Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     102.16%    YoY -     14.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,007,301 19,181,550 14,252,504 9,337,981 4,600,303 16,860,071 12,331,486 -45.13%
  QoQ % -73.90% 34.58% 52.63% 102.99% -72.71% 36.72% -
  Horiz. % 40.61% 155.55% 115.58% 75.72% 37.31% 136.72% 100.00%
PBT 1,651,558 6,491,395 4,633,619 3,019,825 1,488,678 5,814,255 4,246,977 -46.69%
  QoQ % -74.56% 40.09% 53.44% 102.85% -74.40% 36.90% -
  Horiz. % 38.89% 152.85% 109.10% 71.11% 35.05% 136.90% 100.00%
Tax -406,498 -1,370,156 -1,019,551 -622,722 -304,476 -1,250,915 -949,978 -43.19%
  QoQ % 70.33% -34.39% -63.72% -104.52% 75.66% -31.68% -
  Horiz. % 42.79% 144.23% 107.32% 65.55% 32.05% 131.68% 100.00%
NP 1,245,060 5,121,239 3,614,068 2,397,103 1,184,202 4,563,340 3,296,999 -47.72%
  QoQ % -75.69% 41.70% 50.77% 102.42% -74.05% 38.41% -
  Horiz. % 37.76% 155.33% 109.62% 72.71% 35.92% 138.41% 100.00%
NP to SH 1,229,790 5,062,152 3,569,724 2,368,329 1,171,519 4,518,830 3,264,849 -47.81%
  QoQ % -75.71% 41.81% 50.73% 102.16% -74.07% 38.41% -
  Horiz. % 37.67% 155.05% 109.34% 72.54% 35.88% 138.41% 100.00%
Tax Rate 24.61 % 21.11 % 22.00 % 20.62 % 20.45 % 21.51 % 22.37 % 6.56%
  QoQ % 16.58% -4.05% 6.69% 0.83% -4.93% -3.84% -
  Horiz. % 110.01% 94.37% 98.35% 92.18% 91.42% 96.16% 100.00%
Total Cost 3,762,241 14,060,311 10,638,436 6,940,878 3,416,101 12,296,731 9,034,487 -44.21%
  QoQ % -73.24% 32.17% 53.27% 103.18% -72.22% 36.11% -
  Horiz. % 41.64% 155.63% 117.75% 76.83% 37.81% 136.11% 100.00%
Net Worth 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 2,162,436 926,758 926,758 - 2,085,206 859,569 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 142.59% -
  Horiz. % 0.00% 251.57% 107.82% 107.82% 0.00% 242.59% 100.00%
Div Payout % - % 42.72 % 25.96 % 39.13 % - % 46.14 % 26.33 % -
  QoQ % 0.00% 64.56% -33.66% 0.00% 0.00% 75.24% -
  Horiz. % 0.00% 162.25% 98.59% 148.61% 0.00% 175.24% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,737,258 2.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.32% -
  Horiz. % 103.32% 103.32% 103.32% 103.32% 103.32% 103.32% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 24.86 % 26.70 % 25.36 % 25.67 % 25.74 % 27.07 % 26.74 % -4.74%
  QoQ % -6.89% 5.28% -1.21% -0.27% -4.91% 1.23% -
  Horiz. % 92.97% 99.85% 94.84% 96.00% 96.26% 101.23% 100.00%
ROE 3.95 % 16.21 % 12.04 % 8.08 % 4.17 % 16.12 % 12.61 % -53.84%
  QoQ % -75.63% 34.63% 49.01% 93.76% -74.13% 27.84% -
  Horiz. % 31.32% 128.55% 95.48% 64.08% 33.07% 127.84% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.67 496.74 369.09 241.82 119.13 436.62 329.96 -46.32%
  QoQ % -73.90% 34.59% 52.63% 102.99% -72.72% 32.33% -
  Horiz. % 39.30% 150.55% 111.86% 73.29% 36.10% 132.33% 100.00%
EPS 31.85 131.09 92.44 61.33 30.34 123.74 91.16 -50.36%
  QoQ % -75.70% 41.81% 50.73% 102.14% -75.48% 35.74% -
  Horiz. % 34.94% 143.80% 101.40% 67.28% 33.28% 135.74% 100.00%
DPS 0.00 56.00 24.00 24.00 0.00 54.00 23.00 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 134.78% -
  Horiz. % 0.00% 243.48% 104.35% 104.35% 0.00% 234.78% 100.00%
NAPS 8.0569 8.0878 7.6758 7.5935 7.2747 7.2575 6.9269 10.59%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 4.77% -
  Horiz. % 116.31% 116.76% 110.81% 109.62% 105.02% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 128.98 494.10 367.13 240.54 118.50 434.30 317.65 -45.14%
  QoQ % -73.90% 34.58% 52.63% 102.99% -72.71% 36.72% -
  Horiz. % 40.60% 155.55% 115.58% 75.72% 37.31% 136.72% 100.00%
EPS 31.68 130.40 91.95 61.01 30.18 116.40 84.10 -47.81%
  QoQ % -75.71% 41.82% 50.71% 102.15% -74.07% 38.41% -
  Horiz. % 37.67% 155.05% 109.33% 72.54% 35.89% 138.41% 100.00%
DPS 0.00 55.70 23.87 23.87 0.00 53.71 22.14 -
  QoQ % 0.00% 133.35% 0.00% 0.00% 0.00% 142.59% -
  Horiz. % 0.00% 251.58% 107.81% 107.81% 0.00% 242.59% 100.00%
NAPS 8.0141 8.0448 7.6350 7.5531 7.2360 7.2189 6.6684 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 18.7800 18.5200 17.5200 18.7200 18.8800 18.3000 18.9000 -
P/RPS 14.48 3.73 4.75 7.74 15.85 4.19 5.73 85.42%
  QoQ % 288.20% -21.47% -38.63% -51.17% 278.28% -26.88% -
  Horiz. % 252.71% 65.10% 82.90% 135.08% 276.61% 73.12% 100.00%
P/EPS 58.97 14.13 18.95 30.52 62.23 15.64 21.63 95.04%
  QoQ % 317.34% -25.44% -37.91% -50.96% 297.89% -27.69% -
  Horiz. % 272.63% 65.33% 87.61% 141.10% 287.70% 72.31% 100.00%
EY 1.70 7.08 5.28 3.28 1.61 6.39 4.62 -48.62%
  QoQ % -75.99% 34.09% 60.98% 103.73% -74.80% 38.31% -
  Horiz. % 36.80% 153.25% 114.29% 71.00% 34.85% 138.31% 100.00%
DY 0.00 3.02 1.37 1.28 0.00 2.95 1.22 -
  QoQ % 0.00% 120.44% 7.03% 0.00% 0.00% 141.80% -
  Horiz. % 0.00% 247.54% 112.30% 104.92% 0.00% 241.80% 100.00%
P/NAPS 2.33 2.29 2.28 2.47 2.60 2.52 2.73 -10.01%
  QoQ % 1.75% 0.44% -7.69% -5.00% 3.17% -7.69% -
  Horiz. % 85.35% 83.88% 83.52% 90.48% 95.24% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/04/16 03/02/16 22/10/15 30/07/15 20/04/15 05/02/15 23/10/14 -
Price 19.0200 18.3800 18.6400 18.8800 19.6000 18.4400 18.6200 -
P/RPS 14.67 3.70 5.05 7.81 16.45 4.22 5.64 89.02%
  QoQ % 296.49% -26.73% -35.34% -52.52% 289.81% -25.18% -
  Horiz. % 260.11% 65.60% 89.54% 138.48% 291.67% 74.82% 100.00%
P/EPS 59.72 14.02 20.16 30.78 64.60 15.76 21.31 98.65%
  QoQ % 325.96% -30.46% -34.50% -52.35% 309.90% -26.04% -
  Horiz. % 280.24% 65.79% 94.60% 144.44% 303.14% 73.96% 100.00%
EY 1.67 7.13 4.96 3.25 1.55 6.35 4.69 -49.73%
  QoQ % -76.58% 43.75% 52.62% 109.68% -75.59% 35.39% -
  Horiz. % 35.61% 152.03% 105.76% 69.30% 33.05% 135.39% 100.00%
DY 0.00 3.05 1.29 1.27 0.00 2.93 1.24 -
  QoQ % 0.00% 136.43% 1.57% 0.00% 0.00% 136.29% -
  Horiz. % 0.00% 245.97% 104.03% 102.42% 0.00% 236.29% 100.00%
P/NAPS 2.36 2.27 2.43 2.49 2.69 2.54 2.69 -8.35%
  QoQ % 3.96% -6.58% -2.41% -7.43% 5.91% -5.58% -
  Horiz. % 87.73% 84.39% 90.33% 92.57% 100.00% 94.42% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers