Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 02-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     39.82%    YoY -     2.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 15,507,624 10,195,332 5,028,185 20,102,740 15,018,657 9,987,557 5,007,301 112.32%
  QoQ % 52.11% 102.76% -74.99% 33.85% 50.37% 99.46% -
  Horiz. % 309.70% 203.61% 100.42% 401.47% 299.94% 199.46% 100.00%
PBT 5,160,435 3,367,481 1,631,472 6,554,032 4,761,321 3,203,079 1,651,558 113.58%
  QoQ % 53.24% 106.41% -75.11% 37.65% 48.65% 93.94% -
  Horiz. % 312.46% 203.90% 98.78% 396.84% 288.29% 193.94% 100.00%
Tax -1,118,821 -750,137 -366,129 -1,286,597 -993,155 -687,427 -406,498 96.28%
  QoQ % -49.15% -104.88% 71.54% -29.55% -44.47% -69.11% -
  Horiz. % 275.23% 184.54% 90.07% 316.51% 244.32% 169.11% 100.00%
NP 4,041,614 2,617,344 1,265,343 5,267,435 3,768,166 2,515,652 1,245,060 119.08%
  QoQ % 54.42% 106.85% -75.98% 39.79% 49.79% 102.05% -
  Horiz. % 324.61% 210.22% 101.63% 423.07% 302.65% 202.05% 100.00%
NP to SH 3,984,567 2,579,807 1,247,981 5,206,875 3,724,093 2,485,943 1,229,790 118.80%
  QoQ % 54.45% 106.72% -76.03% 39.82% 49.81% 102.14% -
  Horiz. % 324.00% 209.78% 101.48% 423.40% 302.82% 202.14% 100.00%
Tax Rate 21.68 % 22.28 % 22.44 % 19.63 % 20.86 % 21.46 % 24.61 % -8.10%
  QoQ % -2.69% -0.71% 14.31% -5.90% -2.80% -12.80% -
  Horiz. % 88.09% 90.53% 91.18% 79.76% 84.76% 87.20% 100.00%
Total Cost 11,466,010 7,577,988 3,762,842 14,835,305 11,250,491 7,471,905 3,762,241 110.06%
  QoQ % 51.31% 101.39% -74.64% 31.86% 50.57% 98.60% -
  Horiz. % 304.77% 201.42% 100.02% 394.32% 299.04% 198.60% 100.00%
Net Worth 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 31,111,671 10.02%
  QoQ % 1.08% 3.88% -0.05% 4.23% 1.18% 4.28% -
  Horiz. % 115.42% 114.18% 109.92% 109.97% 105.51% 104.28% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,042,603 1,042,603 - 2,239,666 1,003,988 1,003,988 - -
  QoQ % 0.00% 0.00% 0.00% 123.08% 0.00% 0.00% -
  Horiz. % 103.85% 103.85% 0.00% 223.08% 100.00% 100.00% -
Div Payout % 26.17 % 40.41 % - % 43.01 % 26.96 % 40.39 % - % -
  QoQ % -35.24% 0.00% 0.00% 59.53% -33.25% 0.00% -
  Horiz. % 64.79% 100.05% 0.00% 106.49% 66.75% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 31,111,671 10.02%
  QoQ % 1.08% 3.88% -0.05% 4.23% 1.18% 4.28% -
  Horiz. % 115.42% 114.18% 109.92% 109.97% 105.51% 104.28% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.06 % 25.67 % 25.17 % 26.20 % 25.09 % 25.19 % 24.86 % 3.19%
  QoQ % 1.52% 1.99% -3.93% 4.42% -0.40% 1.33% -
  Horiz. % 104.83% 103.26% 101.25% 105.39% 100.93% 101.33% 100.00%
ROE 11.10 % 7.26 % 3.65 % 15.22 % 11.34 % 7.66 % 3.95 % 99.01%
  QoQ % 52.89% 98.90% -76.02% 34.22% 48.04% 93.92% -
  Horiz. % 281.01% 183.80% 92.41% 385.32% 287.09% 193.92% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 401.60 264.03 130.21 520.59 388.93 258.64 129.67 112.33%
  QoQ % 52.10% 102.77% -74.99% 33.85% 50.38% 99.46% -
  Horiz. % 309.71% 203.62% 100.42% 401.47% 299.94% 199.46% 100.00%
EPS 103.19 66.81 32.32 134.84 96.44 64.38 31.85 118.80%
  QoQ % 54.45% 106.71% -76.03% 39.82% 49.80% 102.14% -
  Horiz. % 323.99% 209.76% 101.48% 423.36% 302.79% 202.13% 100.00%
DPS 27.00 27.00 0.00 58.00 26.00 26.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 123.08% 0.00% 0.00% -
  Horiz. % 103.85% 103.85% 0.00% 223.08% 100.00% 100.00% -
NAPS 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 8.0569 10.02%
  QoQ % 1.08% 3.88% -0.05% 4.23% 1.18% 4.28% -
  Horiz. % 115.42% 114.18% 109.92% 109.97% 105.51% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 399.46 262.62 129.52 517.83 386.87 257.27 128.98 112.33%
  QoQ % 52.11% 102.76% -74.99% 33.85% 50.38% 99.47% -
  Horiz. % 309.71% 203.61% 100.42% 401.48% 299.95% 199.47% 100.00%
EPS 102.64 66.45 32.15 134.12 95.93 64.04 31.68 118.80%
  QoQ % 54.46% 106.69% -76.03% 39.81% 49.80% 102.15% -
  Horiz. % 323.99% 209.75% 101.48% 423.36% 302.81% 202.15% 100.00%
DPS 26.86 26.86 0.00 57.69 25.86 25.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 123.09% 0.00% 0.00% -
  Horiz. % 103.87% 103.87% 0.00% 223.09% 100.00% 100.00% -
NAPS 9.2497 9.1508 8.8087 8.8130 8.4557 8.3571 8.0141 10.02%
  QoQ % 1.08% 3.88% -0.05% 4.23% 1.18% 4.28% -
  Horiz. % 115.42% 114.18% 109.92% 109.97% 105.51% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 20.4400 20.3200 19.9000 19.7200 19.8200 19.4000 18.7800 -
P/RPS 5.09 7.70 15.28 3.79 5.10 7.50 14.48 -50.16%
  QoQ % -33.90% -49.61% 303.17% -25.69% -32.00% -48.20% -
  Horiz. % 35.15% 53.18% 105.52% 26.17% 35.22% 51.80% 100.00%
P/EPS 19.81 30.42 61.57 14.62 20.55 30.13 58.97 -51.64%
  QoQ % -34.88% -50.59% 321.14% -28.86% -31.80% -48.91% -
  Horiz. % 33.59% 51.59% 104.41% 24.79% 34.85% 51.09% 100.00%
EY 5.05 3.29 1.62 6.84 4.87 3.32 1.70 106.51%
  QoQ % 53.50% 103.09% -76.32% 40.45% 46.69% 95.29% -
  Horiz. % 297.06% 193.53% 95.29% 402.35% 286.47% 195.29% 100.00%
DY 1.32 1.33 0.00 2.94 1.31 1.34 0.00 -
  QoQ % -0.75% 0.00% 0.00% 124.43% -2.24% 0.00% -
  Horiz. % 98.51% 99.25% 0.00% 219.40% 97.76% 100.00% -
P/NAPS 2.20 2.21 2.25 2.23 2.33 2.31 2.33 -3.75%
  QoQ % -0.45% -1.78% 0.90% -4.29% 0.87% -0.86% -
  Horiz. % 94.42% 94.85% 96.57% 95.71% 100.00% 99.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 20/04/16 -
Price 20.4800 20.4200 19.9200 20.1400 19.8000 19.5600 19.0200 -
P/RPS 5.10 7.73 15.30 3.87 5.09 7.56 14.67 -50.53%
  QoQ % -34.02% -49.48% 295.35% -23.97% -32.67% -48.47% -
  Horiz. % 34.76% 52.69% 104.29% 26.38% 34.70% 51.53% 100.00%
P/EPS 19.85 30.56 61.64 14.94 20.53 30.38 59.72 -51.98%
  QoQ % -35.05% -50.42% 312.58% -27.23% -32.42% -49.13% -
  Horiz. % 33.24% 51.17% 103.22% 25.02% 34.38% 50.87% 100.00%
EY 5.04 3.27 1.62 6.70 4.87 3.29 1.67 108.70%
  QoQ % 54.13% 101.85% -75.82% 37.58% 48.02% 97.01% -
  Horiz. % 301.80% 195.81% 97.01% 401.20% 291.62% 197.01% 100.00%
DY 1.32 1.32 0.00 2.88 1.31 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 119.85% -1.50% 0.00% -
  Horiz. % 99.25% 99.25% 0.00% 216.54% 98.50% 100.00% -
P/NAPS 2.20 2.22 2.25 2.27 2.33 2.33 2.36 -4.57%
  QoQ % -0.90% -1.33% -0.88% -2.58% 0.00% -1.27% -
  Horiz. % 93.22% 94.07% 95.34% 96.19% 98.73% 98.73% 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.
 


 

177  124  414  1547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.51+0.03 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers