Highlights

[PBBANK] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     2.96%    YoY -     5.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,879,689 21,570,182 21,396,612 20,858,174 20,676,832 20,390,664 20,112,740 5.77%
  QoQ % 1.43% 0.81% 2.58% 0.88% 1.40% 1.38% -
  Horiz. % 108.79% 107.25% 106.38% 103.71% 102.80% 101.38% 100.00%
PBT 7,081,928 7,103,370 7,175,836 7,117,672 6,880,580 6,734,962 6,525,888 5.60%
  QoQ % -0.30% -1.01% 0.82% 3.45% 2.16% 3.20% -
  Horiz. % 108.52% 108.85% 109.96% 109.07% 105.44% 103.20% 100.00%
Tax -1,428,766 -1,426,788 -1,484,720 -1,570,693 -1,491,761 -1,500,274 -1,464,516 -1.63%
  QoQ % -0.14% 3.90% 5.47% -5.29% 0.57% -2.44% -
  Horiz. % 97.56% 97.42% 101.38% 107.25% 101.86% 102.44% 100.00%
NP 5,653,161 5,676,582 5,691,116 5,546,979 5,388,818 5,234,688 5,061,372 7.64%
  QoQ % -0.41% -0.26% 2.60% 2.93% 2.94% 3.42% -
  Horiz. % 111.69% 112.16% 112.44% 109.59% 106.47% 103.42% 100.00%
NP to SH 5,580,340 5,603,200 5,621,520 5,470,035 5,312,756 5,159,614 4,991,924 7.70%
  QoQ % -0.41% -0.33% 2.77% 2.96% 2.97% 3.36% -
  Horiz. % 111.79% 112.25% 112.61% 109.58% 106.43% 103.36% 100.00%
Tax Rate 20.17 % 20.09 % 20.69 % 22.07 % 21.68 % 22.28 % 22.44 % -6.86%
  QoQ % 0.40% -2.90% -6.25% 1.80% -2.69% -0.71% -
  Horiz. % 89.88% 89.53% 92.20% 98.35% 96.61% 99.29% 100.00%
Total Cost 16,226,528 15,893,600 15,705,496 15,311,195 15,288,013 15,155,976 15,051,368 5.13%
  QoQ % 2.09% 1.20% 2.58% 0.15% 0.87% 0.70% -
  Horiz. % 107.81% 105.60% 104.35% 101.73% 101.57% 100.69% 100.00%
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,656,379 2,472,916 - 2,355,511 1,390,137 2,085,206 - -
  QoQ % -33.02% 0.00% 0.00% 69.44% -33.33% 0.00% -
  Horiz. % 79.43% 118.59% 0.00% 112.96% 66.67% 100.00% -
Div Payout % 29.68 % 44.13 % - % 43.06 % 26.17 % 40.41 % - % -
  QoQ % -32.74% 0.00% 0.00% 64.54% -35.24% 0.00% -
  Horiz. % 73.45% 109.21% 0.00% 106.56% 64.76% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 0.36%
  QoQ % 0.47% 0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.53% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.84 % 26.32 % 26.60 % 26.59 % 26.06 % 25.67 % 25.17 % 1.77%
  QoQ % -1.82% -1.05% 0.04% 2.03% 1.52% 1.99% -
  Horiz. % 102.66% 104.57% 105.68% 105.64% 103.54% 101.99% 100.00%
ROE 14.02 % 14.25 % 14.94 % 14.64 % 14.80 % 14.52 % 14.60 % -2.66%
  QoQ % -1.61% -4.62% 2.05% -1.08% 1.93% -0.55% -
  Horiz. % 96.03% 97.60% 102.33% 100.27% 101.37% 99.45% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 563.60 558.24 554.10 540.16 535.46 528.05 520.85 5.39%
  QoQ % 0.96% 0.75% 2.58% 0.88% 1.40% 1.38% -
  Horiz. % 108.21% 107.18% 106.38% 103.71% 102.81% 101.38% 100.00%
EPS 144.23 145.06 145.56 141.66 137.59 133.62 129.28 7.56%
  QoQ % -0.57% -0.34% 2.75% 2.96% 2.97% 3.36% -
  Horiz. % 111.56% 112.21% 112.59% 109.58% 106.43% 103.36% 100.00%
