Highlights

[PBBANK] QoQ Cumulative 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 -     106.72%    YoY -     3.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,349,153 20,858,174 15,507,624 10,195,332 5,028,185 20,102,740 15,018,657 -49.79%
  QoQ % -74.35% 34.50% 52.11% 102.76% -74.99% 33.85% -
  Horiz. % 35.62% 138.88% 103.26% 67.88% 33.48% 133.85% 100.00%
PBT 1,793,959 7,117,672 5,160,435 3,367,481 1,631,472 6,554,032 4,761,321 -47.86%
  QoQ % -74.80% 37.93% 53.24% 106.41% -75.11% 37.65% -
  Horiz. % 37.68% 149.49% 108.38% 70.73% 34.27% 137.65% 100.00%
Tax -371,180 -1,570,693 -1,118,821 -750,137 -366,129 -1,286,597 -993,155 -48.15%
  QoQ % 76.37% -40.39% -49.15% -104.88% 71.54% -29.55% -
  Horiz. % 37.37% 158.15% 112.65% 75.53% 36.87% 129.55% 100.00%
NP 1,422,779 5,546,979 4,041,614 2,617,344 1,265,343 5,267,435 3,768,166 -47.79%
  QoQ % -74.35% 37.25% 54.42% 106.85% -75.98% 39.79% -
  Horiz. % 37.76% 147.21% 107.26% 69.46% 33.58% 139.79% 100.00%
NP to SH 1,405,380 5,470,035 3,984,567 2,579,807 1,247,981 5,206,875 3,724,093 -47.81%
  QoQ % -74.31% 37.28% 54.45% 106.72% -76.03% 39.82% -
  Horiz. % 37.74% 146.88% 106.99% 69.27% 33.51% 139.82% 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 3,926,374 15,311,195 11,466,010 7,577,988 3,762,842 14,835,305 11,250,491 -50.46%
  QoQ % -74.36% 33.54% 51.31% 101.39% -74.64% 31.86% -
  Horiz. % 34.90% 136.09% 101.92% 67.36% 33.45% 131.86% 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 1,042,603 1,042,603 - 2,239,666 1,003,988 -
  QoQ % 0.00% 125.93% 0.00% 0.00% 0.00% 123.08% -
  Horiz. % 0.00% 234.62% 103.85% 103.85% 0.00% 223.08% 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 3.74 % 14.64 % 11.10 % 7.26 % 3.65 % 15.22 % 11.34 % -52.30%
  QoQ % -74.45% 31.89% 52.89% 98.90% -76.02% 34.22% -
  Horiz. % 32.98% 129.10% 97.88% 64.02% 32.19% 134.22% 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 138.53 540.16 401.60 264.03 130.21 520.59 388.93 -49.78%
  QoQ % -74.35% 34.50% 52.10% 102.77% -74.99% 33.85% -
  Horiz. % 35.62% 138.88% 103.26% 67.89% 33.48% 133.85% 100.00%
EPS 36.39 141.66 103.19 66.81 32.32 134.84 96.44 -47.81%
  QoQ % -74.31% 37.28% 54.45% 106.71% -76.03% 39.82% -
  Horiz. % 37.73% 146.89% 107.00% 69.28% 33.51% 139.82% 100.00%
DPS 0.00 61.00 27.00 27.00 0.00 58.00 26.00 -
  QoQ % 0.00% 125.93% 0.00% 0.00% 0.00% 123.08% -
  Horiz. % 0.00% 234.62% 103.85% 103.85% 0.00% 223.08% 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 137.79 537.29 399.46 262.62 129.52 517.83 386.87 -49.79%
  QoQ % -74.35% 34.50% 52.11% 102.76% -74.99% 33.85% -
  Horiz. % 35.62% 138.88% 103.25% 67.88% 33.48% 133.85% 100.00%
EPS 36.20 140.90 102.64 66.45 32.15 134.12 95.93 -47.81%
  QoQ % -74.31% 37.28% 54.46% 106.69% -76.03% 39.81% -
  Horiz. % 37.74% 146.88% 106.99% 69.27% 33.51% 139.81% 100.00%
DPS 0.00 60.68 26.86 26.86 0.00 57.69 25.86 -
  QoQ % 0.00% 125.91% 0.00% 0.00% 0.00% 123.09% -
  Horiz. % 0.00% 234.65% 103.87% 103.87% 0.00% 223.09% 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 17.33 3.85 5.09 7.70 15.28 3.79 5.10 126.19%
  QoQ % 350.13% -24.36% -33.90% -49.61% 303.17% -25.69% -
  Horiz. % 339.80% 75.49% 99.80% 150.98% 299.61% 74.31% 100.00%
P/EPS 65.94 14.67 19.81 30.42 61.57 14.62 20.55 117.70%
  QoQ % 349.49% -25.95% -34.88% -50.59% 321.14% -28.86% -
  Horiz. % 320.88% 71.39% 96.40% 148.03% 299.61% 71.14% 100.00%
EY 1.52 6.82 5.05 3.29 1.62 6.84 4.87 -54.02%
  QoQ % -77.71% 35.05% 53.50% 103.09% -76.32% 40.45% -
  Horiz. % 31.21% 140.04% 103.70% 67.56% 33.26% 140.45% 100.00%
DY 0.00 2.94 1.32 1.33 0.00 2.94 1.31 -
  QoQ % 0.00% 122.73% -0.75% 0.00% 0.00% 124.43% -
  Horiz. % 0.00% 224.43% 100.76% 101.53% 0.00% 224.43% 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 17.17 4.12 5.10 7.73 15.30 3.87 5.09 125.09%
  QoQ % 316.75% -19.22% -34.02% -49.48% 295.35% -23.97% -
  Horiz. % 337.33% 80.94% 100.20% 151.87% 300.59% 76.03% 100.00%
P/EPS 65.34 15.73 19.85 30.56 61.64 14.94 20.53 116.52%
  QoQ % 315.38% -20.76% -35.05% -50.42% 312.58% -27.23% -
  Horiz. % 318.27% 76.62% 96.69% 148.86% 300.24% 72.77% 100.00%
EY 1.53 6.36 5.04 3.27 1.62 6.70 4.87 -53.82%
  QoQ % -75.94% 26.19% 54.13% 101.85% -75.82% 37.58% -
  Horiz. % 31.42% 130.60% 103.49% 67.15% 33.26% 137.58% 100.00%
DY 0.00 2.74 1.32 1.32 0.00 2.88 1.31 -
  QoQ % 0.00% 107.58% 0.00% 0.00% 0.00% 119.85% -
  Horiz. % 0.00% 209.16% 100.76% 100.76% 0.00% 219.85% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers