[PBBANK] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.82%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,181,550 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 11.99%
PBT 6,491,395 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 11.80%
Tax -1,370,156 -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 10.07%
NP 5,121,239 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 12.30%
-
NP to SH 5,062,152 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 12.34%
-
Tax Rate 21.11% 21.51% 22.68% 23.34% 23.65% 24.16% 23.18% -
Total Cost 14,060,311 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 11.88%
-
Net Worth 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 18.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,162,436 2,002,670 1,820,820 1,751,115 1,681,018 2,031,374 1,898,043 2.19%
Div Payout % 42.72% 44.32% 44.80% 45.76% 45.63% 66.64% 75.40% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 18.94%
NOSH 3,882,138 3,882,138 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 1.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 26.70% 27.07% 26.90% 27.52% 29.20% 28.08% 26.26% -
ROE 16.21% 16.12% 19.90% 21.33% 26.30% 23.39% 22.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 496.74 436.62 435.92 401.43 364.22 315.08 281.48 9.92%
EPS 131.09 117.02 116.08 109.27 105.19 87.03 72.93 10.26%
DPS 56.00 51.86 52.00 50.00 48.00 58.00 54.99 0.30%
NAPS 8.0878 7.2575 5.8318 5.1237 4.00 3.7214 3.1938 16.74%
Adjusted Per Share Value based on latest NOSH - 3,502,007
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 98.79 86.83 78.61 72.40 65.70 56.84 50.04 11.99%
EPS 26.07 23.27 20.93 19.71 18.97 15.70 12.96 12.34%
DPS 11.14 10.31 9.38 9.02 8.66 10.46 9.78 2.19%
NAPS 1.6085 1.4433 1.0517 0.9241 0.7215 0.6713 0.5677 18.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.52 18.30 19.40 16.28 13.38 13.02 11.30 -
P/RPS 3.73 4.19 4.45 4.06 3.67 4.13 4.01 -1.19%
P/EPS 14.13 15.64 16.71 14.90 12.72 14.96 15.49 -1.51%
EY 7.08 6.39 5.98 6.71 7.86 6.68 6.45 1.56%
DY 3.02 2.83 2.68 3.07 3.59 4.45 4.87 -7.65%
P/NAPS 2.29 2.52 3.33 3.18 3.35 3.50 3.54 -6.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 -
Price 18.38 18.44 19.06 15.72 13.52 13.34 12.08 -
P/RPS 3.70 4.22 4.37 3.92 3.71 4.23 4.29 -2.43%
P/EPS 14.02 15.76 16.42 14.39 12.85 15.33 16.56 -2.73%
EY 7.13 6.35 6.09 6.95 7.78 6.52 6.04 2.80%
DY 3.05 2.81 2.73 3.18 3.55 4.35 4.55 -6.44%
P/NAPS 2.27 2.54 3.27 3.07 3.38 3.58 3.78 -8.14%

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