Highlights

[PBBANK] QoQ Quarter Result on 2016-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -1.43%    YoY -     3.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 5,167,147 5,028,185 5,084,083 5,031,100 4,980,256 5,007,301 4,929,046 3.20%
  QoQ % 2.76% -1.10% 1.05% 1.02% -0.54% 1.59% -
  Horiz. % 104.83% 102.01% 103.15% 102.07% 101.04% 101.59% 100.00%
PBT 1,736,009 1,631,472 1,792,711 1,558,242 1,551,521 1,651,558 1,857,776 -4.42%
  QoQ % 6.41% -8.99% 15.05% 0.43% -6.06% -11.10% -
  Horiz. % 93.45% 87.82% 96.50% 83.88% 83.51% 88.90% 100.00%
Tax -384,008 -366,129 -293,442 -305,728 -280,929 -406,498 -350,605 6.26%
  QoQ % -4.88% -24.77% 4.02% -8.83% 30.89% -15.94% -
  Horiz. % 109.53% 104.43% 83.70% 87.20% 80.13% 115.94% 100.00%
NP 1,352,001 1,265,343 1,499,269 1,252,514 1,270,592 1,245,060 1,507,171 -6.99%
  QoQ % 6.85% -15.60% 19.70% -1.42% 2.05% -17.39% -
  Horiz. % 89.70% 83.95% 99.48% 83.10% 84.30% 82.61% 100.00%
NP to SH 1,331,826 1,247,981 1,482,782 1,238,150 1,256,153 1,229,790 1,492,428 -7.32%
  QoQ % 6.72% -15.84% 19.76% -1.43% 2.14% -17.60% -
  Horiz. % 89.24% 83.62% 99.35% 82.96% 84.17% 82.40% 100.00%
Tax Rate 22.12 % 22.44 % 16.37 % 19.62 % 18.11 % 24.61 % 18.87 % 11.19%
  QoQ % -1.43% 37.08% -16.56% 8.34% -26.41% 30.42% -
  Horiz. % 117.22% 118.92% 86.75% 103.97% 95.97% 130.42% 100.00%
Total Cost 3,815,146 3,762,842 3,584,814 3,778,586 3,709,664 3,762,241 3,421,875 7.53%
  QoQ % 1.39% 4.97% -5.13% 1.86% -1.40% 9.95% -
  Horiz. % 111.49% 109.96% 104.76% 110.42% 108.41% 109.95% 100.00%
Net Worth 35,524,587 34,196,617 34,213,222 32,830,284 32,443,734 31,109,246 31,230,164 8.98%
  QoQ % 3.88% -0.05% 4.21% 1.19% 4.29% -0.39% -
  Horiz. % 113.75% 109.50% 109.55% 105.12% 103.89% 99.61% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,042,603 - 1,235,678 - 1,003,995 - 1,235,645 -10.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.38% 0.00% 100.00% 0.00% 81.25% 0.00% 100.00%
Div Payout % 78.28 % - % 83.34 % - % 79.93 % - % 82.79 % -3.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.55% 0.00% 100.66% 0.00% 96.55% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 35,524,587 34,196,617 34,213,222 32,830,284 32,443,734 31,109,246 31,230,164 8.98%
  QoQ % 3.88% -0.05% 4.21% 1.19% 4.29% -0.39% -
  Horiz. % 113.75% 109.50% 109.55% 105.12% 103.89% 99.61% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,977 3,861,521 3,861,193 3,861,391 0.00%
  QoQ % 0.00% 0.00% -0.01% 0.01% 0.01% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.02% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 26.17 % 25.17 % 29.49 % 24.90 % 25.51 % 24.86 % 30.58 % -9.87%
  QoQ % 3.97% -14.65% 18.43% -2.39% 2.61% -18.71% -
  Horiz. % 85.58% 82.31% 96.44% 81.43% 83.42% 81.29% 100.00%
ROE 3.75 % 3.65 % 4.33 % 3.77 % 3.87 % 3.95 % 4.78 % -14.95%
  QoQ % 2.74% -15.70% 14.85% -2.58% -2.03% -17.36% -
  Horiz. % 78.45% 76.36% 90.59% 78.87% 80.96% 82.64% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 133.81 130.21 131.66 130.27 128.97 129.68 127.65 3.19%
  QoQ % 2.76% -1.10% 1.07% 1.01% -0.55% 1.59% -
  Horiz. % 104.83% 102.01% 103.14% 102.05% 101.03% 101.59% 100.00%
EPS 34.49 32.32 38.40 32.06 32.53 31.85 38.65 -7.32%
  QoQ % 6.71% -15.83% 19.78% -1.44% 2.14% -17.59% -
  Horiz. % 89.24% 83.62% 99.35% 82.95% 84.17% 82.41% 100.00%
DPS 27.00 0.00 32.00 0.00 26.00 0.00 32.00 -10.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.38% 0.00% 100.00% 0.00% 81.25% 0.00% 100.00%
NAPS 9.1997 8.8558 8.8601 8.5009 8.4018 8.0569 8.0878 8.98%
  QoQ % 3.88% -0.05% 4.23% 1.18% 4.28% -0.38% -
  Horiz. % 113.75% 109.50% 109.55% 105.11% 103.88% 99.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 133.10 129.52 130.96 129.60 128.29 128.98 126.97 3.20%
  QoQ % 2.76% -1.10% 1.05% 1.02% -0.53% 1.58% -
  Horiz. % 104.83% 102.01% 103.14% 102.07% 101.04% 101.58% 100.00%
EPS 34.31 32.15 38.19 31.89 32.36 31.68 38.44 -7.30%
  QoQ % 6.72% -15.82% 19.76% -1.45% 2.15% -17.59% -
  Horiz. % 89.26% 83.64% 99.35% 82.96% 84.18% 82.41% 100.00%
DPS 26.86 0.00 31.83 0.00 25.86 0.00 31.83 -10.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.39% 0.00% 100.00% 0.00% 81.24% 0.00% 100.00%
NAPS 9.1508 8.8087 8.8130 8.4568 8.3572 8.0134 8.0446 8.98%
  QoQ % 3.88% -0.05% 4.21% 1.19% 4.29% -0.39% -
  Horiz. % 113.75% 109.50% 109.55% 105.12% 103.89% 99.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 20.3200 19.9000 19.7200 19.8200 19.4000 18.7800 18.5200 -
P/RPS 15.19 15.28 14.98 15.21 15.04 14.48 14.51 3.10%
  QoQ % -0.59% 2.00% -1.51% 1.13% 3.87% -0.21% -
  Horiz. % 104.69% 105.31% 103.24% 104.82% 103.65% 99.79% 100.00%
P/EPS 58.92 61.57 51.36 61.82 59.64 58.96 47.92 14.79%
  QoQ % -4.30% 19.88% -16.92% 3.66% 1.15% 23.04% -
  Horiz. % 122.95% 128.48% 107.18% 129.01% 124.46% 123.04% 100.00%
EY 1.70 1.62 1.95 1.62 1.68 1.70 2.09 -12.87%
  QoQ % 4.94% -16.92% 20.37% -3.57% -1.18% -18.66% -
  Horiz. % 81.34% 77.51% 93.30% 77.51% 80.38% 81.34% 100.00%
DY 1.33 0.00 1.62 0.00 1.34 0.00 1.73 -16.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.88% 0.00% 93.64% 0.00% 77.46% 0.00% 100.00%
P/NAPS 2.21 2.25 2.23 2.33 2.31 2.33 2.29 -2.34%
  QoQ % -1.78% 0.90% -4.29% 0.87% -0.86% 1.75% -
  Horiz. % 96.51% 98.25% 97.38% 101.75% 100.87% 101.75% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 20/04/16 03/02/16 -
Price 20.4200 19.9200 20.1400 19.8000 19.5600 19.0200 18.3800 -
P/RPS 15.26 15.30 15.30 15.20 15.17 14.67 14.40 3.95%
  QoQ % -0.26% 0.00% 0.66% 0.20% 3.41% 1.88% -
  Horiz. % 105.97% 106.25% 106.25% 105.56% 105.35% 101.88% 100.00%
P/EPS 59.21 61.64 52.45 61.76 60.13 59.72 47.55 15.76%
  QoQ % -3.94% 17.52% -15.07% 2.71% 0.69% 25.59% -
  Horiz. % 124.52% 129.63% 110.30% 129.88% 126.46% 125.59% 100.00%
EY 1.69 1.62 1.91 1.62 1.66 1.67 2.10 -13.49%
  QoQ % 4.32% -15.18% 17.90% -2.41% -0.60% -20.48% -
  Horiz. % 80.48% 77.14% 90.95% 77.14% 79.05% 79.52% 100.00%
DY 1.32 0.00 1.59 0.00 1.33 0.00 1.74 -16.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.86% 0.00% 91.38% 0.00% 76.44% 0.00% 100.00%
P/NAPS 2.22 2.25 2.27 2.33 2.33 2.36 2.27 -1.48%
  QoQ % -1.33% -0.88% -2.58% 0.00% -1.27% 3.96% -
  Horiz. % 97.80% 99.12% 100.00% 102.64% 102.64% 103.96% 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.
 


 

377  382  500  627 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers