[PBBANK] YoY Quarter Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Quarter Result
Revenue	5,084,083	4,929,046	4,528,585	3,918,673	3,630,057	3,321,633	2,971,194	9.35%
YoY %	3.15%	8.84%	15.56%	7.95%	9.29%	11.79%	-	-
Horiz. %	171.11%	165.89%	152.42%	131.89%	122.18%	111.79%	100.00%	-
PBT	1,792,711	1,857,776	1,567,278	1,341,286	1,291,329	1,211,807	1,130,264	7.98%
YoY %	-3.50%	18.54%	16.85%	3.87%	6.56%	7.21%	-	-
Horiz. %	158.61%	164.37%	138.66%	118.67%	114.25%	107.21%	100.00%	-
Tax	-293,442	-350,605	-300,937	-306,215	-294,678	-289,348	-270,169	1.38%
YoY %	16.30%	-16.50%	1.72%	-3.92%	-1.84%	-7.10%	-	-
Horiz. %	108.61%	129.77%	111.39%	113.34%	109.07%	107.10%	100.00%	-
NP	1,499,269	1,507,171	1,266,341	1,035,071	996,651	922,459	860,095	9.69%
YoY %	-0.52%	19.02%	22.34%	3.85%	8.04%	7.25%	-	-
Horiz. %	174.31%	175.23%	147.23%	120.34%	115.88%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,482,782	1,492,428	1,253,981	1,025,617	981,840	913,392	846,188	9.79%
YoY %	-0.65%	19.02%	22.27%	4.46%	7.49%	7.94%	-	-
Horiz. %	175.23%	176.37%	148.19%	121.20%	116.03%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.37%	18.87%	19.20%	22.83%	22.82%	23.88%	23.90%	-
YoY %	-13.25%	-1.72%	-15.90%	0.04%	-4.44%	-0.08%	-	-
Horiz. %	68.49%	78.95%	80.33%	95.52%	95.48%	99.92%	100.00%	-
Total Cost	3,584,814	3,421,875	3,262,244	2,883,602	2,633,406	2,399,174	2,111,099	9.21%
YoY %	4.76%	4.89%	13.13%	9.50%	9.76%	13.65%	-	-
Horiz. %	169.81%	162.09%	154.53%	136.59%	124.74%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,213,222	31,230,991	28,024,793	20,420,597	17,943,237	14,009,376	13,033,957	17.43%
YoY %	9.55%	11.44%	37.24%	13.81%	28.08%	7.48%	-	-
Horiz. %	262.49%	239.61%	215.01%	156.67%	137.67%	107.48%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	1,235,678	1,235,678	1,197,063	1,050,478	1,050,602	980,656	1,155,803	1.11%
YoY %	0.00%	3.23%	13.95%	-0.01%	7.13%	-15.15%	-	-
Horiz. %	106.91%	106.91%	103.57%	90.89%	90.90%	84.85%	100.00%	-
Div Payout %	83.34%	82.80%	95.46%	102.42%	107.00%	107.36%	136.59%	-
YoY %	0.65%	-13.26%	-6.80%	-4.28%	-0.34%	-21.40%	-	-
Horiz. %	61.01%	60.62%	69.89%	74.98%	78.34%	78.60%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	34,213,222	31,230,991	28,024,793	20,420,597	17,943,237	14,009,376	13,033,957	17.43%
YoY %	9.55%	11.44%	37.24%	13.81%	28.08%	7.48%	-	-
Horiz. %	262.49%	239.61%	215.01%	156.67%	137.67%	107.48%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,501,594	3,502,007	3,502,344	3,502,433	1.72%
YoY %	0.00%	0.00%	10.87%	-0.01%	-0.01%	-0.00%	-	-
Horiz. %	110.84%	110.84%	110.84%	99.98%	99.99%	100.00%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	29.49%	30.58%	27.96%	26.41%	27.46%	27.77%	28.95%	-
YoY %	-3.56%	9.37%	5.87%	-3.82%	-1.12%	-4.08%	-	-
Horiz. %	101.87%	105.63%	96.58%	91.23%	94.85%	95.92%	100.00%	-
ROE	4.33%	4.78%	4.47%	5.02%	5.47%	6.52%	6.49%	-
YoY %	-9.41%	6.94%	-10.96%	-8.23%	-16.10%	0.46%	-	-
Horiz. %	66.72%	73.65%	68.88%	77.35%	84.28%	100.46%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	131.66	127.65	117.28	111.91	103.66	94.84	84.83	7.59%
YoY %	3.14%	8.84%	4.80%	7.96%	9.30%	11.80%	-	-
Horiz. %	155.20%	150.48%	138.25%	131.92%	122.20%	111.80%	100.00%	-
EPS	38.40	38.65	32.47	29.29	28.04	26.08	24.16	8.02%
YoY %	-0.65%	19.03%	10.86%	4.46%	7.52%	7.95%	-	-
Horiz. %	158.94%	159.98%	134.40%	121.23%	116.06%	107.95%	100.00%	-
DPS	32.00	32.00	31.00	30.00	30.00	28.00	33.00	-0.51%
YoY %	0.00%	3.23%	3.33%	0.00%	7.14%	-15.15%	-	-
Horiz. %	96.97%	96.97%	93.94%	90.91%	90.91%	84.85%	100.00%	-
NAPS	8.8601	8.0878	7.2575	5.8318	5.1237	4.00	3.7214	15.53%
YoY %	9.55%	11.44%	24.45%	13.82%	28.09%	7.49%	-	-
Horiz. %	238.09%	217.33%	195.02%	156.71%	137.68%	107.49%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,594
RPS	26.19	25.39	23.33	20.19	18.70	17.11	15.31	9.35%
YoY %	3.15%	8.83%	15.55%	7.97%	9.29%	11.76%	-	-
Horiz. %	171.06%	165.84%	152.38%	131.87%	122.14%	111.76%	100.00%	-
EPS	7.64	7.69	6.46	5.28	5.06	4.71	4.36	9.79%
YoY %	-0.65%	19.04%	22.35%	4.35%	7.43%	8.03%	-	-
Horiz. %	175.23%	176.38%	148.17%	121.10%	116.06%	108.03%	100.00%	-
DPS	6.37	6.37	6.17	5.41	5.41	5.05	5.95	1.14%
YoY %	0.00%	3.24%	14.05%	0.00%	7.13%	-15.13%	-	-
Horiz. %	107.06%	107.06%	103.70%	90.92%	90.92%	84.87%	100.00%	-
NAPS	1.7626	1.609	1.4438	1.052	0.9244	0.7217	0.6715	17.43%
YoY %	9.55%	11.44%	37.24%	13.80%	28.09%	7.48%	-	-
Horiz. %	262.49%	239.61%	215.01%	156.66%	137.66%	107.48%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	19.72	18.52	18.30	19.40	16.28	13.38	13.02	-
P/RPS	14.98	14.51	15.60	17.34	15.71	14.11	15.35	-0.40%
YoY %	3.24%	-6.99%	-10.03%	10.38%	11.34%	-8.08%	-	-
Horiz. %	97.59%	94.53%	101.63%	112.96%	102.35%	91.92%	100.00%	-
P/EPS	51.36	47.92	56.35	66.23	58.07	51.30	53.89	-0.79%
YoY %	7.18%	-14.96%	-14.92%	14.05%	13.20%	-4.81%	-	-
Horiz. %	95.31%	88.92%	104.56%	122.90%	107.76%	95.19%	100.00%	-
EY	1.95	2.09	1.77	1.51	1.72	1.95	1.86	0.78%
YoY %	-6.70%	18.08%	17.22%	-12.21%	-11.79%	4.84%	-	-
Horiz. %	104.84%	112.37%	95.16%	81.18%	92.47%	104.84%	100.00%	-
DY	1.62	1.73	1.69	1.55	1.84	2.09	2.53	-7.15%
YoY %	-6.36%	2.37%	9.03%	-15.76%	-11.96%	-17.39%	-	-
Horiz. %	64.03%	68.38%	66.80%	61.26%	72.73%	82.61%	100.00%	-
P/NAPS	2.23	2.29	2.52	3.33	3.18	3.35	3.50	-7.23%
YoY %	-2.62%	-9.13%	-24.32%	4.72%	-5.07%	-4.29%	-	-
Horiz. %	63.71%	65.43%	72.00%	95.14%	90.86%	95.71%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	02/02/17	03/02/16	05/02/15	05/02/14	06/02/13	30/01/12	25/01/11	-
Price	20.14	18.38	18.44	19.06	15.72	13.52	13.34	-
P/RPS	15.30	14.40	15.72	17.03	15.17	14.26	15.73	-0.46%
YoY %	6.25%	-8.40%	-7.69%	12.26%	6.38%	-9.35%	-	-
Horiz. %	97.27%	91.54%	99.94%	108.26%	96.44%	90.65%	100.00%	-
P/EPS	52.45	47.56	56.78	65.07	56.07	51.84	55.22	-0.85%
YoY %	10.28%	-16.24%	-12.74%	16.05%	8.16%	-6.12%	-	-
Horiz. %	94.98%	86.13%	102.83%	117.84%	101.54%	93.88%	100.00%	-
EY	1.91	2.10	1.76	1.54	1.78	1.93	1.81	0.89%
YoY %	-9.05%	19.32%	14.29%	-13.48%	-7.77%	6.63%	-	-
Horiz. %	105.52%	116.02%	97.24%	85.08%	98.34%	106.63%	100.00%	-
DY	1.59	1.74	1.68	1.57	1.91	2.07	2.47	-7.07%
YoY %	-8.62%	3.57%	7.01%	-17.80%	-7.73%	-16.19%	-	-
Horiz. %	64.37%	70.45%	68.02%	63.56%	77.33%	83.81%	100.00%	-
P/NAPS	2.27	2.27	2.54	3.27	3.07	3.38	3.58	-7.30%
YoY %	0.00%	-10.63%	-22.32%	6.51%	-9.17%	-5.59%	-	-
Horiz. %	63.41%	63.41%	70.95%	91.34%	85.75%	94.41%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 12:10:00

EMA 5

5 Mins

SELL

2024-07-04 12:10:00

EMA 5

10 Mins

SELL

2024-07-04 11:20:00

ADX

10 Mins

SELL

2024-07-04 10:45:00

EMA 5

5 Mins

BUY

2024-07-04 10:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

957

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

851

YTLPOWR

YTL POWER INTERNATIONAL BHD

764

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

619

WCT

WCT HOLDINGS BERHAD

619

PBBANK

PUBLIC BANK BHD

559

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.80

+0.52

122,582,600

HSI-HWW

0.22

-0.015

84,765,200

AHB-WC

0.075

0.00

80,752,000

EDUSPEC-OR

0.005

0.00

75,002,700

DATAPRP

0.195

+0.025

73,809,100

HSI-HWE

0.12

-0.01

67,730,700

HSI-CXN

0.21

+0.01

58,154,700

E&O-LR

0.055

+0.01

56,261,700

SNS

0.885

+0.005

55,854,400

More active Stocks

OFB

0.80

+0.52

122,582,600

WPRTS

4.51

+0.27

1,512,200

PIE

6.47

+0.20

280,900

NIKKEI-CE

1.02

+0.18

10,300

F&N

31.92

+0.18

8,000

UTDPLT

25.00

+0.16

14,900

SKBSHUT-WA

0.57

+0.15

11,494,000

SKBSHUT

1.03

+0.135

7,491,900

PMETAL

6.00

+0.12

5,354,900

PANAMY

20.20

+0.12

11,100

More gainer Stocks

TOYOVEN

1.08

-0.30

8,057,900

HEIM

22.20

-0.30

103,700

DLADY

35.84

-0.24

3,100

MPI

39.50

-0.18

48,900

PETDAG

17.24

-0.16

270,500

KLK

20.42

-0.14

272,200

KUAISHO-C17

0.08

-0.12

58,800

AJI

15.30

-0.12

41,300

AEONCR

7.26

-0.11

327,500

DRBHCOMC3F

0.05

-0.10

450,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More