[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.28%
YoY- 1.81%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,673,214 14,058,097 10,428,040 6,839,290 3,373,450 12,756,360 9,434,727 -46.65%
PBT 1,269,976 5,047,234 3,755,905 2,457,542 1,231,398 4,877,939 3,666,132 -50.64%
Tax -291,052 -1,177,992 -883,314 -566,461 -293,314 -1,153,436 -864,088 -51.55%
NP 978,924 3,869,242 2,872,591 1,891,081 938,084 3,724,503 2,802,044 -50.36%
-
NP to SH 968,301 3,826,754 2,844,914 1,872,250 930,182 3,684,289 2,770,897 -50.35%
-
Tax Rate 22.92% 23.34% 23.52% 23.05% 23.82% 23.65% 23.57% -
Total Cost 2,694,290 10,188,855 7,555,449 4,948,209 2,435,366 9,031,857 6,632,683 -45.12%
-
Net Worth 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 42.78%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,751,119 700,463 700,392 - 1,680,969 700,382 -
Div Payout % - 45.76% 24.62% 37.41% - 45.63% 25.28% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 42.78%
NOSH 3,501,992 3,502,238 3,502,318 3,501,960 3,502,650 3,502,020 3,501,911 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.65% 27.52% 27.55% 27.65% 27.81% 29.20% 29.70% -
ROE 5.40% 21.24% 16.82% 11.26% 5.93% 23.43% 26.38% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 104.89 401.40 297.75 195.30 96.31 364.26 269.42 -46.65%
EPS 27.65 109.27 81.23 53.46 26.56 105.20 79.12 -50.35%
DPS 0.00 50.00 20.00 20.00 0.00 48.00 20.00 -
NAPS 5.1208 5.145 4.8305 4.7484 4.4774 4.4894 3.00 42.78%
Adjusted Per Share Value based on latest NOSH - 3,502,566
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.92 72.42 53.72 35.23 17.38 65.72 48.61 -46.66%
EPS 4.99 19.71 14.66 9.65 4.79 18.98 14.28 -50.35%
DPS 0.00 9.02 3.61 3.61 0.00 8.66 3.61 -
NAPS 0.9239 0.9283 0.8716 0.8567 0.8079 0.81 0.5412 42.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 16.26 16.28 14.38 13.76 13.64 13.38 12.20 -
P/RPS 15.50 4.06 4.83 7.05 14.16 3.67 4.53 126.89%
P/EPS 58.81 14.90 17.70 25.74 51.36 12.72 15.42 143.90%
EY 1.70 6.71 5.65 3.89 1.95 7.86 6.49 -59.02%
DY 0.00 3.07 1.39 1.45 0.00 3.59 1.64 -
P/NAPS 3.18 3.16 2.98 2.90 3.05 2.98 4.07 -15.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 17/10/11 -
Price 16.34 15.72 14.72 14.34 13.78 13.52 12.50 -
P/RPS 15.58 3.92 4.94 7.34 14.31 3.71 4.64 124.06%
P/EPS 59.10 14.39 18.12 26.82 51.89 12.85 15.80 140.77%
EY 1.69 6.95 5.52 3.73 1.93 7.78 6.33 -58.50%
DY 0.00 3.18 1.36 1.39 0.00 3.55 1.60 -
P/NAPS 3.19 3.06 3.05 3.02 3.08 3.01 4.17 -16.34%

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