DPS 42.67 64.00 0.00 61.00 36.00 54.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 69.44% -33.33% 0.00% -
  Horiz. % 79.02% 118.52% 0.00% 112.96% 66.67% 100.00% -
NAPS 10.2521 10.1759 9.7410 9.6762 9.2991 9.1997 8.8558 10.24%
  QoQ % 0.75% 4.46% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 115.77% 114.91% 110.00% 109.26% 105.01% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 563.60 555.63 551.16 537.29 532.61 525.24 518.08 5.77%
  QoQ % 1.43% 0.81% 2.58% 0.88% 1.40% 1.38% -
  Horiz. % 108.79% 107.25% 106.39% 103.71% 102.80% 101.38% 100.00%
EPS 144.23 144.33 144.80 140.90 136.85 132.91 128.59 7.94%
  QoQ % -0.07% -0.32% 2.77% 2.96% 2.96% 3.36% -
  Horiz. % 112.16% 112.24% 112.61% 109.57% 106.42% 103.36% 100.00%
DPS 42.67 63.70 0.00 60.68 35.81 53.71 0.00 -
  QoQ % -33.01% 0.00% 0.00% 69.45% -33.33% 0.00% -
  Horiz. % 79.45% 118.60% 0.00% 112.98% 66.67% 100.00% -
NAPS 10.2521 10.1282 9.6892 9.6247 9.2497 9.1508 8.8087 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.05% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 25.0000 23.3600 24.0000 20.7800 20.4400 20.3200 19.9000 -
P/RPS 4.44 4.18 4.33 3.85 3.82 3.85 3.82 10.54%
  QoQ % 6.22% -3.46% 12.47% 0.79% -0.78% 0.79% -
  Horiz. % 116.23% 109.42% 113.35% 100.79% 100.00% 100.79% 100.00%
P/EPS 17.39 16.11 16.49 14.67 14.86 15.21 15.39 8.48%
  QoQ % 7.95% -2.30% 12.41% -1.28% -2.30% -1.17% -
  Horiz. % 113.00% 104.68% 107.15% 95.32% 96.56% 98.83% 100.00%
EY 5.75 6.21 6.07 6.82 6.73 6.58 6.50 -7.84%
  QoQ % -7.41% 2.31% -11.00% 1.34% 2.28% 1.23% -
  Horiz. % 88.46% 95.54% 93.38% 104.92% 103.54% 101.23% 100.00%
DY 1.71 2.74 0.00 2.94 1.76 2.66 0.00 -
  QoQ % -37.59% 0.00% 0.00% 67.05% -33.83% 0.00% -
  Horiz. % 64.29% 103.01% 0.00% 110.53% 66.17% 100.00% -
P/NAPS 2.44 2.30 2.46 2.15 2.20 2.21 2.25 5.55%
  QoQ % 6.09% -6.50% 14.42% -2.27% -0.45% -1.78% -
  Horiz. % 108.44% 102.22% 109.33% 95.56% 97.78% 98.22% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 -
Price 24.9000 24.4800 23.7800 22.2800 20.4800 20.4200 19.9200 -
P/RPS 4.42 4.39 4.29 4.12 3.82 3.87 3.82 10.20%
  QoQ % 0.68% 2.33% 4.13% 7.85% -1.29% 1.31% -
  Horiz. % 115.71% 114.92% 112.30% 107.85% 100.00% 101.31% 100.00%
P/EPS 17.32 16.88 16.33 15.73 14.89 15.28 15.41 8.09%
  QoQ % 2.61% 3.37% 3.81% 5.64% -2.55% -0.84% -
  Horiz. % 112.39% 109.54% 105.97% 102.08% 96.63% 99.16% 100.00%
EY 5.77 5.92 6.12 6.36 6.72 6.54 6.49 -7.53%
  QoQ % -2.53% -3.27% -3.77% -5.36% 2.75% 0.77% -
  Horiz. % 88.91% 91.22% 94.30% 98.00% 103.54% 100.77% 100.00%
DY 1.71 2.61 0.00 2.74 1.76 2.64 0.00 -
  QoQ % -34.48% 0.00% 0.00% 55.68% -33.33% 0.00% -
  Horiz. % 64.77% 98.86% 0.00% 103.79% 66.67% 100.00% -
P/NAPS 2.43 2.41 2.44 2.30 2.20 2.22 2.25 5.26%
  QoQ % 0.83% -1.23% 6.09% 4.55% -0.90% -1.33% -
  Horiz. % 108.00% 107.11% 108.44% 102.22% 97.78% 98.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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