[PBBANK] QoQ Cumulative Quarter 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- 34.51%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,345,627 7,476,085 3,673,214 14,058,097 10,428,040 6,839,290 3,373,450 124.31%
PBT 3,968,698 2,610,534 1,269,976 5,047,234 3,755,905 2,457,542 1,231,398 118.03%
Tax -898,127 -597,325 -291,052 -1,177,992 -883,314 -566,461 -293,314 110.72%
NP 3,070,571 2,013,209 978,924 3,869,242 2,872,591 1,891,081 938,084 120.29%
-
NP to SH 3,039,066 1,991,806 968,301 3,826,754 2,844,914 1,872,250 930,182 120.02%
-
Tax Rate 22.63% 22.88% 22.92% 23.34% 23.52% 23.05% 23.82% -
Total Cost 8,275,056 5,462,876 2,694,290 10,188,855 7,555,449 4,948,209 2,435,366 125.84%
-
Net Worth 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 14.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 770,447 770,524 - 1,751,119 700,463 700,392 - -
Div Payout % 25.35% 38.68% - 45.76% 24.62% 37.41% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,274,851 18,987,476 17,933,004 18,019,016 16,917,947 16,628,709 15,682,767 14.72%
NOSH 3,502,035 3,502,384 3,501,992 3,502,238 3,502,318 3,501,960 3,502,650 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.06% 26.93% 26.65% 27.52% 27.55% 27.65% 27.81% -
ROE 15.77% 10.49% 5.40% 21.24% 16.82% 11.26% 5.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 323.97 213.46 104.89 401.40 297.75 195.30 96.31 124.33%
EPS 86.78 56.87 27.65 109.27 81.23 53.46 26.56 120.02%
DPS 22.00 22.00 0.00 50.00 20.00 20.00 0.00 -
NAPS 5.5039 5.4213 5.1208 5.145 4.8305 4.7484 4.4774 14.73%
Adjusted Per Share Value based on latest NOSH - 3,502,007
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.45 38.52 18.92 72.42 53.72 35.23 17.38 124.30%
EPS 15.66 10.26 4.99 19.71 14.66 9.65 4.79 120.11%
DPS 3.97 3.97 0.00 9.02 3.61 3.61 0.00 -
NAPS 0.993 0.9782 0.9239 0.9283 0.8716 0.8567 0.8079 14.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 17.74 16.94 16.26 16.28 14.38 13.76 13.64 -
P/RPS 5.48 7.94 15.50 4.06 4.83 7.05 14.16 -46.86%
P/EPS 20.44 29.79 58.81 14.90 17.70 25.74 51.36 -45.86%
EY 4.89 3.36 1.70 6.71 5.65 3.89 1.95 84.47%
DY 1.24 1.30 0.00 3.07 1.39 1.45 0.00 -
P/NAPS 3.22 3.12 3.18 3.16 2.98 2.90 3.05 3.67%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/10/13 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 -
Price 18.50 17.10 16.34 15.72 14.72 14.34 13.78 -
P/RPS 5.71 8.01 15.58 3.92 4.94 7.34 14.31 -45.76%
P/EPS 21.32 30.07 59.10 14.39 18.12 26.82 51.89 -44.70%
EY 4.69 3.33 1.69 6.95 5.52 3.73 1.93 80.65%
DY 1.19 1.29 0.00 3.18 1.36 1.39 0.00 -
P/NAPS 3.36 3.15 3.19 3.06 3.05 3.02 3.08 5.96%

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