Highlights

[PBBANK] YoY Quarter Result on 2016-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 28-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     2.14%    YoY -     4.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 5,167,147 4,980,256 4,737,678 4,059,101 3,802,871 3,465,840 3,170,654 8.47%
  YoY % 3.75% 5.12% 16.72% 6.74% 9.72% 9.31% -
  Horiz. % 162.97% 157.07% 149.42% 128.02% 119.94% 109.31% 100.00%
PBT 1,736,009 1,551,521 1,531,147 1,367,694 1,340,558 1,226,144 1,261,920 5.45%
  YoY % 11.89% 1.33% 11.95% 2.02% 9.33% -2.84% -
  Horiz. % 137.57% 122.95% 121.33% 108.38% 106.23% 97.16% 100.00%
Tax -384,008 -280,929 -318,246 -299,862 -306,273 -273,147 -295,948 4.43%
  YoY % -36.69% 11.73% -6.13% 2.09% -12.13% 7.70% -
  Horiz. % 129.76% 94.93% 107.53% 101.32% 103.49% 92.30% 100.00%
NP 1,352,001 1,270,592 1,212,901 1,067,832 1,034,285 952,997 965,972 5.76%
  YoY % 6.41% 4.76% 13.59% 3.24% 8.53% -1.34% -
  Horiz. % 139.96% 131.54% 125.56% 110.54% 107.07% 98.66% 100.00%
NP to SH 1,331,826 1,256,153 1,196,810 1,056,396 1,023,505 942,068 954,883 5.70%
  YoY % 6.02% 4.96% 13.29% 3.21% 8.64% -1.34% -
  Horiz. % 139.48% 131.55% 125.34% 110.63% 107.19% 98.66% 100.00%
Tax Rate 22.12 % 18.11 % 20.78 % 21.92 % 22.85 % 22.28 % 23.45 % -0.97%
  YoY % 22.14% -12.85% -5.20% -4.07% 2.56% -4.99% -
  Horiz. % 94.33% 77.23% 88.61% 93.48% 97.44% 95.01% 100.00%
Total Cost 3,815,146 3,709,664 3,524,777 2,991,269 2,768,586 2,512,843 2,204,682 9.56%
  YoY % 2.84% 5.25% 17.84% 8.04% 10.18% 13.98% -
  Horiz. % 173.05% 168.26% 159.88% 135.68% 125.58% 113.98% 100.00%
Net Worth 35,524,587 32,443,734 29,325,514 21,434,750 18,982,988 16,631,585 10,505,429 22.49%
  YoY % 9.50% 10.63% 36.81% 12.92% 14.14% 58.31% -
  Horiz. % 338.15% 308.83% 279.15% 204.03% 180.70% 158.31% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,042,603 1,003,995 926,861 805,607 770,342 700,513 700,361 6.85%
  YoY % 3.85% 8.32% 15.05% 4.58% 9.97% 0.02% -
  Horiz. % 148.87% 143.35% 132.34% 115.03% 109.99% 100.02% 100.00%
Div Payout % 78.28 % 79.93 % 77.44 % 76.26 % 75.27 % 74.36 % 73.35 % 1.09%
  YoY % -2.06% 3.22% 1.55% 1.32% 1.22% 1.38% -
  Horiz. % 106.72% 108.97% 105.58% 103.97% 102.62% 101.38% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 35,524,587 32,443,734 29,325,514 21,434,750 18,982,988 16,631,585 10,505,429 22.49%
  YoY % 9.50% 10.63% 36.81% 12.92% 14.14% 58.31% -
  Horiz. % 338.15% 308.83% 279.15% 204.03% 180.70% 158.31% 100.00%
NOSH 3,861,494 3,861,521 3,861,923 3,502,639 3,501,556 3,502,566 3,501,809 1.64%
  YoY % -0.00% -0.01% 10.26% 0.03% -0.03% 0.02% -
  Horiz. % 110.27% 110.27% 110.28% 100.02% 99.99% 100.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 26.17 % 25.51 % 25.60 % 26.31 % 27.20 % 27.50 % 30.47 % -2.50%
  YoY % 2.59% -0.35% -2.70% -3.27% -1.09% -9.75% -
  Horiz. % 85.89% 83.72% 84.02% 86.35% 89.27% 90.25% 100.00%
ROE 3.75 % 3.87 % 4.08 % 4.93 % 5.39 % 5.66 % 9.09 % -13.71%
  YoY % -3.10% -5.15% -17.24% -8.53% -4.77% -37.73% -
  Horiz. % 41.25% 42.57% 44.88% 54.24% 59.30% 62.27% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 133.81 128.97 122.68 115.89 108.61 98.95 90.54 6.72%
  YoY % 3.75% 5.13% 5.86% 6.70% 9.76% 9.29% -
  Horiz. % 147.79% 142.45% 135.50% 128.00% 119.96% 109.29% 100.00%
EPS 34.49 32.53 30.99 30.16 29.23 26.90 27.27 3.99%
  YoY % 6.03% 4.97% 2.75% 3.18% 8.66% -1.36% -
  Horiz. % 126.48% 119.29% 113.64% 110.60% 107.19% 98.64% 100.00%
DPS 27.00 26.00 24.00 23.00 22.00 20.00 20.00 5.12%
  YoY % 3.85% 8.33% 4.35% 4.55% 10.00% 0.00% -
  Horiz. % 135.00% 130.00% 120.00% 115.00% 110.00% 100.00% 100.00%
NAPS 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 3.0000 20.51%
  YoY % 9.50% 10.64% 24.08% 12.88% 14.17% 58.28% -
  Horiz. % 306.66% 280.06% 253.12% 203.99% 180.71% 158.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 133.10 128.29 122.04 104.56 97.96 89.28 81.67 8.47%
  YoY % 3.75% 5.12% 16.72% 6.74% 9.72% 9.32% -
  Horiz. % 162.97% 157.08% 149.43% 128.03% 119.95% 109.32% 100.00%
EPS 34.31 32.36 30.83 27.21 26.36 24.27 24.60 5.70%
  YoY % 6.03% 4.96% 13.30% 3.22% 8.61% -1.34% -
  Horiz. % 139.47% 131.54% 125.33% 110.61% 107.15% 98.66% 100.00%
DPS 26.86 25.86 23.88 20.75 19.84 18.04 18.04 6.85%
  YoY % 3.87% 8.29% 15.08% 4.59% 9.98% 0.00% -
  Horiz. % 148.89% 143.35% 132.37% 115.02% 109.98% 100.00% 100.00%
NAPS 9.1508 8.3572 7.5540 5.5214 4.8898 4.2841 2.7061 22.49%
  YoY % 9.50% 10.63% 36.81% 12.92% 14.14% 58.31% -
  Horiz. % 338.15% 308.83% 279.15% 204.04% 180.70% 158.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 20.3200 19.4000 18.7200 19.5800 16.9400 13.7600 13.3000 -
P/RPS 15.19 15.04 15.26 16.90 15.60 13.91 14.69 0.56%
  YoY % 1.00% -1.44% -9.70% 8.33% 12.15% -5.31% -
  Horiz. % 103.40% 102.38% 103.88% 115.04% 106.19% 94.69% 100.00%
P/EPS 58.92 59.64 60.41 64.92 57.95 51.16 48.77 3.20%
  YoY % -1.21% -1.27% -6.95% 12.03% 13.27% 4.90% -
  Horiz. % 120.81% 122.29% 123.87% 133.11% 118.82% 104.90% 100.00%
EY 1.70 1.68 1.66 1.54 1.73 1.95 2.05 -3.07%
  YoY % 1.19% 1.20% 7.79% -10.98% -11.28% -4.88% -
  Horiz. % 82.93% 81.95% 80.98% 75.12% 84.39% 95.12% 100.00%
DY 1.33 1.34 1.28 1.17 1.30 1.45 1.50 -1.98%
  YoY % -0.75% 4.69% 9.40% -10.00% -10.34% -3.33% -
  Horiz. % 88.67% 89.33% 85.33% 78.00% 86.67% 96.67% 100.00%
P/NAPS 2.21 2.31 2.47 3.20 3.12 2.90 4.43 -10.93%
  YoY % -4.33% -6.48% -22.81% 2.56% 7.59% -34.54% -
  Horiz. % 49.89% 52.14% 55.76% 72.23% 70.43% 65.46% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 -
Price 20.4200 19.5600 18.8800 20.0000 17.1000 14.3400 13.3600 -
P/RPS 15.26 15.17 15.39 17.26 15.75 14.49 14.76 0.56%
  YoY % 0.59% -1.43% -10.83% 9.59% 8.70% -1.83% -
  Horiz. % 103.39% 102.78% 104.27% 116.94% 106.71% 98.17% 100.00%
P/EPS 59.21 60.13 60.92 66.31 58.50 53.32 48.99 3.21%
  YoY % -1.53% -1.30% -8.13% 13.35% 9.71% 8.84% -
  Horiz. % 120.86% 122.74% 124.35% 135.35% 119.41% 108.84% 100.00%
EY 1.69 1.66 1.64 1.51 1.71 1.88 2.04 -3.09%
  YoY % 1.81% 1.22% 8.61% -11.70% -9.04% -7.84% -
  Horiz. % 82.84% 81.37% 80.39% 74.02% 83.82% 92.16% 100.00%
DY 1.32 1.33 1.27 1.15 1.29 1.39 1.50 -2.11%
  YoY % -0.75% 4.72% 10.43% -10.85% -7.19% -7.33% -
  Horiz. % 88.00% 88.67% 84.67% 76.67% 86.00% 92.67% 100.00%
P/NAPS 2.22 2.33 2.49 3.27 3.15 3.02 4.45 -10.93%
  YoY % -4.72% -6.43% -23.85% 3.81% 4.30% -32.13% -
  Horiz. % 49.89% 52.36% 55.96% 73.48% 70.79% 67.87% 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