[PBBANK] YoY 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- 2.32%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,031,100 4,914,523 4,324,008 3,869,542 3,588,750 3,272,466 2,877,383 9.75%
PBT 1,558,242 1,613,794 1,552,183 1,358,164 1,298,363 1,231,144 1,051,377 6.77%
Tax -305,728 -396,829 -350,049 -300,802 -316,853 -290,088 -257,068 2.92%
NP 1,252,514 1,216,965 1,202,134 1,057,362 981,510 941,056 794,309 7.87%
-
NP to SH 1,238,150 1,201,395 1,191,521 1,047,260 972,664 931,953 782,702 7.93%
-
Tax Rate 19.62% 24.59% 22.55% 22.15% 24.40% 23.56% 24.45% -
Total Cost 3,778,586 3,697,558 3,121,874 2,812,180 2,607,240 2,331,410 2,083,074 10.42%
-
Net Worth 32,826,175 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 17.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,826,175 29,640,055 25,887,612 19,277,640 16,915,248 10,508,113 12,190,539 17.93%
NOSH 3,882,138 3,882,138 3,882,138 3,502,541 3,501,759 3,502,704 3,502,022 1.73%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 24.90% 24.76% 27.80% 27.33% 27.35% 28.76% 27.61% -
ROE 3.77% 4.05% 4.60% 5.43% 5.75% 8.87% 6.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 130.29 127.27 115.70 110.48 102.48 93.43 82.16 7.98%
EPS 32.06 31.11 31.88 29.90 27.77 26.61 22.35 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5009 7.6758 6.9269 5.5039 4.8305 3.00 3.481 16.02%
Adjusted Per Share Value based on latest NOSH - 3,502,541
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.92 25.32 22.28 19.94 18.49 16.86 14.82 9.75%
EPS 6.38 6.19 6.14 5.40 5.01 4.80 4.03 7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6911 1.527 1.3337 0.9931 0.8714 0.5414 0.628 17.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 19.82 17.52 18.90 17.74 14.38 12.20 12.56 -
P/RPS 15.21 13.77 16.34 16.06 14.03 13.06 15.29 -0.08%
P/EPS 61.81 56.31 59.28 59.33 51.77 45.85 56.20 1.59%
EY 1.62 1.78 1.69 1.69 1.93 2.18 1.78 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.28 2.73 3.22 2.98 4.07 3.61 -7.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 -
Price 19.80 18.64 18.62 18.50 14.72 12.50 12.58 -
P/RPS 15.20 14.65 16.09 16.75 14.36 13.38 15.31 -0.11%
P/EPS 61.75 59.91 58.40 61.87 52.99 46.98 56.29 1.55%
EY 1.62 1.67 1.71 1.62 1.89 2.13 1.78 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.43 2.69 3.36 3.05 4.17 3.61 -7.03%

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