[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
18-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.75%
YoY- 5.22%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,058,097 10,428,040 6,839,290 3,373,450 12,756,360 9,434,727 6,162,261 72.86%
PBT 5,047,234 3,755,905 2,457,542 1,231,398 4,877,939 3,666,132 2,434,988 62.21%
Tax -1,177,992 -883,314 -566,461 -293,314 -1,153,436 -864,088 -574,000 61.14%
NP 3,869,242 2,872,591 1,891,081 938,084 3,724,503 2,802,044 1,860,988 62.53%
-
NP to SH 3,826,754 2,844,914 1,872,250 930,182 3,684,289 2,770,897 1,838,944 62.63%
-
Tax Rate 23.34% 23.52% 23.05% 23.82% 23.65% 23.57% 23.57% -
Total Cost 10,188,855 7,555,449 4,948,209 2,435,366 9,031,857 6,632,683 4,301,273 77.23%
-
Net Worth 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 10,506,637 43.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,751,119 700,463 700,392 - 1,680,969 700,382 700,442 83.69%
Div Payout % 45.76% 24.62% 37.41% - 45.63% 25.28% 38.09% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 18,019,016 16,917,947 16,628,709 15,682,767 15,721,970 10,505,734 10,506,637 43.04%
NOSH 3,502,238 3,502,318 3,501,960 3,502,650 3,502,020 3,501,911 3,502,212 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.52% 27.55% 27.65% 27.81% 29.20% 29.70% 30.20% -
ROE 21.24% 16.82% 11.26% 5.93% 23.43% 26.38% 17.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 401.40 297.75 195.30 96.31 364.26 269.42 175.95 72.86%
EPS 109.27 81.23 53.46 26.56 105.20 79.12 52.51 62.63%
DPS 50.00 20.00 20.00 0.00 48.00 20.00 20.00 83.69%
NAPS 5.145 4.8305 4.7484 4.4774 4.4894 3.00 3.00 43.04%
Adjusted Per Share Value based on latest NOSH - 3,502,650
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.40 53.71 35.22 17.37 65.70 48.59 31.74 72.84%
EPS 19.71 14.65 9.64 4.79 18.97 14.27 9.47 62.65%
DPS 9.02 3.61 3.61 0.00 8.66 3.61 3.61 83.62%
NAPS 0.928 0.8713 0.8564 0.8077 0.8097 0.5411 0.5411 43.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 16.28 14.38 13.76 13.64 13.38 12.20 13.30 -
P/RPS 4.06 4.83 7.05 14.16 3.67 4.53 7.56 -33.80%
P/EPS 14.90 17.70 25.74 51.36 12.72 15.42 25.33 -29.68%
EY 6.71 5.65 3.89 1.95 7.86 6.49 3.95 42.14%
DY 3.07 1.39 1.45 0.00 3.59 1.64 1.50 60.85%
P/NAPS 3.16 2.98 2.90 3.05 2.98 4.07 4.43 -20.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 17/10/11 25/07/11 -
Price 15.72 14.72 14.34 13.78 13.52 12.50 13.36 -
P/RPS 3.92 4.94 7.34 14.31 3.71 4.64 7.59 -35.49%
P/EPS 14.39 18.12 26.82 51.89 12.85 15.80 25.44 -31.48%
EY 6.95 5.52 3.73 1.93 7.78 6.33 3.93 45.98%
DY 3.18 1.36 1.39 0.00 3.55 1.60 1.50 64.65%
P/NAPS 3.06 3.05 3.02 3.08 3.01 4.17 4.45 -22.00%

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