[PBBANK] QoQ 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- 0.94%
YoY- 7.49%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,869,542 3,802,871 3,673,214 3,630,057 3,588,750 3,465,840 3,373,450 9.56%
PBT 1,358,164 1,340,558 1,269,976 1,291,329 1,298,363 1,226,144 1,231,398 6.74%
Tax -300,802 -306,273 -291,052 -294,678 -316,853 -273,147 -293,314 1.69%
NP 1,057,362 1,034,285 978,924 996,651 981,510 952,997 938,084 8.29%
-
NP to SH 1,047,260 1,023,505 968,301 981,840 972,664 942,068 930,182 8.21%
-
Tax Rate 22.15% 22.85% 22.92% 22.82% 24.40% 22.28% 23.82% -
Total Cost 2,812,180 2,768,586 2,694,290 2,633,406 2,607,240 2,512,843 2,435,366 10.05%
-
Net Worth 19,277,640 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 770,342 - 1,050,602 - 700,513 - -
Div Payout % - 75.27% - 107.00% - 74.36% - -
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 19,277,640 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14.73%
NOSH 3,502,541 3,501,556 3,501,992 3,502,007 3,501,759 3,502,566 3,502,650 -0.00%
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 27.33% 27.20% 26.65% 27.46% 27.35% 27.50% 27.81% -
ROE 5.43% 5.39% 5.40% 5.47% 5.75% 5.66% 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 110.48 108.61 104.89 103.66 102.48 98.95 96.31 9.57%
EPS 29.90 29.23 27.65 28.04 27.77 26.90 26.56 8.20%
DPS 0.00 22.00 0.00 30.00 0.00 20.00 0.00 -
NAPS 5.5039 5.4213 5.1208 5.1237 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 19.94 19.59 18.92 18.70 18.49 17.86 17.38 9.58%
EPS 5.40 5.27 4.99 5.06 5.01 4.85 4.79 8.31%
DPS 0.00 3.97 0.00 5.41 0.00 3.61 0.00 -
NAPS 0.9931 0.978 0.9239 0.9244 0.8714 0.8568 0.8079 14.73%
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 16.06 15.60 15.50 15.71 14.03 13.91 14.16 8.74%
P/EPS 59.33 57.95 58.81 58.07 51.77 51.16 51.36 10.08%
EY 1.69 1.73 1.70 1.72 1.93 1.95 1.95 -9.09%
DY 0.00 1.30 0.00 1.84 0.00 1.45 0.00 -
P/NAPS 3.22 3.12 3.18 3.18 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 16.75 15.75 15.58 15.17 14.36 14.49 14.31 11.05%
P/EPS 61.87 58.50 59.10 56.07 52.99 53.32 51.89 12.43%
EY 1.62 1.71 1.69 1.78 1.89 1.88 1.93 -11.00%
DY 0.00 1.29 0.00 1.91 0.00 1.39 0.00 -
P/NAPS 3.36 3.15 3.19 3.07 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