Highlights

[PBBANK] QoQ Quarter Result on 2015-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2.16%    YoY -     13.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,007,301 4,929,046 4,914,523 4,737,678 4,600,303 4,528,585 4,324,008 10.27%
  QoQ % 1.59% 0.30% 3.73% 2.99% 1.58% 4.73% -
  Horiz. % 115.80% 113.99% 113.66% 109.57% 106.39% 104.73% 100.00%
PBT 1,651,558 1,857,776 1,613,794 1,531,147 1,488,678 1,567,278 1,552,183 4.22%
  QoQ % -11.10% 15.12% 5.40% 2.85% -5.02% 0.97% -
  Horiz. % 106.40% 119.69% 103.97% 98.64% 95.91% 100.97% 100.00%
Tax -406,498 -350,605 -396,829 -318,246 -304,476 -300,937 -350,049 10.47%
  QoQ % -15.94% 11.65% -24.69% -4.52% -1.18% 14.03% -
  Horiz. % 116.13% 100.16% 113.36% 90.91% 86.98% 85.97% 100.00%
NP 1,245,060 1,507,171 1,216,965 1,212,901 1,184,202 1,266,341 1,202,134 2.36%
  QoQ % -17.39% 23.85% 0.34% 2.42% -6.49% 5.34% -
  Horiz. % 103.57% 125.37% 101.23% 100.90% 98.51% 105.34% 100.00%
NP to SH 1,229,790 1,492,428 1,201,395 1,196,810 1,171,519 1,253,981 1,191,521 2.13%
  QoQ % -17.60% 24.22% 0.38% 2.16% -6.58% 5.24% -
  Horiz. % 103.21% 125.25% 100.83% 100.44% 98.32% 105.24% 100.00%
Tax Rate 24.61 % 18.87 % 24.59 % 20.78 % 20.45 % 19.20 % 22.55 % 6.00%
  QoQ % 30.42% -23.26% 18.33% 1.61% 6.51% -14.86% -
  Horiz. % 109.14% 83.68% 109.05% 92.15% 90.69% 85.14% 100.00%
Total Cost 3,762,241 3,421,875 3,697,558 3,524,777 3,416,101 3,262,244 3,121,874 13.23%
  QoQ % 9.95% -7.46% 4.90% 3.18% 4.72% 4.50% -
  Horiz. % 120.51% 109.61% 118.44% 112.91% 109.42% 104.50% 100.00%
Net Worth 31,109,246 31,230,164 29,642,132 29,325,514 28,089,813 28,028,232 25,889,419 13.01%
  QoQ % -0.39% 5.36% 1.08% 4.40% 0.22% 8.26% -
  Horiz. % 120.16% 120.63% 114.50% 113.27% 108.50% 108.26% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,235,645 - 926,861 - 1,197,210 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.21% 0.00% 77.42% 0.00% 100.00% -
Div Payout % - % 82.79 % - % 77.44 % - % 95.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.72% 0.00% 81.11% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 31,109,246 31,230,164 29,642,132 29,325,514 28,089,813 28,028,232 25,889,419 13.01%
  QoQ % -0.39% 5.36% 1.08% 4.40% 0.22% 8.26% -
  Horiz. % 120.16% 120.63% 114.50% 113.27% 108.50% 108.26% 100.00%
NOSH 3,861,193 3,861,391 3,861,764 3,861,923 3,861,301 3,861,967 3,737,518 2.19%
  QoQ % -0.01% -0.01% -0.00% 0.02% -0.02% 3.33% -
  Horiz. % 103.31% 103.31% 103.32% 103.33% 103.31% 103.33% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 24.86 % 30.58 % 24.76 % 25.60 % 25.74 % 27.96 % 27.80 % -7.17%
  QoQ % -18.71% 23.51% -3.28% -0.54% -7.94% 0.58% -
  Horiz. % 89.42% 110.00% 89.06% 92.09% 92.59% 100.58% 100.00%
ROE 3.95 % 4.78 % 4.05 % 4.08 % 4.17 % 4.47 % 4.60 % -9.65%
  QoQ % -17.36% 18.02% -0.74% -2.16% -6.71% -2.83% -
  Horiz. % 85.87% 103.91% 88.04% 88.70% 90.65% 97.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.68 127.65 127.26 122.68 119.14 117.26 115.69 7.90%
  QoQ % 1.59% 0.31% 3.73% 2.97% 1.60% 1.36% -
  Horiz. % 112.09% 110.34% 110.00% 106.04% 102.98% 101.36% 100.00%
EPS 31.85 38.65 31.11 30.99 30.34 32.47 31.88 -0.06%
  QoQ % -17.59% 24.24% 0.39% 2.14% -6.56% 1.85% -
  Horiz. % 99.91% 121.24% 97.58% 97.21% 95.17% 101.85% 100.00%
DPS 0.00 32.00 0.00 24.00 0.00 31.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.23% 0.00% 77.42% 0.00% 100.00% -
NAPS 8.0569 8.0878 7.6758 7.5935 7.2747 7.2575 6.9269 10.59%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 4.77% -
  Horiz. % 116.31% 116.76% 110.81% 109.62% 105.02% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 128.98 126.97 126.59 122.04 118.50 116.65 111.38 10.27%
  QoQ % 1.58% 0.30% 3.73% 2.99% 1.59% 4.73% -
  Horiz. % 115.80% 114.00% 113.66% 109.57% 106.39% 104.73% 100.00%
EPS 31.68 38.44 30.95 30.83 30.18 32.30 30.69 2.14%
  QoQ % -17.59% 24.20% 0.39% 2.15% -6.56% 5.25% -
  Horiz. % 103.23% 125.25% 100.85% 100.46% 98.34% 105.25% 100.00%
DPS 0.00 31.83 0.00 23.88 0.00 30.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.21% 0.00% 77.43% 0.00% 100.00% -
NAPS 8.0134 8.0446 7.6355 7.5540 7.2357 7.2198 6.6689 13.01%
  QoQ % -0.39% 5.36% 1.08% 4.40% 0.22% 8.26% -
  Horiz. % 120.16% 120.63% 114.49% 113.27% 108.50% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 18.7800 18.5200 17.5200 18.7200 18.8800 18.3000 18.9000 -
P/RPS 14.48 14.51 13.77 15.26 15.85 15.61 16.34 -7.73%
  QoQ % -0.21% 5.37% -9.76% -3.72% 1.54% -4.47% -
  Horiz. % 88.62% 88.80% 84.27% 93.39% 97.00% 95.53% 100.00%
P/EPS 58.96 47.92 56.32 60.41 62.23 56.36 59.28 -0.36%
  QoQ % 23.04% -14.91% -6.77% -2.92% 10.42% -4.93% -
  Horiz. % 99.46% 80.84% 95.01% 101.91% 104.98% 95.07% 100.00%
EY 1.70 2.09 1.78 1.66 1.61 1.77 1.69 0.39%
  QoQ % -18.66% 17.42% 7.23% 3.11% -9.04% 4.73% -
  Horiz. % 100.59% 123.67% 105.33% 98.22% 95.27% 104.73% 100.00%
DY 0.00 1.73 0.00 1.28 0.00 1.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.37% 0.00% 75.74% 0.00% 100.00% -
P/NAPS 2.33 2.29 2.28 2.47 2.60 2.52 2.73 -10.01%
  QoQ % 1.75% 0.44% -7.69% -5.00% 3.17% -7.69% -
  Horiz. % 85.35% 83.88% 83.52% 90.48% 95.24% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/04/16 03/02/16 22/10/15 30/07/15 20/04/15 05/02/15 23/10/14 -
Price 19.0200 18.3800 18.6400 18.8800 19.6000 18.4400 18.6200 -
P/RPS 14.67 14.40 14.65 15.39 16.45 15.73 16.09 -5.97%
  QoQ % 1.88% -1.71% -4.81% -6.44% 4.58% -2.24% -
  Horiz. % 91.17% 89.50% 91.05% 95.65% 102.24% 97.76% 100.00%
P/EPS 59.72 47.55 59.92 60.92 64.60 56.79 58.41 1.49%
  QoQ % 25.59% -20.64% -1.64% -5.70% 13.75% -2.77% -
  Horiz. % 102.24% 81.41% 102.59% 104.30% 110.60% 97.23% 100.00%
EY 1.67 2.10 1.67 1.64 1.55 1.76 1.71 -1.56%
  QoQ % -20.48% 25.75% 1.83% 5.81% -11.93% 2.92% -
  Horiz. % 97.66% 122.81% 97.66% 95.91% 90.64% 102.92% 100.00%
DY 0.00 1.74 0.00 1.27 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.57% 0.00% 75.60% 0.00% 100.00% -
P/NAPS 2.36 2.27 2.43 2.49 2.69 2.54 2.69 -8.35%
  QoQ % 3.96% -6.58% -2.41% -7.43% 5.91% -5.58% -
  Horiz. % 87.73% 84.39% 90.33% 92.57% 100.00% 94.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

335  397  521  633 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.070.00 
 AAX 0.36-0.02 
 BORNOIL 0.09-0.005 
 DGB 0.145+0.015 
 HUBLINE 0.125+0.005 
 MASTEEL 1.51+0.19 
 SIME 8.930.00 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers