Highlights

[PBBANK] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 5,312,292 5,031,100 4,914,523 4,324,008 3,869,542 3,588,750 3,272,466 8.40%
  YoY % 5.59% 2.37% 13.66% 11.74% 7.82% 9.67% -
  Horiz. % 162.33% 153.74% 150.18% 132.13% 118.25% 109.67% 100.00%
PBT 1,792,954 1,558,242 1,613,794 1,552,183 1,358,164 1,298,363 1,231,144 6.46%
  YoY % 15.06% -3.44% 3.97% 14.29% 4.61% 5.46% -
  Horiz. % 145.63% 126.57% 131.08% 126.08% 110.32% 105.46% 100.00%
Tax -368,684 -305,728 -396,829 -350,049 -300,802 -316,853 -290,088 4.07%
  YoY % -20.59% 22.96% -13.36% -16.37% 5.07% -9.23% -
  Horiz. % 127.09% 105.39% 136.80% 120.67% 103.69% 109.23% 100.00%
NP 1,424,270 1,252,514 1,216,965 1,202,134 1,057,362 981,510 941,056 7.14%
  YoY % 13.71% 2.92% 1.23% 13.69% 7.73% 4.30% -
  Horiz. % 151.35% 133.10% 129.32% 127.74% 112.36% 104.30% 100.00%
NP to SH 1,404,760 1,238,150 1,201,395 1,191,521 1,047,260 972,664 931,953 7.07%
  YoY % 13.46% 3.06% 0.83% 13.78% 7.67% 4.37% -
  Horiz. % 150.73% 132.86% 128.91% 127.85% 112.37% 104.37% 100.00%
Tax Rate 20.56 % 19.62 % 24.59 % 22.55 % 22.15 % 24.40 % 23.56 % -2.24%
  YoY % 4.79% -20.21% 9.05% 1.81% -9.22% 3.57% -
  Horiz. % 87.27% 83.28% 104.37% 95.71% 94.02% 103.57% 100.00%
Total Cost 3,888,022 3,778,586 3,697,558 3,121,874 2,812,180 2,607,240 2,331,410 8.89%
  YoY % 2.90% 2.19% 18.44% 11.01% 7.86% 11.83% -
  Horiz. % 166.77% 162.07% 158.60% 133.90% 120.62% 111.83% 100.00%
Net Worth 35,908,418 32,830,284 29,642,132 25,889,419 19,277,640 16,915,248 10,508,113 22.71%
  YoY % 9.38% 10.76% 14.50% 34.30% 13.97% 60.97% -
  Horiz. % 341.72% 312.43% 282.09% 246.38% 183.45% 160.97% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 35,908,418 32,830,284 29,642,132 25,889,419 19,277,640 16,915,248 10,508,113 22.71%
  YoY % 9.38% 10.76% 14.50% 34.30% 13.97% 60.97% -
  Horiz. % 341.72% 312.43% 282.09% 246.38% 183.45% 160.97% 100.00%
NOSH 3,861,494 3,861,977 3,861,764 3,737,518 3,502,541 3,501,759 3,502,704 1.64%
  YoY % -0.01% 0.01% 3.32% 6.71% 0.02% -0.03% -
  Horiz. % 110.24% 110.26% 110.25% 106.70% 100.00% 99.97% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.81 % 24.90 % 24.76 % 27.80 % 27.33 % 27.35 % 28.76 % -1.16%
  YoY % 7.67% 0.57% -10.94% 1.72% -0.07% -4.90% -
  Horiz. % 93.22% 86.58% 86.09% 96.66% 95.03% 95.10% 100.00%
ROE 3.91 % 3.77 % 4.05 % 4.60 % 5.43 % 5.75 % 8.87 % -12.75%
  YoY % 3.71% -6.91% -11.96% -15.29% -5.57% -35.17% -
  Horiz. % 44.08% 42.50% 45.66% 51.86% 61.22% 64.83% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 137.57 130.27 127.26 115.69 110.48 102.48 93.43 6.65%
  YoY % 5.60% 2.37% 10.00% 4.72% 7.81% 9.69% -
  Horiz. % 147.24% 139.43% 136.21% 123.83% 118.25% 109.69% 100.00%
EPS 36.38 32.06 31.11 31.88 29.90 27.77 26.61 5.35%
  YoY % 13.47% 3.05% -2.42% 6.62% 7.67% 4.36% -
  Horiz. % 136.72% 120.48% 116.91% 119.80% 112.36% 104.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.2991 8.5009 7.6758 6.9269 5.5039 4.8305 3.0000 20.73%
  YoY % 9.39% 10.75% 10.81% 25.85% 13.94% 61.02% -
  Horiz. % 309.97% 283.36% 255.86% 230.90% 183.46% 161.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 136.84 129.60 126.59 111.38 99.68 92.44 84.30 8.40%
  YoY % 5.59% 2.38% 13.66% 11.74% 7.83% 9.66% -
  Horiz. % 162.33% 153.74% 150.17% 132.12% 118.24% 109.66% 100.00%
EPS 36.19 31.89 30.95 30.69 26.98 25.05 24.01 7.07%
  YoY % 13.48% 3.04% 0.85% 13.75% 7.70% 4.33% -
  Horiz. % 150.73% 132.82% 128.90% 127.82% 112.37% 104.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.2497 8.4568 7.6355 6.6689 4.9657 4.3572 2.7068 22.71%
  YoY % 9.38% 10.76% 14.49% 34.30% 13.97% 60.97% -
  Horiz. % 341.72% 312.43% 282.09% 246.38% 183.45% 160.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 20.4400 19.8200 17.5200 18.9000 17.7400 14.3800 12.2000 -
P/RPS 14.86 15.21 13.77 16.34 16.06 14.03 13.06 2.17%
  YoY % -2.30% 10.46% -15.73% 1.74% 14.47% 7.43% -
  Horiz. % 113.78% 116.46% 105.44% 125.11% 122.97% 107.43% 100.00%
P/EPS 56.19 61.82 56.32 59.28 59.33 51.77 45.85 3.44%
  YoY % -9.11% 9.77% -4.99% -0.08% 14.60% 12.91% -
  Horiz. % 122.55% 134.83% 122.84% 129.29% 129.40% 112.91% 100.00%
EY 1.78 1.62 1.78 1.69 1.69 1.93 2.18 -3.32%
  YoY % 9.88% -8.99% 5.33% 0.00% -12.44% -11.47% -
  Horiz. % 81.65% 74.31% 81.65% 77.52% 77.52% 88.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.20 2.33 2.28 2.73 3.22 2.98 4.07 -9.74%
  YoY % -5.58% 2.19% -16.48% -15.22% 8.05% -26.78% -
  Horiz. % 54.05% 57.25% 56.02% 67.08% 79.12% 73.22% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/10/17 20/10/16 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 -
Price 20.4800 19.8000 18.6400 18.6200 18.5000 14.7200 12.5000 -
P/RPS 14.89 15.20 14.65 16.09 16.75 14.36 13.38 1.80%
  YoY % -2.04% 3.75% -8.95% -3.94% 16.64% 7.32% -
  Horiz. % 111.29% 113.60% 109.49% 120.25% 125.19% 107.32% 100.00%
P/EPS 56.30 61.76 59.92 58.41 61.87 52.99 46.98 3.06%
  YoY % -8.84% 3.07% 2.59% -5.59% 16.76% 12.79% -
  Horiz. % 119.84% 131.46% 127.54% 124.33% 131.69% 112.79% 100.00%
EY 1.78 1.62 1.67 1.71 1.62 1.89 2.13 -2.94%
  YoY % 9.88% -2.99% -2.34% 5.56% -14.29% -11.27% -
  Horiz. % 83.57% 76.06% 78.40% 80.28% 76.06% 88.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.20 2.33 2.43 2.69 3.36 3.05 4.17 -10.10%
  YoY % -5.58% -4.12% -9.67% -19.94% 10.16% -26.86% -
  Horiz. % 52.76% 55.88% 58.27% 64.51% 80.58% 73.14% 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  501  626 

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 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. N2N Connect Berhad - Exciting Times Beckon PublicInvest Research
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
5. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
Partners & Brokers