Highlights

[PBBANK] QoQ Quarter Result on 2016-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 02-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     19.76%    YoY -     -0.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,312,292 5,167,147 5,028,185 5,084,083 5,031,100 4,980,256 5,007,301 4.02%
  QoQ % 2.81% 2.76% -1.10% 1.05% 1.02% -0.54% -
  Horiz. % 106.09% 103.19% 100.42% 101.53% 100.48% 99.46% 100.00%
PBT 1,792,954 1,736,009 1,631,472 1,792,711 1,558,242 1,551,521 1,651,558 5.62%
  QoQ % 3.28% 6.41% -8.99% 15.05% 0.43% -6.06% -
  Horiz. % 108.56% 105.11% 98.78% 108.55% 94.35% 93.94% 100.00%
Tax -368,684 -384,008 -366,129 -293,442 -305,728 -280,929 -406,498 -6.30%
  QoQ % 3.99% -4.88% -24.77% 4.02% -8.83% 30.89% -
  Horiz. % 90.70% 94.47% 90.07% 72.19% 75.21% 69.11% 100.00%
NP 1,424,270 1,352,001 1,265,343 1,499,269 1,252,514 1,270,592 1,245,060 9.37%
  QoQ % 5.35% 6.85% -15.60% 19.70% -1.42% 2.05% -
  Horiz. % 114.39% 108.59% 101.63% 120.42% 100.60% 102.05% 100.00%
NP to SH 1,404,760 1,331,826 1,247,981 1,482,782 1,238,150 1,256,153 1,229,790 9.26%
  QoQ % 5.48% 6.72% -15.84% 19.76% -1.43% 2.14% -
  Horiz. % 114.23% 108.30% 101.48% 120.57% 100.68% 102.14% 100.00%
Tax Rate 20.56 % 22.12 % 22.44 % 16.37 % 19.62 % 18.11 % 24.61 % -11.29%
  QoQ % -7.05% -1.43% 37.08% -16.56% 8.34% -26.41% -
  Horiz. % 83.54% 89.88% 91.18% 66.52% 79.72% 73.59% 100.00%
Total Cost 3,888,022 3,815,146 3,762,842 3,584,814 3,778,586 3,709,664 3,762,241 2.21%
  QoQ % 1.91% 1.39% 4.97% -5.13% 1.86% -1.40% -
  Horiz. % 103.34% 101.41% 100.02% 95.28% 100.43% 98.60% 100.00%
Net Worth 35,908,418 35,524,587 34,196,617 34,213,222 32,830,284 32,443,734 31,109,246 10.03%
  QoQ % 1.08% 3.88% -0.05% 4.21% 1.19% 4.29% -
  Horiz. % 115.43% 114.19% 109.92% 109.98% 105.53% 104.29% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,042,603 - 1,235,678 - 1,003,995 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.85% 0.00% 123.08% 0.00% 100.00% -
Div Payout % - % 78.28 % - % 83.34 % - % 79.93 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.94% 0.00% 104.27% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 35,908,418 35,524,587 34,196,617 34,213,222 32,830,284 32,443,734 31,109,246 10.03%
  QoQ % 1.08% 3.88% -0.05% 4.21% 1.19% 4.29% -
  Horiz. % 115.43% 114.19% 109.92% 109.98% 105.53% 104.29% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,977 3,861,521 3,861,193 0.01%
  QoQ % 0.00% 0.00% 0.00% -0.01% 0.01% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.81 % 26.17 % 25.17 % 29.49 % 24.90 % 25.51 % 24.86 % 5.16%
  QoQ % 2.45% 3.97% -14.65% 18.43% -2.39% 2.61% -
  Horiz. % 107.84% 105.27% 101.25% 118.62% 100.16% 102.61% 100.00%
ROE 3.91 % 3.75 % 3.65 % 4.33 % 3.77 % 3.87 % 3.95 % -0.68%
  QoQ % 4.27% 2.74% -15.70% 14.85% -2.58% -2.03% -
  Horiz. % 98.99% 94.94% 92.41% 109.62% 95.44% 97.97% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 137.57 133.81 130.21 131.66 130.27 128.97 129.68 4.01%
  QoQ % 2.81% 2.76% -1.10% 1.07% 1.01% -0.55% -
  Horiz. % 106.08% 103.18% 100.41% 101.53% 100.45% 99.45% 100.00%
EPS 36.38 34.49 32.32 38.40 32.06 32.53 31.85 9.26%
  QoQ % 5.48% 6.71% -15.83% 19.78% -1.44% 2.14% -
  Horiz. % 114.22% 108.29% 101.48% 120.57% 100.66% 102.14% 100.00%
DPS 0.00 27.00 0.00 32.00 0.00 26.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.85% 0.00% 123.08% 0.00% 100.00% -
NAPS 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 8.0569 10.02%
  QoQ % 1.08% 3.88% -0.05% 4.23% 1.18% 4.28% -
  Horiz. % 115.42% 114.18% 109.92% 109.97% 105.51% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 136.84 133.10 129.52 130.96 129.60 128.29 128.98 4.02%
  QoQ % 2.81% 2.76% -1.10% 1.05% 1.02% -0.53% -
  Horiz. % 106.09% 103.19% 100.42% 101.54% 100.48% 99.47% 100.00%
EPS 36.19 34.31 32.15 38.19 31.89 32.36 31.68 9.27%
  QoQ % 5.48% 6.72% -15.82% 19.76% -1.45% 2.15% -
  Horiz. % 114.24% 108.30% 101.48% 120.55% 100.66% 102.15% 100.00%
DPS 0.00 26.86 0.00 31.83 0.00 25.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.87% 0.00% 123.09% 0.00% 100.00% -
NAPS 9.2497 9.1508 8.8087 8.8130 8.4568 8.3572 8.0134 10.03%
  QoQ % 1.08% 3.88% -0.05% 4.21% 1.19% 4.29% -
  Horiz. % 115.43% 114.19% 109.92% 109.98% 105.53% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 20.4400 20.3200 19.9000 19.7200 19.8200 19.4000 18.7800 -
P/RPS 14.86 15.19 15.28 14.98 15.21 15.04 14.48 1.74%
  QoQ % -2.17% -0.59% 2.00% -1.51% 1.13% 3.87% -
  Horiz. % 102.62% 104.90% 105.52% 103.45% 105.04% 103.87% 100.00%
P/EPS 56.19 58.92 61.57 51.36 61.82 59.64 58.96 -3.15%
  QoQ % -4.63% -4.30% 19.88% -16.92% 3.66% 1.15% -
  Horiz. % 95.30% 99.93% 104.43% 87.11% 104.85% 101.15% 100.00%
EY 1.78 1.70 1.62 1.95 1.62 1.68 1.70 3.11%
  QoQ % 4.71% 4.94% -16.92% 20.37% -3.57% -1.18% -
  Horiz. % 104.71% 100.00% 95.29% 114.71% 95.29% 98.82% 100.00%
DY 0.00 1.33 0.00 1.62 0.00 1.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.25% 0.00% 120.90% 0.00% 100.00% -
P/NAPS 2.20 2.21 2.25 2.23 2.33 2.31 2.33 -3.75%
  QoQ % -0.45% -1.78% 0.90% -4.29% 0.87% -0.86% -
  Horiz. % 94.42% 94.85% 96.57% 95.71% 100.00% 99.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 20/04/16 -
Price 20.4800 20.4200 19.9200 20.1400 19.8000 19.5600 19.0200 -
P/RPS 14.89 15.26 15.30 15.30 15.20 15.17 14.67 1.00%
  QoQ % -2.42% -0.26% 0.00% 0.66% 0.20% 3.41% -
  Horiz. % 101.50% 104.02% 104.29% 104.29% 103.61% 103.41% 100.00%
P/EPS 56.30 59.21 61.64 52.45 61.76 60.13 59.72 -3.85%
  QoQ % -4.91% -3.94% 17.52% -15.07% 2.71% 0.69% -
  Horiz. % 94.27% 99.15% 103.22% 87.83% 103.42% 100.69% 100.00%
EY 1.78 1.69 1.62 1.91 1.62 1.66 1.67 4.34%
  QoQ % 5.33% 4.32% -15.18% 17.90% -2.41% -0.60% -
  Horiz. % 106.59% 101.20% 97.01% 114.37% 97.01% 99.40% 100.00%
DY 0.00 1.32 0.00 1.59 0.00 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.25% 0.00% 119.55% 0.00% 100.00% -
P/NAPS 2.20 2.22 2.25 2.27 2.33 2.33 2.36 -4.57%
  QoQ % -0.90% -1.33% -0.88% -2.58% 0.00% -1.27% -
  Horiz. % 93.22% 94.07% 95.34% 96.19% 98.73% 98.73% 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.
 


 

187  394  566  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.05-0.005 
 DGB 0.145+0.005 
 PALETTE 0.3050.00 
 DGB-WA 0.0250.00 
 TIGER 0.0450.00 
 TRIVE 0.07-0.01 
 DNEX 0.42-0.01 
 KAB 0.27-0.015 
 PUC 0.21+0.01 
 HUAAN 0.255+0.015 
Partners & Brokers