-	-
Horiz. %	269.28%	243.14%	212.36%	158.14%	138.76%	86.20%	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	2,239,666	2,123,821	1,856,085	1,820,944	1,681,169	1,856,165	1,738,460	4.30%
YoY %	5.45%	14.42%	1.93%	8.31%	-9.43%	6.77%	-	-
Horiz. %	128.83%	122.17%	106.77%	104.74%	96.70%	106.77%	100.00%	-
Div Payout %	42.93%	44.03%	43.26%	45.29%	44.73%	51.32%	60.36%	-
YoY %	-2.50%	1.78%	-4.48%	1.25%	-12.84%	-14.98%	-	-
Horiz. %	71.12%	72.95%	71.67%	75.03%	74.11%	85.02%	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	19,277,640	16,915,248	10,508,113	12,190,539	17.93%
YoY %	10.75%	14.50%	34.29%	13.97%	60.97%	-13.80%	-	-
Horiz. %	269.28%	243.14%	212.36%	158.14%	138.76%	86.20%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,502,541	3,501,759	3,502,704	3,502,022	1.73%
YoY %	0.00%	0.00%	10.84%	0.02%	-0.03%	0.02%	-	-
Horiz. %	110.85%	110.85%	110.85%	100.01%	99.99%	100.02%	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	26.45%	25.99%	26.66%	27.16%	27.60%	29.52%	27.72%	-
YoY %	1.77%	-2.51%	-1.84%	-1.59%	-6.50%	6.49%	-	-
Horiz. %	95.42%	93.76%	96.18%	97.98%	99.57%	106.49%	100.00%	-
ROE	15.89%	16.27%	16.57%	20.86%	22.22%	34.42%	23.63%	-
YoY %	-2.34%	-1.81%	-20.57%	-6.12%	-35.44%	45.66%	-	-
Horiz. %	67.25%	68.85%	70.12%	88.28%	94.03%	145.66%	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	516.58	486.37	434.82	427.57	392.65	354.18	301.54	9.37%
YoY %	6.21%	11.86%	1.70%	8.89%	10.86%	17.46%	-	-
Horiz. %	171.31%	161.30%	144.20%	141.80%	130.21%	117.46%	100.00%	-
EPS	135.09	124.92	114.80	114.80	107.33	103.27	82.25	8.61%
YoY %	8.14%	8.82%	0.00%	6.96%	3.93%	25.56%	-	-
Horiz. %	164.24%	151.88%	139.57%	139.57%	130.49%	125.56%	100.00%	-
DPS	58.00	55.00	49.66	52.00	48.00	53.00	50.00	2.50%
YoY %	5.45%	10.75%	-4.50%	8.33%	-9.43%	6.00%	-	-
Horiz. %	116.00%	110.00%	99.32%	104.00%	96.00%	106.00%	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	102.77	96.76	83.72	77.15	70.84	63.91	54.40	11.17%
YoY %	6.21%	15.58%	8.52%	8.91%	10.84%	17.48%	-	-
Horiz. %	188.92%	177.87%	153.90%	141.82%	130.22%	117.48%	100.00%	-
EPS	26.87	24.85	22.10	20.71	19.36	18.63	14.84	10.39%
YoY %	8.13%	12.44%	6.71%	6.97%	3.92%	25.54%	-	-
Horiz. %	181.06%	167.45%	148.92%	139.56%	130.46%	125.54%	100.00%	-
DPS	11.54	10.94	9.56	9.38	8.66	9.56	8.96	4.30%
YoY %	5.48%	14.44%	1.92%	8.31%	-9.41%	6.70%	-	-
Horiz. %	128.79%	122.10%	106.70%	104.69%	96.65%	106.70%	100.00%	-
NAPS	1.6911	1.527	1.3337	0.9931	0.8714	0.5414	0.628	17.93%
YoY %	10.75%	14.49%	34.30%	13.97%	60.95%	-13.79%	-	-
Horiz. %	269.28%	243.15%	212.37%	158.14%	138.76%	86.21%	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	3.84	3.60	4.35	4.15	3.66	3.44	4.17	-1.36%
YoY %	6.67%	-17.24%	4.82%	13.39%	6.40%	-17.51%	-	-
Horiz. %	92.09%	86.33%	104.32%	99.52%	87.77%	82.49%	100.00%	-
P/EPS	14.67	14.03	16.46	15.45	13.40	11.81	15.27	-0.66%
YoY %	4.56%	-14.76%	6.54%	15.30%	13.46%	-22.66%	-	-
Horiz. %	96.07%	91.88%	107.79%	101.18%	87.75%	77.34%	100.00%	-
EY	6.82	7.13	6.07	6.47	7.46	8.46	6.55	0.67%
YoY %	-4.35%	17.46%	-6.18%	-13.27%	-11.82%	29.16%	-	-
Horiz. %	104.12%	108.85%	92.67%	98.78%	113.89%	129.16%	100.00%	-
DY	2.93	3.14	2.63	2.93	3.34	4.34	3.98	-4.97%
YoY %	-6.69%	19.39%	-10.24%	-12.28%	-23.04%	9.05%	-	-
Horiz. %	73.62%	78.89%	66.08%	73.62%	83.92%	109.05%	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	3.83	3.83	4.28	4.33	3.75	3.53	4.17	-1.40%
YoY %	0.00%	-10.51%	-1.15%	15.47%	6.23%	-15.35%	-	-
Horiz. %	91.85%	91.85%	102.64%	103.84%	89.93%	84.65%	100.00%	-
P/EPS	14.66	14.92	16.22	16.12	13.72	12.10	15.30	-0.70%
YoY %	-1.74%	-8.01%	0.62%	17.49%	13.39%	-20.92%	-	-
Horiz. %	95.82%	97.52%	106.01%	105.36%	89.67%	79.08%	100.00%	-
EY	6.82	6.70	6.17	6.21	7.29	8.26	6.54	0.70%
YoY %	1.79%	8.59%	-0.64%	-14.81%	-11.74%	26.30%	-	-
Horiz. %	104.28%	102.45%	94.34%	94.95%	111.47%	126.30%	100.00%	-
DY	2.93	2.95	2.67	2.81	3.26	4.24	3.97	-4.93%
YoY %	-0.68%	10.49%	-4.98%	-13.80%	-23.11%	6.80%	-	-
Horiz. %	73.80%	74.31%	67.25%	70.78%	82.12%	106.80%	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 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

306,032,400

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.065

0.00

226,613,800

HSI-CXV

0.145

0.00

220,099,900

HSI-CXF

0.115

-0.005

152,119,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,978,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.72

+0.025

74,676,100

SBH

0.32

+0.035

56,339,800

More active Stocks

MPI

38.90

+0.30

112,000

CHGP

2.56

+0.27

644,500

VSTECS

4.23

+0.23

2,161,600

PANAMY

20.22

+0.22

7,100

HLFG

17.38

+0.18

171,000

DLADY

36.20

+0.18

11,200

MBMR

5.36

+0.16

575,900

AJI

15.36

+0.16

121,900

YTLPOWR

4.82

+0.15

17,532,200

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

64,100

KLK

20.70

-0.28

800,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

142,600

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

321,700

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