[PBBANK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
05-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.09%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,102,740 19,181,550 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 10.50%
PBT 6,554,032 6,491,395 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 8.18%
Tax -1,286,597 -1,370,156 -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 4.51%
NP 5,267,435 5,121,239 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 9.23%
-
NP to SH 5,206,875 5,062,152 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 9.32%
-
Tax Rate 19.63% 21.11% 21.51% 22.68% 23.34% 23.65% 24.16% -
Total Cost 14,835,305 14,060,311 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 10.97%
-
Net Worth 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 17.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,239,666 2,162,436 2,002,670 1,820,820 1,751,115 1,681,018 2,031,374 1.63%
Div Payout % 43.01% 42.72% 44.32% 44.80% 45.76% 45.63% 66.64% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 17.43%
NOSH 3,882,138 3,882,138 3,882,138 3,501,594 3,502,007 3,502,344 3,502,433 1.72%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 26.20% 26.70% 27.07% 26.90% 27.52% 29.20% 28.08% -
ROE 15.22% 16.21% 16.12% 19.90% 21.33% 26.30% 23.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 520.59 496.74 436.62 435.92 401.43 364.22 315.08 8.72%
EPS 134.84 131.09 117.02 116.08 109.27 105.19 87.03 7.56%
DPS 58.00 56.00 51.86 52.00 50.00 48.00 58.00 0.00%
NAPS 8.8601 8.0878 7.2575 5.8318 5.1237 4.00 3.7214 15.53%
Adjusted Per Share Value based on latest NOSH - 3,501,594
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.57 98.82 86.86 78.64 72.42 65.72 56.85 10.50%
EPS 26.82 26.08 23.28 20.94 19.71 18.98 15.70 9.32%
DPS 11.54 11.14 10.32 9.38 9.02 8.66 10.47 1.63%
NAPS 1.7626 1.609 1.4438 1.052 0.9244 0.7217 0.6715 17.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 19.72 18.52 18.30 19.40 16.28 13.38 13.02 -
P/RPS 3.79 3.73 4.19 4.45 4.06 3.67 4.13 -1.42%
P/EPS 14.62 14.13 15.64 16.71 14.90 12.72 14.96 -0.38%
EY 6.84 7.08 6.39 5.98 6.71 7.86 6.68 0.39%
DY 2.94 3.02 2.83 2.68 3.07 3.59 4.45 -6.66%
P/NAPS 2.23 2.29 2.52 3.33 3.18 3.35 3.50 -7.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 -
Price 20.14 18.38 18.44 19.06 15.72 13.52 13.34 -
P/RPS 3.87 3.70 4.22 4.37 3.92 3.71 4.23 -1.47%
P/EPS 14.94 14.02 15.76 16.42 14.39 12.85 15.33 -0.42%
EY 6.70 7.13 6.35 6.09 6.95 7.78 6.52 0.45%
DY 2.88 3.05 2.81 2.73 3.18 3.55 4.35 -6.63%
P/NAPS 2.27 2.27 2.54 3.27 3.07 3.38 3.58 -7.30%

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