Highlights

[PBBANK] YoY Quarter Result on 2017-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -15.84%    YoY -     1.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 5,028,185 5,007,301 4,600,303 3,948,377 3,673,214 3,373,450 2,991,607 9.03%
  YoY % 0.42% 8.85% 16.51% 7.49% 8.89% 12.76% -
  Horiz. % 168.08% 167.38% 153.77% 131.98% 122.78% 112.76% 100.00%
PBT 1,631,472 1,651,558 1,488,678 1,327,100 1,269,976 1,231,398 1,173,068 5.65%
  YoY % -1.22% 10.94% 12.18% 4.50% 3.13% 4.97% -
  Horiz. % 139.08% 140.79% 126.90% 113.13% 108.26% 104.97% 100.00%
Tax -366,129 -406,498 -304,476 -300,067 -291,052 -293,314 -278,052 4.69%
  YoY % 9.93% -33.51% -1.47% -3.10% 0.77% -5.49% -
  Horiz. % 131.68% 146.19% 109.50% 107.92% 104.68% 105.49% 100.00%
NP 1,265,343 1,245,060 1,184,202 1,027,033 978,924 938,084 895,016 5.94%
  YoY % 1.63% 5.14% 15.30% 4.91% 4.35% 4.81% -
  Horiz. % 141.38% 139.11% 132.31% 114.75% 109.38% 104.81% 100.00%
NP to SH 1,247,981 1,229,790 1,171,519 1,016,932 968,301 930,182 884,061 5.91%
  YoY % 1.48% 4.97% 15.20% 5.02% 4.10% 5.22% -
  Horiz. % 141.16% 139.11% 132.52% 115.03% 109.53% 105.22% 100.00%
Tax Rate 22.44 % 24.61 % 20.45 % 22.61 % 22.92 % 23.82 % 23.70 % -0.91%
  YoY % -8.82% 20.34% -9.55% -1.35% -3.78% 0.51% -
  Horiz. % 94.68% 103.84% 86.29% 95.40% 96.71% 100.51% 100.00%
Total Cost 3,762,842 3,762,241 3,416,101 2,921,344 2,694,290 2,435,366 2,096,591 10.23%
  YoY % 0.02% 10.13% 16.94% 8.43% 10.63% 16.16% -
  Horiz. % 179.47% 179.45% 162.94% 139.34% 128.51% 116.16% 100.00%
Net Worth 34,196,617 31,109,246 28,089,813 20,387,314 17,933,004 15,682,767 10,507,922 21.71%
  YoY % 9.92% 10.75% 37.78% 13.69% 14.35% 49.25% -
  Horiz. % 325.44% 296.06% 267.32% 194.02% 170.66% 149.25% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 34,196,617 31,109,246 28,089,813 20,387,314 17,933,004 15,682,767 10,507,922 21.71%
  YoY % 9.92% 10.75% 37.78% 13.69% 14.35% 49.25% -
  Horiz. % 325.44% 296.06% 267.32% 194.02% 170.66% 149.25% 100.00%
NOSH 3,861,494 3,861,193 3,861,301 3,501,831 3,501,992 3,502,650 3,502,640 1.64%
  YoY % 0.01% -0.00% 10.27% -0.00% -0.02% 0.00% -
  Horiz. % 110.25% 110.24% 110.24% 99.98% 99.98% 100.00% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 25.17 % 24.86 % 25.74 % 26.01 % 26.65 % 27.81 % 29.92 % -2.84%
  YoY % 1.25% -3.42% -1.04% -2.40% -4.17% -7.05% -
  Horiz. % 84.12% 83.09% 86.03% 86.93% 89.07% 92.95% 100.00%
ROE 3.65 % 3.95 % 4.17 % 4.99 % 5.40 % 5.93 % 8.41 % -12.98%
  YoY % -7.59% -5.28% -16.43% -7.59% -8.94% -29.49% -
  Horiz. % 43.40% 46.97% 49.58% 59.33% 64.21% 70.51% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 130.21 129.68 119.14 112.75 104.89 96.31 85.41 7.27%
  YoY % 0.41% 8.85% 5.67% 7.49% 8.91% 12.76% -
