Highlights

[PBBANK] YoY Quarter Result on 2015-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -6.58%    YoY -     15.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,349,153 5,028,185 5,007,301 4,600,303 3,948,377 3,673,214 3,373,450 7.98%
  YoY % 6.38% 0.42% 8.85% 16.51% 7.49% 8.89% -
  Horiz. % 158.57% 149.05% 148.43% 136.37% 117.04% 108.89% 100.00%
PBT 1,793,959 1,631,472 1,651,558 1,488,678 1,327,100 1,269,976 1,231,398 6.47%
  YoY % 9.96% -1.22% 10.94% 12.18% 4.50% 3.13% -
  Horiz. % 145.68% 132.49% 134.12% 120.89% 107.77% 103.13% 100.00%
Tax -371,180 -366,129 -406,498 -304,476 -300,067 -291,052 -293,314 4.00%
  YoY % -1.38% 9.93% -33.51% -1.47% -3.10% 0.77% -
  Horiz. % 126.55% 124.82% 138.59% 103.81% 102.30% 99.23% 100.00%
NP 1,422,779 1,265,343 1,245,060 1,184,202 1,027,033 978,924 938,084 7.19%
  YoY % 12.44% 1.63% 5.14% 15.30% 4.91% 4.35% -
  Horiz. % 151.67% 134.89% 132.72% 126.24% 109.48% 104.35% 100.00%
NP to SH 1,405,380 1,247,981 1,229,790 1,171,519 1,016,932 968,301 930,182 7.12%
  YoY % 12.61% 1.48% 4.97% 15.20% 5.02% 4.10% -
  Horiz. % 151.09% 134.17% 132.21% 125.95% 109.33% 104.10% 100.00%
Tax Rate 20.69 % 22.44 % 24.61 % 20.45 % 22.61 % 22.92 % 23.82 % -2.32%
  YoY % -7.80% -8.82% 20.34% -9.55% -1.35% -3.78% -
  Horiz. % 86.86% 94.21% 103.32% 85.85% 94.92% 96.22% 100.00%
Total Cost 3,926,374 3,762,842 3,762,241 3,416,101 2,921,344 2,694,290 2,435,366 8.28%
  YoY % 4.35% 0.02% 10.13% 16.94% 8.43% 10.63% -
  Horiz. % 161.22% 154.51% 154.48% 140.27% 119.96% 110.63% 100.00%
Net Worth 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 15.69%
  YoY % 10.00% 9.92% 10.75% 37.79% 13.69% 14.35% -
  Horiz. % 239.85% 218.05% 198.38% 179.12% 130.00% 114.35% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 15.69%
  YoY % 10.00% 9.92% 10.75% 37.79% 13.69% 14.35% -
  Horiz. % 239.85% 218.05% 198.38% 179.12% 130.00% 114.35% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,501,831 3,501,992 3,502,650 1.64%
  YoY % 0.00% 0.00% 0.00% 10.27% -0.00% -0.02% -
  Horiz. % 110.24% 110.24% 110.24% 110.24% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.60 % 25.17 % 24.86 % 25.74 % 26.01 % 26.65 % 27.81 % -0.74%
  YoY % 5.68% 1.25% -3.42% -1.04% -2.40% -4.17% -
  Horiz. % 95.65% 90.51% 89.39% 92.56% 93.53% 95.83% 100.00%
ROE 3.74 % 3.65 % 3.95 % 4.17 % 4.99 % 5.40 % 5.93 % -7.39%
  YoY % 2.47% -7.59% -5.28% -16.43% -7.59% -8.94% -
  Horiz. % 63.07% 61.55% 66.61% 70.32% 84.15% 91.06% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 138.53 130.21 129.67 119.13 112.75 104.89 96.31 6.24%
  YoY % 6.39% 0.42% 8.85% 5.66% 7.49% 8.91% -
  Horiz. % 143.84% 135.20% 134.64% 123.69% 117.07% 108.91% 100.00%
EPS 36.39 32.32 31.85 30.34 29.04 27.65 26.56 5.39%
  YoY % 12.59% 1.48% 4.98% 4.48% 5.03% 4.10% -
  Horiz. % 137.01% 121.69% 119.92% 114.23% 109.34% 104.10% 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 9.7410 8.8558 8.0569 7.2747 5.8219 5.1208 4.4774 13.82%
  YoY % 10.00% 9.92% 10.75% 24.95% 13.69% 14.37% -
  Horiz. % 217.56% 197.79% 179.95% 162.48% 130.03% 114.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 137.79 129.52 128.98 118.50 101.71 94.62 86.90 7.98%
  YoY % 6.39% 0.42% 8.84% 16.51% 7.49% 8.88% -
  Horiz. % 158.56% 149.04% 148.42% 136.36% 117.04% 108.88% 100.00%
EPS 36.20 32.15 31.68 30.18 26.20 24.94 23.96 7.12%
  YoY % 12.60% 1.48% 4.97% 15.19% 5.05% 4.09% -
  Horiz. % 151.09% 134.18% 132.22% 125.96% 109.35% 104.09% 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 9.6892 8.8087 8.0141 7.2360 5.2516 4.6194 4.0397 15.69%
  YoY % 10.00% 9.92% 10.75% 37.79% 13.69% 14.35% -
  Horiz. % 239.85% 218.05% 198.38% 179.12% 130.00% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 24.0000 19.9000 18.7800 18.8800 19.1600 16.2600 13.6400 -
P/RPS 17.33 15.28 14.48 15.85 16.99 15.50 14.16 3.42%
  YoY % 13.42% 5.52% -8.64% -6.71% 9.61% 9.46% -
  Horiz. % 122.39% 107.91% 102.26% 111.94% 119.99% 109.46% 100.00%
P/EPS 65.94 61.57 58.97 62.23 65.98 58.81 51.36 4.25%
  YoY % 7.10% 4.41% -5.24% -5.68% 12.19% 14.51% -
  Horiz. % 128.39% 119.88% 114.82% 121.16% 128.47% 114.51% 100.00%
EY 1.52 1.62 1.70 1.61 1.52 1.70 1.95 -4.07%
  YoY % -6.17% -4.71% 5.59% 5.92% -10.59% -12.82% -
  Horiz. % 77.95% 83.08% 87.18% 82.56% 77.95% 87.18% 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 2.46 2.25 2.33 2.60 3.29 3.18 3.05 -3.52%
  YoY % 9.33% -3.43% -10.38% -20.97% 3.46% 4.26% -
  Horiz. % 80.66% 73.77% 76.39% 85.25% 107.87% 104.26% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 23/04/13 18/04/12 -
Price 23.7800 19.9200 19.0200 19.6000 20.2000 16.3400 13.7800 -
P/RPS 17.17 15.30 14.67 16.45 17.92 15.58 14.31 3.08%
  YoY % 12.22% 4.29% -10.82% -8.20% 15.02% 8.87% -
  Horiz. % 119.99% 106.92% 102.52% 114.95% 125.23% 108.87% 100.00%
P/EPS 65.34 61.64 59.72 64.60 69.56 59.10 51.89 3.91%
  YoY % 6.00% 3.22% -7.55% -7.13% 17.70% 13.89% -
  Horiz. % 125.92% 118.79% 115.09% 124.49% 134.05% 113.89% 100.00%
EY 1.53 1.62 1.67 1.55 1.44 1.69 1.93 -3.80%
  YoY % -5.56% -2.99% 7.74% 7.64% -14.79% -12.44% -
  Horiz. % 79.27% 83.94% 86.53% 80.31% 74.61% 87.56% 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 2.44 2.25 2.36 2.69 3.47 3.19 3.08 -3.81%
  YoY % 8.44% -4.66% -12.27% -22.48% 8.78% 3.57% -
  Horiz. % 79.22% 73.05% 76.62% 87.34% 112.66% 103.57% 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.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers