Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     99.35%    YoY -     8.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,567,949 22,041,785 16,409,767 10,785,091 5,349,153 20,858,174 15,507,624 -49.52%
  QoQ % -74.74% 34.32% 52.15% 101.62% -74.35% 34.50% -
  Horiz. % 35.90% 142.14% 105.82% 69.55% 34.49% 134.50% 100.00%
PBT 1,819,260 7,101,165 5,311,446 3,551,685 1,793,959 7,117,672 5,160,435 -50.13%
  QoQ % -74.38% 33.70% 49.55% 97.98% -74.80% 37.93% -
  Horiz. % 35.25% 137.61% 102.93% 68.83% 34.76% 137.93% 100.00%
Tax -392,051 -1,436,253 -1,071,575 -713,394 -371,180 -1,570,693 -1,118,821 -50.33%
  QoQ % 72.70% -34.03% -50.21% -92.20% 76.37% -40.39% -
  Horiz. % 35.04% 128.37% 95.78% 63.76% 33.18% 140.39% 100.00%
NP 1,427,209 5,664,912 4,239,871 2,838,291 1,422,779 5,546,979 4,041,614 -50.07%
  QoQ % -74.81% 33.61% 49.38% 99.49% -74.35% 37.25% -
  Horiz. % 35.31% 140.16% 104.91% 70.23% 35.20% 137.25% 100.00%
NP to SH 1,410,093 5,590,611 4,185,255 2,801,600 1,405,380 5,470,035 3,984,567 -50.00%
  QoQ % -74.78% 33.58% 49.39% 99.35% -74.31% 37.28% -
  Horiz. % 35.39% 140.31% 105.04% 70.31% 35.27% 137.28% 100.00%
Tax Rate 21.55 % 20.23 % 20.17 % 20.09 % 20.69 % 22.07 % 21.68 % -0.40%
  QoQ % 6.52% 0.30% 0.40% -2.90% -6.25% 1.80% -
  Horiz. % 99.40% 93.31% 93.04% 92.67% 95.43% 101.80% 100.00%
Total Cost 4,140,740 16,376,873 12,169,896 7,946,800 3,926,374 15,311,195 11,466,010 -49.32%
  QoQ % -74.72% 34.57% 53.14% 102.40% -74.36% 33.54% -
  Horiz. % 36.11% 142.83% 106.14% 69.31% 34.24% 133.54% 100.00%
Net Worth 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 9.21%
  QoQ % 0.01% 2.95% 1.22% 4.53% 0.67% 4.06% -
  Horiz. % 114.11% 114.10% 110.84% 109.50% 104.75% 104.06% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 2,678,675 1,242,284 1,236,458 - 2,355,511 1,042,603 -
  QoQ % 0.00% 115.62% 0.47% 0.00% 0.00% 125.93% -
  Horiz. % 0.00% 256.92% 119.15% 118.59% 0.00% 225.93% 100.00%
Div Payout % - % 47.91 % 29.68 % 44.13 % - % 43.06 % 26.17 % -
  QoQ % 0.00% 61.42% -32.74% 0.00% 0.00% 64.54% -
  Horiz. % 0.00% 183.07% 113.41% 168.63% 0.00% 164.54% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 9.21%
  QoQ % 0.01% 2.95% 1.22% 4.53% 0.67% 4.06% -
  Horiz. % 114.11% 114.10% 110.84% 109.50% 104.75% 104.06% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 0.36%
  QoQ % 0.00% 0.00% 0.47% 0.06% 0.00% 0.00% -
  Horiz. % 100.53% 100.53% 100.53% 100.06% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 25.63 % 25.70 % 25.84 % 26.32 % 26.60 % 26.59 % 26.06 % -1.10%
  QoQ % -0.27% -0.54% -1.82% -1.05% 0.04% 2.03% -
  Horiz. % 98.35% 98.62% 99.16% 101.00% 102.07% 102.03% 100.00%
ROE 3.44 % 13.64 % 10.52 % 7.13 % 3.74 % 14.64 % 11.10 % -54.24%
  QoQ % -74.78% 29.66% 47.55% 90.64% -74.45% 31.89% -
  Horiz. % 30.99% 122.88% 94.77% 64.23% 33.69% 131.89% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 143.42 567.77 422.70 279.12 138.53 540.16 401.60 -49.70%
  QoQ % -74.74% 34.32% 51.44% 101.49% -74.35% 34.50% -
  Horiz. % 35.71% 141.38% 105.25% 69.50% 34.49% 134.50% 100.00%
EPS 36.32 144.37 108.17 72.53 36.39 141.66 103.19 -50.18%
  QoQ % -74.84% 33.47% 49.14% 99.31% -74.31% 37.28% -
  Horiz. % 35.20% 139.91% 104.83% 70.29% 35.27% 137.28% 100.00%
DPS 0.00 69.00 32.00 32.00 0.00 61.00 27.00 -
  QoQ % 0.00% 115.62% 0.00% 0.00% 0.00% 125.93% -
  Horiz. % 0.00% 255.56% 118.52% 118.52% 0.00% 225.93% 100.00%
NAPS 10.5552 10.5542 10.2521 10.1759 9.7410 9.6762 9.2991 8.82%
  QoQ % 0.01% 2.95% 0.75% 4.46% 0.67% 4.06% -
  Horiz. % 113.51% 113.50% 110.25% 109.43% 104.75% 104.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 143.42 567.77 422.70 277.81 137.79 537.29 399.46 -49.52%
  QoQ % -74.74% 34.32% 52.15% 101.62% -74.35% 34.50% -
  Horiz. % 35.90% 142.13% 105.82% 69.55% 34.49% 134.50% 100.00%
EPS 36.32 144.37 108.17 72.17 36.20 140.90 102.64 -50.00%
  QoQ % -74.84% 33.47% 49.88% 99.36% -74.31% 37.28% -
  Horiz. % 35.39% 140.66% 105.39% 70.31% 35.27% 137.28% 100.00%
DPS 0.00 69.00 32.00 31.85 0.00 60.68 26.86 -
  QoQ % 0.00% 115.62% 0.47% 0.00% 0.00% 125.91% -
  Horiz. % 0.00% 256.89% 119.14% 118.58% 0.00% 225.91% 100.00%
NAPS 10.5552 10.5542 10.2521 10.1282 9.6892 9.6247 9.2497 9.21%
  QoQ % 0.01% 2.95% 1.22% 4.53% 0.67% 4.05% -
  Horiz. % 114.11% 114.10% 110.84% 109.50% 104.75% 104.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 23.1600 24.7600 25.0000 23.3600 24.0000 20.7800 20.4400 -
P/RPS 16.15 4.36 5.91 8.37 17.33 3.85 5.09 116.08%
  QoQ % 270.41% -26.23% -29.39% -51.70% 350.13% -24.36% -
  Horiz. % 317.29% 85.66% 116.11% 164.44% 340.47% 75.64% 100.00%
P/EPS 63.76 17.19 23.19 32.22 65.94 14.67 19.81 118.15%
  QoQ % 270.91% -25.87% -28.03% -51.14% 349.49% -25.95% -
  Horiz. % 321.86% 86.77% 117.06% 162.65% 332.86% 74.05% 100.00%
EY 1.57 5.82 4.31 3.10 1.52 6.82 5.05 -54.14%
  QoQ % -73.02% 35.03% 39.03% 103.95% -77.71% 35.05% -
  Horiz. % 31.09% 115.25% 85.35% 61.39% 30.10% 135.05% 100.00%
DY 0.00 2.79 1.28 1.37 0.00 2.94 1.32 -
  QoQ % 0.00% 117.97% -6.57% 0.00% 0.00% 122.73% -
  Horiz. % 0.00% 211.36% 96.97% 103.79% 0.00% 222.73% 100.00%
P/NAPS 2.19 2.35 2.44 2.30 2.46 2.15 2.20 -0.30%
  QoQ % -6.81% -3.69% 6.09% -6.50% 14.42% -2.27% -
  Horiz. % 99.55% 106.82% 110.91% 104.55% 111.82% 97.73% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/04/19 20/02/19 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 -
Price 22.5800 25.0600 24.9000 24.4800 23.7800 22.2800 20.4800 -
P/RPS 15.74 4.41 5.89 8.77 17.17 4.12 5.10 112.12%
  QoQ % 256.92% -25.13% -32.84% -48.92% 316.75% -19.22% -
  Horiz. % 308.63% 86.47% 115.49% 171.96% 336.67% 80.78% 100.00%
P/EPS 62.17 17.40 23.10 33.76 65.34 15.73 19.85 114.21%
  QoQ % 257.30% -24.68% -31.58% -48.33% 315.38% -20.76% -
  Horiz. % 313.20% 87.66% 116.37% 170.08% 329.17% 79.24% 100.00%
EY 1.61 5.75 4.33 2.96 1.53 6.36 5.04 -53.30%
  QoQ % -72.00% 32.79% 46.28% 93.46% -75.94% 26.19% -
  Horiz. % 31.94% 114.09% 85.91% 58.73% 30.36% 126.19% 100.00%
DY 0.00 2.75 1.29 1.31 0.00 2.74 1.32 -
  QoQ % 0.00% 113.18% -1.53% 0.00% 0.00% 107.58% -
  Horiz. % 0.00% 208.33% 97.73% 99.24% 0.00% 207.58% 100.00%
P/NAPS 2.14 2.37 2.43 2.41 2.44 2.30 2.20 -1.83%
  QoQ % -9.70% -2.47% 0.83% -1.23% 6.09% 4.55% -
  Horiz. % 97.27% 107.73% 110.45% 109.55% 110.91% 104.55% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers