Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     37.28%    YoY -     5.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 16,409,767 10,785,091 5,349,153 20,858,174 15,507,624 10,195,332 5,028,185 119.86%
  QoQ % 52.15% 101.62% -74.35% 34.50% 52.11% 102.76% -
  Horiz. % 326.36% 214.49% 106.38% 414.83% 308.41% 202.76% 100.00%
PBT 5,311,446 3,551,685 1,793,959 7,117,672 5,160,435 3,367,481 1,631,472 119.50%
  QoQ % 49.55% 97.98% -74.80% 37.93% 53.24% 106.41% -
  Horiz. % 325.56% 217.70% 109.96% 436.27% 316.31% 206.41% 100.00%
Tax -1,071,575 -713,394 -371,180 -1,570,693 -1,118,821 -750,137 -366,129 104.48%
  QoQ % -50.21% -92.20% 76.37% -40.39% -49.15% -104.88% -
  Horiz. % 292.68% 194.85% 101.38% 429.00% 305.58% 204.88% 100.00%
NP 4,239,871 2,838,291 1,422,779 5,546,979 4,041,614 2,617,344 1,265,343 123.76%
  QoQ % 49.38% 99.49% -74.35% 37.25% 54.42% 106.85% -
  Horiz. % 335.08% 224.31% 112.44% 438.38% 319.41% 206.85% 100.00%
NP to SH 4,185,255 2,801,600 1,405,380 5,470,035 3,984,567 2,579,807 1,247,981 123.88%
  QoQ % 49.39% 99.35% -74.31% 37.28% 54.45% 106.72% -
  Horiz. % 335.36% 224.49% 112.61% 438.31% 319.28% 206.72% 100.00%
Tax Rate 20.17 % 20.09 % 20.69 % 22.07 % 21.68 % 22.28 % 22.44 % -6.86%
  QoQ % 0.40% -2.90% -6.25% 1.80% -2.69% -0.71% -
  Horiz. % 89.88% 89.53% 92.20% 98.35% 96.61% 99.29% 100.00%
Total Cost 12,169,896 7,946,800 3,926,374 15,311,195 11,466,010 7,577,988 3,762,842 118.54%
  QoQ % 53.14% 102.40% -74.36% 33.54% 51.31% 101.39% -
  Horiz. % 323.42% 211.19% 104.35% 406.91% 304.72% 201.39% 100.00%
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,242,284 1,236,458 - 2,355,511 1,042,603 1,042,603 - -
  QoQ % 0.47% 0.00% 0.00% 125.93% 0.00% 0.00% -
  Horiz. % 119.15% 118.59% 0.00% 225.93% 100.00% 100.00% -
Div Payout % 29.68 % 44.13 % - % 43.06 % 26.17 % 40.41 % - % -
  QoQ % -32.74% 0.00% 0.00% 64.54% -35.24% 0.00% -
  Horiz. % 73.45% 109.21% 0.00% 106.56% 64.76% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 0.36%
  QoQ % 0.47% 0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.53% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.84 % 26.32 % 26.60 % 26.59 % 26.06 % 25.67 % 25.17 % 1.77%
  QoQ % -1.82% -1.05% 0.04% 2.03% 1.52% 1.99% -
  Horiz. % 102.66% 104.57% 105.68% 105.64% 103.54% 101.99% 100.00%
ROE 10.52 % 7.13 % 3.74 % 14.64 % 11.10 % 7.26 % 3.65 % 102.40%
  QoQ % 47.55% 90.64% -74.45% 31.89% 52.89% 98.90% -
  Horiz. % 288.22% 195.34% 102.47% 401.10% 304.11% 198.90% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 422.70 279.12 138.53 540.16 401.60 264.03 130.21 119.09%
  QoQ % 51.44% 101.49% -74.35% 34.50% 52.10% 102.77% -
  Horiz. % 324.63% 214.36% 106.39% 414.84% 308.42% 202.77% 100.00%
EPS 108.17 72.53 36.39 141.66 103.19 66.81 32.32 123.58%
  QoQ % 49.14% 99.31% -74.31% 37.28% 54.45% 106.71% -
  Horiz. % 334.68% 224.41% 112.59% 438.30% 319.28% 206.71% 100.00%
DPS 32.00 32.00 0.00 61.00 27.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 125.93% 0.00% 0.00% -
  Horiz. % 118.52% 118.52% 0.00% 225.93% 100.00% 100.00% -
NAPS 10.2521 10.1759 9.7410 9.6762 9.2991 9.1997 8.8558 10.24%
  QoQ % 0.75% 4.46% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 115.77% 114.91% 110.00% 109.26% 105.01% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 84.54 55.56 27.56 107.46 79.89 52.52 25.90 119.89%
  QoQ % 52.16% 101.60% -74.35% 34.51% 52.11% 102.78% -
  Horiz. % 326.41% 214.52% 106.41% 414.90% 308.46% 202.78% 100.00%
EPS 21.56 14.43 7.24 28.18 20.53 13.29 6.43 123.86%
  QoQ % 49.41% 99.31% -74.31% 37.26% 54.48% 106.69% -
  Horiz. % 335.30% 224.42% 112.60% 438.26% 319.28% 206.69% 100.00%
DPS 6.40 6.37 0.00 12.14 5.37 5.37 0.00 -
  QoQ % 0.47% 0.00% 0.00% 126.07% 0.00% 0.00% -
  Horiz. % 119.18% 118.62% 0.00% 226.07% 100.00% 100.00% -
NAPS 2.0504 2.0256 1.9378 1.9249 1.8499 1.8302 1.7617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.05% 1.08% 3.89% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 25.0000 23.3600 24.0000 20.7800 20.4400 20.3200 19.9000 -
P/RPS 5.91 8.37 17.33 3.85 5.09 7.70 15.28 -46.88%
  QoQ % -29.39% -51.70% 350.13% -24.36% -33.90% -49.61% -
  Horiz. % 38.68% 54.78% 113.42% 25.20% 33.31% 50.39% 100.00%
P/EPS 23.19 32.22 65.94 14.67 19.81 30.42 61.57 -47.82%
  QoQ % -28.03% -51.14% 349.49% -25.95% -34.88% -50.59% -
  Horiz. % 37.66% 52.33% 107.10% 23.83% 32.17% 49.41% 100.00%
EY 4.31 3.10 1.52 6.82 5.05 3.29 1.62 91.89%
  QoQ % 39.03% 103.95% -77.71% 35.05% 53.50% 103.09% -
  Horiz. % 266.05% 191.36% 93.83% 420.99% 311.73% 203.09% 100.00%
DY 1.28 1.37 0.00 2.94 1.32 1.33 0.00 -
  QoQ % -6.57% 0.00% 0.00% 122.73% -0.75% 0.00% -
  Horiz. % 96.24% 103.01% 0.00% 221.05% 99.25% 100.00% -
P/NAPS 2.44 2.30 2.46 2.15 2.20 2.21 2.25 5.55%
  QoQ % 6.09% -6.50% 14.42% -2.27% -0.45% -1.78% -
  Horiz. % 108.44% 102.22% 109.33% 95.56% 97.78% 98.22% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 -
Price 24.9000 24.4800 23.7800 22.2800 20.4800 20.4200 19.9200 -
P/RPS 5.89 8.77 17.17 4.12 5.10 7.73 15.30 -47.05%
  QoQ % -32.84% -48.92% 316.75% -19.22% -34.02% -49.48% -
  Horiz. % 38.50% 57.32% 112.22% 26.93% 33.33% 50.52% 100.00%
P/EPS 23.10 33.76 65.34 15.73 19.85 30.56 61.64 -47.99%
  QoQ % -31.58% -48.33% 315.38% -20.76% -35.05% -50.42% -
  Horiz. % 37.48% 54.77% 106.00% 25.52% 32.20% 49.58% 100.00%
EY 4.33 2.96 1.53 6.36 5.04 3.27 1.62 92.48%
  QoQ % 46.28% 93.46% -75.94% 26.19% 54.13% 101.85% -
  Horiz. % 267.28% 182.72% 94.44% 392.59% 311.11% 201.85% 100.00%
DY 1.29 1.31 0.00 2.74 1.32 1.32 0.00 -
  QoQ % -1.53% 0.00% 0.00% 107.58% 0.00% 0.00% -
  Horiz. % 97.73% 99.24% 0.00% 207.58% 100.00% 100.00% -
P/NAPS 2.43 2.41 2.44 2.30 2.20 2.22 2.25 5.26%
  QoQ % 0.83% -1.23% 6.09% 4.55% -0.90% -1.33% -
  Horiz. % 108.00% 107.11% 108.44% 102.22% 97.78% 98.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

475  404  622  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 PA 0.19+0.005 
 AT 0.170.00 
 JAKS 0.695+0.02 
 PA-WB 0.125+0.015 
 DNEX 0.285+0.005 
 KSTAR 0.115-0.03 
 MESTRON 0.2250.00 
 SCIB 2.92+0.38 
 VIVOCOM 0.95+0.115 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS