Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2019-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     49.68%    YoY -     -1.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,454,734 16,780,610 11,166,313 5,567,949 22,041,785 16,409,767 10,785,091 62.83%
  QoQ % 33.81% 50.28% 100.55% -74.74% 34.32% 52.15% -
  Horiz. % 208.20% 155.59% 103.53% 51.63% 204.37% 152.15% 100.00%
PBT 7,134,144 5,311,651 3,549,834 1,819,260 7,101,165 5,311,446 3,551,685 59.00%
  QoQ % 34.31% 49.63% 95.13% -74.38% 33.70% 49.55% -
  Horiz. % 200.87% 149.55% 99.95% 51.22% 199.94% 149.55% 100.00%
Tax -1,554,701 -1,152,432 -769,429 -392,051 -1,436,253 -1,071,575 -713,394 67.85%
  QoQ % -34.91% -49.78% -96.26% 72.70% -34.03% -50.21% -
  Horiz. % 217.93% 161.54% 107.85% 54.96% 201.33% 150.21% 100.00%
NP 5,579,443 4,159,219 2,780,405 1,427,209 5,664,912 4,239,871 2,838,291 56.73%
  QoQ % 34.15% 49.59% 94.81% -74.81% 33.61% 49.38% -
  Horiz. % 196.58% 146.54% 97.96% 50.28% 199.59% 149.38% 100.00%
NP to SH 5,511,558 4,105,691 2,743,039 1,410,093 5,590,611 4,185,255 2,801,600 56.81%
  QoQ % 34.24% 49.68% 94.53% -74.78% 33.58% 49.39% -
  Horiz. % 196.73% 146.55% 97.91% 50.33% 199.55% 149.39% 100.00%
Tax Rate 21.79 % 21.70 % 21.68 % 21.55 % 20.23 % 20.17 % 20.09 % 5.55%
  QoQ % 0.41% 0.09% 0.60% 6.52% 0.30% 0.40% -
  Horiz. % 108.46% 108.01% 107.91% 107.27% 100.70% 100.40% 100.00%
Total Cost 16,875,291 12,621,391 8,385,908 4,140,740 16,376,873 12,169,896 7,946,800 64.98%
  QoQ % 33.70% 50.51% 102.52% -74.72% 34.57% 53.14% -
  Horiz. % 212.35% 158.82% 105.53% 52.11% 206.08% 153.14% 100.00%
Net Worth 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 7.10%
  QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 1.22% -
  Horiz. % 110.87% 108.36% 107.86% 104.22% 104.21% 101.22% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,833,960 1,281,105 1,281,105 - 2,678,675 1,242,284 1,236,458 73.57%
  QoQ % 121.21% 0.00% 0.00% 0.00% 115.62% 0.47% -
  Horiz. % 229.20% 103.61% 103.61% 0.00% 216.64% 100.47% 100.00%
Div Payout % 51.42 % 31.20 % 46.70 % - % 47.91 % 29.68 % 44.13 % 10.70%
  QoQ % 64.81% -33.19% 0.00% 0.00% 61.42% -32.74% -
  Horiz. % 116.52% 70.70% 105.82% 0.00% 108.57% 67.26% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 7.10%
  QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 1.22% -
  Horiz. % 110.87% 108.36% 107.86% 104.22% 104.21% 101.22% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,863,932 0.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.47% -
  Horiz. % 100.47% 100.47% 100.47% 100.47% 100.47% 100.47% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 24.85 % 24.79 % 24.90 % 25.63 % 25.70 % 25.84 % 26.32 % -3.75%
  QoQ % 0.24% -0.44% -2.85% -0.27% -0.54% -1.82% -
  Horiz. % 94.41% 94.19% 94.60% 97.38% 97.64% 98.18% 100.00%
ROE 12.64 % 9.64 % 6.47 % 3.44 % 13.64 % 10.52 % 7.13 % 46.33%
  QoQ % 31.12% 49.00% 88.08% -74.78% 29.66% 47.55% -
  Horiz. % 177.28% 135.20% 90.74% 48.25% 191.30% 147.55% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 578.41 432.25 287.63 143.42 567.77 422.70 279.12 62.33%
  QoQ % 33.81% 50.28% 100.55% -74.74% 34.32% 51.44% -
  Horiz. % 207.23% 154.86% 103.05% 51.38% 203.41% 151.44% 100.00%
EPS 141.97 105.76 70.66 36.32 144.37 108.17 72.53 56.29%
  QoQ % 34.24% 49.67% 94.55% -74.84% 33.47% 49.14% -
  Horiz. % 195.74% 145.82% 97.42% 50.08% 199.05% 149.14% 100.00%
DPS 73.00 33.00 33.00 0.00 69.00 32.00 32.00 73.03%
  QoQ % 121.21% 0.00% 0.00% 0.00% 115.62% 0.00% -
  Horiz. % 228.12% 103.12% 103.12% 0.00% 215.62% 100.00% 100.00%
NAPS 11.2295 10.9746 10.9240 10.5552 10.5542 10.2521 10.1759 6.77%
  QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 0.75% -
  Horiz. % 110.35% 107.85% 107.35% 103.73% 103.72% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 578.41 432.25 287.63 143.42 567.77 422.70 277.81 62.83%
  QoQ % 33.81% 50.28% 100.55% -74.74% 34.32% 52.15% -
  Horiz. % 208.20% 155.59% 103.53% 51.63% 204.37% 152.15% 100.00%
EPS 141.97 105.76 70.66 36.32 144.37 108.17 72.17 56.80%
  QoQ % 34.24% 49.67% 94.55% -74.84% 33.47% 49.88% -
  Horiz. % 196.72% 146.54% 97.91% 50.33% 200.04% 149.88% 100.00%
DPS 73.00 33.00 33.00 0.00 69.00 32.00 31.85 73.57%
  QoQ % 121.21% 0.00% 0.00% 0.00% 115.62% 0.47% -
  Horiz. % 229.20% 103.61% 103.61% 0.00% 216.64% 100.47% 100.00%
NAPS 11.2295 10.9746 10.9240 10.5552 10.5542 10.2521 10.1282 7.10%
  QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 1.22% -
  Horiz. % 110.87% 108.36% 107.86% 104.22% 104.21% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 19.4400 20.0800 23.0000 23.1600 24.7600 25.0000 23.3600 -
P/RPS 3.36 4.65 8.00 16.15 4.36 5.91 8.37 -45.49%
  QoQ % -27.74% -41.88% -50.46% 270.41% -26.23% -29.39% -
  Horiz. % 40.14% 55.56% 95.58% 192.95% 52.09% 70.61% 100.00%
P/EPS 13.69 18.99 32.55 63.76 17.19 23.19 32.22 -43.39%
  QoQ % -27.91% -41.66% -48.95% 270.91% -25.87% -28.03% -
  Horiz. % 42.49% 58.94% 101.02% 197.89% 53.35% 71.97% 100.00%
EY 7.30 5.27 3.07 1.57 5.82 4.31 3.10 76.72%
  QoQ % 38.52% 71.66% 95.54% -73.02% 35.03% 39.03% -
  Horiz. % 235.48% 170.00% 99.03% 50.65% 187.74% 139.03% 100.00%
DY 3.76 1.64 1.43 0.00 2.79 1.28 1.37 95.66%
  QoQ % 129.27% 14.69% 0.00% 0.00% 117.97% -6.57% -
  Horiz. % 274.45% 119.71% 104.38% 0.00% 203.65% 93.43% 100.00%
P/NAPS 1.73 1.83 2.11 2.19 2.35 2.44 2.30 -17.25%
  QoQ % -5.46% -13.27% -3.65% -6.81% -3.69% 6.09% -
  Horiz. % 75.22% 79.57% 91.74% 95.22% 102.17% 106.09% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 07/11/19 14/08/19 29/04/19 20/02/19 25/10/18 15/08/18 -
Price 17.4800 19.8600 20.8000 22.5800 25.0600 24.9000 24.4800 -
P/RPS 3.02 4.59 7.23 15.74 4.41 5.89 8.77 -50.78%
  QoQ % -34.20% -36.51% -54.07% 256.92% -25.13% -32.84% -
  Horiz. % 34.44% 52.34% 82.44% 179.48% 50.29% 67.16% 100.00%
P/EPS 12.31 18.78 29.44 62.17 17.40 23.10 33.76 -48.87%
  QoQ % -34.45% -36.21% -52.65% 257.30% -24.68% -31.58% -
  Horiz. % 36.46% 55.63% 87.20% 184.15% 51.54% 68.42% 100.00%
EY 8.12 5.33 3.40 1.61 5.75 4.33 2.96 95.60%
  QoQ % 52.35% 56.76% 111.18% -72.00% 32.79% 46.28% -
  Horiz. % 274.32% 180.07% 114.86% 54.39% 194.26% 146.28% 100.00%
DY 4.18 1.66 1.59 0.00 2.75 1.29 1.31 116.28%
  QoQ % 151.81% 4.40% 0.00% 0.00% 113.18% -1.53% -
  Horiz. % 319.08% 126.72% 121.37% 0.00% 209.92% 98.47% 100.00%
P/NAPS 1.56 1.81 1.90 2.14 2.37 2.43 2.41 -25.11%
  QoQ % -13.81% -4.74% -11.21% -9.70% -2.47% 0.83% -
  Horiz. % 64.73% 75.10% 78.84% 88.80% 98.34% 100.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

422  139  421  1228 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.15+0.01 
 HSI-H8M 0.655-0.04 
 ARMADA 0.14+0.005 
 VELESTO 0.13+0.01 
 SANICHI 0.0450.00 
 JAKS 0.815+0.025 
 SAPNRG 0.08+0.005 
 HUBLINE 0.045-0.005 
 HSI-C9S 0.28+0.005 
 EDUSPEC 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers