Highlights

[PBBANK] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     3.36%    YoY -     3.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 21,396,612 20,858,174 20,676,832 20,390,664 20,112,740 20,102,740 20,024,876 4.52%
  QoQ % 2.58% 0.88% 1.40% 1.38% 0.05% 0.39% -
  Horiz. % 106.85% 104.16% 103.26% 101.83% 100.44% 100.39% 100.00%
PBT 7,175,836 7,117,672 6,880,580 6,734,962 6,525,888 6,554,032 6,348,428 8.52%
  QoQ % 0.82% 3.45% 2.16% 3.20% -0.43% 3.24% -
  Horiz. % 113.03% 112.12% 108.38% 106.09% 102.80% 103.24% 100.00%
Tax -1,484,720 -1,570,693 -1,491,761 -1,500,274 -1,464,516 -1,286,597 -1,324,206 7.93%
  QoQ % 5.47% -5.29% 0.57% -2.44% -13.83% 2.84% -
  Horiz. % 112.12% 118.61% 112.65% 113.30% 110.60% 97.16% 100.00%
NP 5,691,116 5,546,979 5,388,818 5,234,688 5,061,372 5,267,435 5,024,221 8.67%
  QoQ % 2.60% 2.93% 2.94% 3.42% -3.91% 4.84% -
  Horiz. % 113.27% 110.40% 107.26% 104.19% 100.74% 104.84% 100.00%
NP to SH 5,621,520 5,470,035 5,312,756 5,159,614 4,991,924 5,206,875 4,965,457 8.63%
  QoQ % 2.77% 2.96% 2.97% 3.36% -4.13% 4.86% -
  Horiz. % 113.21% 110.16% 106.99% 103.91% 100.53% 104.86% 100.00%
Tax Rate 20.69 % 22.07 % 21.68 % 22.28 % 22.44 % 19.63 % 20.86 % -0.54%
  QoQ % -6.25% 1.80% -2.69% -0.71% 14.31% -5.90% -
  Horiz. % 99.19% 105.80% 103.93% 106.81% 107.57% 94.10% 100.00%
Total Cost 15,705,496 15,311,195 15,288,013 15,155,976 15,051,368 14,835,305 15,000,654 3.11%
  QoQ % 2.58% 0.15% 0.87% 0.70% 1.46% -1.10% -
  Horiz. % 104.70% 102.07% 101.92% 101.04% 100.34% 98.90% 100.00%
Net Worth 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 9.51%
  QoQ % 0.67% 4.06% 1.08% 3.88% -0.05% 4.23% -
  Horiz. % 114.59% 113.83% 109.39% 108.22% 104.17% 104.23% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 2,355,511 1,390,137 2,085,206 - 2,239,666 1,338,651 -
  QoQ % 0.00% 69.44% -33.33% 0.00% 0.00% 67.31% -
  Horiz. % 0.00% 175.96% 103.85% 155.77% 0.00% 167.31% 100.00%
Div Payout % - % 43.06 % 26.17 % 40.41 % - % 43.01 % 26.96 % -
  QoQ % 0.00% 64.54% -35.24% 0.00% 0.00% 59.53% -
  Horiz. % 0.00% 159.72% 97.07% 149.89% 0.00% 159.53% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 9.51%
  QoQ % 0.67% 4.06% 1.08% 3.88% -0.05% 4.23% -
  Horiz. % 114.59% 113.83% 109.39% 108.22% 104.17% 104.23% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 26.60 % 26.59 % 26.06 % 25.67 % 25.17 % 26.20 % 25.09 % 3.98%
  QoQ % 0.04% 2.03% 1.52% 1.99% -3.93% 4.42% -
  Horiz. % 106.02% 105.98% 103.87% 102.31% 100.32% 104.42% 100.00%
ROE 14.94 % 14.64 % 14.80 % 14.52 % 14.60 % 15.22 % 15.13 % -0.84%
  QoQ % 2.05% -1.08% 1.93% -0.55% -4.07% 0.59% -
  Horiz. % 98.74% 96.76% 97.82% 95.97% 96.50% 100.59% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 554.10 540.16 535.46 528.05 520.85 520.59 518.58 4.52%
  QoQ % 2.58% 0.88% 1.40% 1.38% 0.05% 0.39% -
  Horiz. % 106.85% 104.16% 103.26% 101.83% 100.44% 100.39% 100.00%
EPS 145.56 141.66 137.59 133.62 129.28 134.84 128.59 8.62%
  QoQ % 2.75% 2.96% 2.97% 3.36% -4.12% 4.86% -
  Horiz. % 113.20% 110.16% 107.00% 103.91% 100.54% 104.86% 100.00%
DPS 0.00 61.00 36.00 54.00 0.00 58.00 34.67 -
  QoQ % 0.00% 69.44% -33.33% 0.00% 0.00% 67.29% -
  Horiz. % 0.00% 175.94% 103.84% 155.75% 0.00% 167.29% 100.00%
NAPS 9.7410 9.6762 9.2991 9.1997 8.8558 8.8601 8.5009 9.51%
  QoQ % 0.67% 4.06% 1.08% 3.88% -0.05% 4.23% -
  Horiz. % 114.59% 113.83% 109.39% 108.22% 104.17% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 551.16 537.29 532.61 525.24 518.08 517.83 515.82 4.52%
  QoQ % 2.58% 0.88% 1.40% 1.38% 0.05% 0.39% -
  Horiz. % 106.85% 104.16% 103.26% 101.83% 100.44% 100.39% 100.00%
EPS 144.80 140.90 136.85 132.91 128.59 134.12 127.91 8.63%
  QoQ % 2.77% 2.96% 2.96% 3.36% -4.12% 4.85% -
  Horiz. % 113.20% 110.16% 106.99% 103.91% 100.53% 104.85% 100.00%
DPS 0.00 60.68 35.81 53.71 0.00 57.69 34.48 -
  QoQ % 0.00% 69.45% -33.33% 0.00% 0.00% 67.31% -
  Horiz. % 0.00% 175.99% 103.86% 155.77% 0.00% 167.31% 100.00%
NAPS 9.6892 9.6247 9.2497 9.1508 8.8087 8.8130 8.4557 9.51%
  QoQ % 0.67% 4.05% 1.08% 3.88% -0.05% 4.23% -
  Horiz. % 114.59% 113.82% 109.39% 108.22% 104.17% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 24.0000 20.7800 20.4400 20.3200 19.9000 19.7200 19.8200 -
P/RPS 4.33 3.85 3.82 3.85 3.82 3.79 3.82 8.72%
  QoQ % 12.47% 0.79% -0.78% 0.79% 0.79% -0.79% -
  Horiz. % 113.35% 100.79% 100.00% 100.79% 100.00% 99.21% 100.00%
P/EPS 16.49 14.67 14.86 15.21 15.39 14.62 15.41 4.62%
  QoQ % 12.41% -1.28% -2.30% -1.17% 5.27% -5.13% -
  Horiz. % 107.01% 95.20% 96.43% 98.70% 99.87% 94.87% 100.00%
EY 6.07 6.82 6.73 6.58 6.50 6.84 6.49 -4.37%
  QoQ % -11.00% 1.34% 2.28% 1.23% -4.97% 5.39% -
  Horiz. % 93.53% 105.08% 103.70% 101.39% 100.15% 105.39% 100.00%
DY 0.00 2.94 1.76 2.66 0.00 2.94 1.75 -
  QoQ % 0.00% 67.05% -33.83% 0.00% 0.00% 68.00% -
  Horiz. % 0.00% 168.00% 100.57% 152.00% 0.00% 168.00% 100.00%
P/NAPS 2.46 2.15 2.20 2.21 2.25 2.23 2.33 3.69%
  QoQ % 14.42% -2.27% -0.45% -1.78% 0.90% -4.29% -
  Horiz. % 105.58% 92.27% 94.42% 94.85% 96.57% 95.71% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 -
Price 23.7800 22.2800 20.4800 20.4200 19.9200 20.1400 19.8000 -
P/RPS 4.29 4.12 3.82 3.87 3.82 3.87 3.82 8.05%
  QoQ % 4.13% 7.85% -1.29% 1.31% -1.29% 1.31% -
  Horiz. % 112.30% 107.85% 100.00% 101.31% 100.00% 101.31% 100.00%
P/EPS 16.33 15.73 14.89 15.28 15.41 14.94 15.40 3.99%
  QoQ % 3.81% 5.64% -2.55% -0.84% 3.15% -2.99% -
  Horiz. % 106.04% 102.14% 96.69% 99.22% 100.06% 97.01% 100.00%
EY 6.12 6.36 6.72 6.54 6.49 6.70 6.49 -3.84%
  QoQ % -3.77% -5.36% 2.75% 0.77% -3.13% 3.24% -
  Horiz. % 94.30% 98.00% 103.54% 100.77% 100.00% 103.24% 100.00%
DY 0.00 2.74 1.76 2.64 0.00 2.88 1.75 -
  QoQ % 0.00% 55.68% -33.33% 0.00% 0.00% 64.57% -
  Horiz. % 0.00% 156.57% 100.57% 150.86% 0.00% 164.57% 100.00%
P/NAPS 2.44 2.30 2.20 2.22 2.25 2.27 2.33 3.13%
  QoQ % 6.09% 4.55% -0.90% -1.33% -0.88% -2.58% -
  Horiz. % 104.72% 98.71% 94.42% 95.28% 96.57% 97.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

444  315  651  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 TNLOGIS 0.85+0.085 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS