[PBBANK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.58%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,007,478 3,948,377 15,264,300 11,345,627 7,476,085 3,673,214 14,058,097 -31.35%
PBT 2,694,794 1,327,100 5,309,984 3,968,698 2,610,534 1,269,976 5,047,234 -34.26%
Tax -599,929 -300,067 -1,204,342 -898,127 -597,325 -291,052 -1,177,992 -36.30%
NP 2,094,865 1,027,033 4,105,642 3,070,571 2,013,209 978,924 3,869,242 -33.64%
-
NP to SH 2,073,328 1,016,932 4,064,683 3,039,066 1,991,806 968,301 3,826,754 -33.61%
-
Tax Rate 22.26% 22.61% 22.68% 22.63% 22.88% 22.92% 23.34% -
Total Cost 5,912,613 2,921,344 11,158,658 8,275,056 5,462,876 2,694,290 10,188,855 -30.49%
-
Net Worth 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 12.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 805,515 - 1,821,157 770,447 770,524 - 1,751,119 -40.49%
Div Payout % 38.85% - 44.80% 25.35% 38.68% - 45.76% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,432,326 20,387,314 20,424,279 19,274,851 18,987,476 17,933,004 18,019,016 12.29%
NOSH 3,502,243 3,501,831 3,502,225 3,502,035 3,502,384 3,501,992 3,502,238 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.16% 26.01% 26.90% 27.06% 26.93% 26.65% 27.52% -
ROE 9.67% 4.99% 19.90% 15.77% 10.49% 5.40% 21.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 228.64 112.75 435.85 323.97 213.46 104.89 401.40 -31.35%
EPS 59.20 29.04 116.06 86.78 56.87 27.65 109.27 -33.61%
DPS 23.00 0.00 52.00 22.00 22.00 0.00 50.00 -40.49%
NAPS 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 5.145 12.29%
Adjusted Per Share Value based on latest NOSH - 3,502,541
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.25 20.34 78.64 58.45 38.52 18.92 72.42 -31.35%
EPS 10.68 5.24 20.94 15.66 10.26 4.99 19.71 -33.61%
DPS 4.15 0.00 9.38 3.97 3.97 0.00 9.02 -40.48%
NAPS 1.1042 1.0503 1.0522 0.993 0.9782 0.9239 0.9283 12.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.58 19.16 19.40 17.74 16.94 16.26 16.28 -
P/RPS 8.56 16.99 4.45 5.48 7.94 15.50 4.06 64.64%
P/EPS 33.07 65.98 16.72 20.44 29.79 58.81 14.90 70.39%
EY 3.02 1.52 5.98 4.89 3.36 1.70 6.71 -41.35%
DY 1.17 0.00 2.68 1.24 1.30 0.00 3.07 -47.52%
P/NAPS 3.20 3.29 3.33 3.22 3.12 3.18 3.16 0.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 -
Price 20.00 20.20 19.06 18.50 17.10 16.34 15.72 -
P/RPS 8.75 17.92 4.37 5.71 8.01 15.58 3.92 71.04%
P/EPS 33.78 69.56 16.42 21.32 30.07 59.10 14.39 76.90%
EY 2.96 1.44 6.09 4.69 3.33 1.69 6.95 -43.48%
DY 1.15 0.00 2.73 1.19 1.29 0.00 3.18 -49.33%
P/NAPS 3.27 3.47 3.27 3.36 3.15 3.19 3.06 4.53%

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