  Horiz. % 152.45% 151.83% 139.49% 132.01% 122.81% 112.76% 100.00%
EPS 32.32 31.85 30.34 29.04 27.65 26.56 25.24 4.20%
  YoY % 1.48% 4.98% 4.48% 5.03% 4.10% 5.23% -
  Horiz. % 128.05% 126.19% 120.21% 115.06% 109.55% 105.23% 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 8.8558 8.0569 7.2747 5.8219 5.1208 4.4774 3.0000 19.75%
  YoY % 9.92% 10.75% 24.95% 13.69% 14.37% 49.25% -
  Horiz. % 295.19% 268.56% 242.49% 194.06% 170.69% 149.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.52 128.98 118.50 101.71 94.62 86.90 77.06 9.03%
  YoY % 0.42% 8.84% 16.51% 7.49% 8.88% 12.77% -
  Horiz. % 168.08% 167.38% 153.78% 131.99% 122.79% 112.77% 100.00%
EPS 32.15 31.68 30.18 26.20 24.94 23.96 22.77 5.91%
  YoY % 1.48% 4.97% 15.19% 5.05% 4.09% 5.23% -
  Horiz. % 141.19% 139.13% 132.54% 115.06% 109.53% 105.23% 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 8.8087 8.0134 7.2357 5.2516 4.6194 4.0397 2.7067 21.71%
  YoY % 9.92% 10.75% 37.78% 13.69% 14.35% 49.25% -
  Horiz. % 325.44% 296.06% 267.33% 194.02% 170.67% 149.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 19.9000 18.7800 18.8800 19.1600 16.2600 13.6400 13.1200 -
P/RPS 15.28 14.48 15.85 16.99 15.50 14.16 15.36 -0.09%
  YoY % 5.52% -8.64% -6.71% 9.61% 9.46% -7.81% -
  Horiz. % 99.48% 94.27% 103.19% 110.61% 100.91% 92.19% 100.00%
P/EPS 61.57 58.96 62.23 65.98 58.81 51.36 51.98 2.86%
  YoY % 4.43% -5.25% -5.68% 12.19% 14.51% -1.19% -
  Horiz. % 118.45% 113.43% 119.72% 126.93% 113.14% 98.81% 100.00%
EY 1.62 1.70 1.61 1.52 1.70 1.95 1.92 -2.79%
  YoY % -4.71% 5.59% 5.92% -10.59% -12.82% 1.56% -
  Horiz. % 84.38% 88.54% 83.85% 79.17% 88.54% 101.56% 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 2.25 2.33 2.60 3.29 3.18 3.05 4.37 -10.46%
  YoY % -3.43% -10.38% -20.97% 3.46% 4.26% -30.21% -
  Horiz. % 51.49% 53.32% 59.50% 75.29% 72.77% 69.79% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 20/04/17 20/04/16 20/04/15 21/04/14 23/04/13 18/04/12 18/04/11 -
Price 19.9200 19.0200 19.6000 20.2000 16.3400 13.7800 13.0600 -
P/RPS 15.30 14.67 16.45 17.92 15.58 14.31 15.29 0.01%
  YoY % 4.29% -10.82% -8.20% 15.02% 8.87% -6.41% -
  Horiz. % 100.07% 95.95% 107.59% 117.20% 101.90% 93.59% 100.00%
P/EPS 61.64 59.72 64.60 69.56 59.10 51.89 51.74 2.96%
  YoY % 3.22% -7.55% -7.13% 17.70% 13.89% 0.29% -
  Horiz. % 119.13% 115.42% 124.86% 134.44% 114.22% 100.29% 100.00%
EY 1.62 1.67 1.55 1.44 1.69 1.93 1.93 -2.87%
  YoY % -2.99% 7.74% 7.64% -14.79% -12.44% 0.00% -
  Horiz. % 83.94% 86.53% 80.31% 74.61% 87.56% 100.00% 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 2.25 2.36 2.69 3.47 3.19 3.08 4.35 -10.40%
  YoY % -4.66% -12.27% -22.48% 8.78% 3.57% -29.20% -
  Horiz. % 51.72% 54.25% 61.84% 79.77% 73.33% 70.80% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers