Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -74.07%    YoY -     15.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,181,550 14,252,504 9,337,981 4,600,303 16,860,071 12,331,486 8,007,478 78.75%
  QoQ % 34.58% 52.63% 102.99% -72.71% 36.72% 54.00% -
  Horiz. % 239.55% 177.99% 116.62% 57.45% 210.55% 154.00% 100.00%
PBT 6,491,395 4,633,619 3,019,825 1,488,678 5,814,255 4,246,977 2,694,794 79.41%
  QoQ % 40.09% 53.44% 102.85% -74.40% 36.90% 57.60% -
  Horiz. % 240.89% 171.95% 112.06% 55.24% 215.76% 157.60% 100.00%
Tax -1,370,156 -1,019,551 -622,722 -304,476 -1,250,915 -949,978 -599,929 73.17%
  QoQ % -34.39% -63.72% -104.52% 75.66% -31.68% -58.35% -
  Horiz. % 228.39% 169.95% 103.80% 50.75% 208.51% 158.35% 100.00%
NP 5,121,239 3,614,068 2,397,103 1,184,202 4,563,340 3,296,999 2,094,865 81.18%
  QoQ % 41.70% 50.77% 102.42% -74.05% 38.41% 57.38% -
  Horiz. % 244.47% 172.52% 114.43% 56.53% 217.83% 157.38% 100.00%
NP to SH 5,062,152 3,569,724 2,368,329 1,171,519 4,518,830 3,264,849 2,073,328 81.03%
  QoQ % 41.81% 50.73% 102.16% -74.07% 38.41% 57.47% -
  Horiz. % 244.16% 172.17% 114.23% 56.50% 217.95% 157.47% 100.00%
Tax Rate 21.11 % 22.00 % 20.62 % 20.45 % 21.51 % 22.37 % 22.26 % -3.47%
  QoQ % -4.05% 6.69% 0.83% -4.93% -3.84% 0.49% -
  Horiz. % 94.83% 98.83% 92.63% 91.87% 96.63% 100.49% 100.00%
Total Cost 14,060,311 10,638,436 6,940,878 3,416,101 12,296,731 9,034,487 5,912,613 77.88%
  QoQ % 32.17% 53.27% 103.18% -72.22% 36.11% 52.80% -
  Horiz. % 237.80% 179.93% 117.39% 57.78% 207.97% 152.80% 100.00%
Net Worth 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 21,432,326 28.44%
  QoQ % 5.37% 1.08% 4.38% 0.24% 8.26% 20.79% -
  Horiz. % 145.72% 138.30% 136.81% 131.07% 130.76% 120.79% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,162,436 926,758 926,758 - 2,085,206 859,569 805,515 92.81%
  QoQ % 133.33% 0.00% 0.00% 0.00% 142.59% 6.71% -
  Horiz. % 268.45% 115.05% 115.05% 0.00% 258.87% 106.71% 100.00%
Div Payout % 42.72 % 25.96 % 39.13 % - % 46.14 % 26.33 % 38.85 % 6.52%
  QoQ % 64.56% -33.66% 0.00% 0.00% 75.24% -32.23% -
  Horiz. % 109.96% 66.82% 100.72% 0.00% 118.76% 67.77% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 21,432,326 28.44%
  QoQ % 5.37% 1.08% 4.38% 0.24% 8.26% 20.79% -
  Horiz. % 145.72% 138.30% 136.81% 131.07% 130.76% 120.79% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,737,258 3,502,243 6.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.32% 6.71% -
  Horiz. % 110.26% 110.26% 110.26% 110.26% 110.26% 106.71% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 26.70 % 25.36 % 25.67 % 25.74 % 27.07 % 26.74 % 26.16 % 1.37%
  QoQ % 5.28% -1.21% -0.27% -4.91% 1.23% 2.22% -
  Horiz. % 102.06% 96.94% 98.13% 98.39% 103.48% 102.22% 100.00%
ROE 16.21 % 12.04 % 8.08 % 4.17 % 16.12 % 12.61 % 9.67 % 40.98%
  QoQ % 34.63% 49.01% 93.76% -74.13% 27.84% 30.40% -
  Horiz. % 167.63% 124.51% 83.56% 43.12% 166.70% 130.40% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 496.74 369.09 241.82 119.13 436.62 329.96 228.64 67.51%
  QoQ % 34.59% 52.63% 102.99% -72.72% 32.33% 44.31% -
  Horiz. % 217.26% 161.43% 105.76% 52.10% 190.96% 144.31% 100.00%
EPS 131.09 92.44 61.33 30.34 123.74 91.16 59.20 69.64%
  QoQ % 41.81% 50.73% 102.14% -75.48% 35.74% 53.99% -
  Horiz. % 221.44% 156.15% 103.60% 51.25% 209.02% 153.99% 100.00%
DPS 56.00 24.00 24.00 0.00 54.00 23.00 23.00 80.69%
  QoQ % 133.33% 0.00% 0.00% 0.00% 134.78% 0.00% -
  Horiz. % 243.48% 104.35% 104.35% 0.00% 234.78% 100.00% 100.00%
NAPS 8.0878 7.6758 7.5935 7.2747 7.2575 6.9269 6.1196 20.37%
  QoQ % 5.37% 1.08% 4.38% 0.24% 4.77% 13.19% -
  Horiz. % 132.16% 125.43% 124.08% 118.88% 118.59% 113.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 494.10 367.13 240.54 118.50 434.30 317.65 206.26 78.75%
  QoQ % 34.58% 52.63% 102.99% -72.71% 36.72% 54.00% -
  Horiz. % 239.55% 177.99% 116.62% 57.45% 210.56% 154.00% 100.00%
EPS 130.40 91.95 61.01 30.18 116.40 84.10 53.41 81.02%
  QoQ % 41.82% 50.71% 102.15% -74.07% 38.41% 57.46% -
  Horiz. % 244.15% 172.16% 114.23% 56.51% 217.94% 157.46% 100.00%
DPS 55.70 23.87 23.87 0.00 53.71 22.14 20.75 92.80%
  QoQ % 133.35% 0.00% 0.00% 0.00% 142.59% 6.70% -
  Horiz. % 268.43% 115.04% 115.04% 0.00% 258.84% 106.70% 100.00%
NAPS 8.0448 7.6350 7.5531 7.2360 7.2189 6.6684 5.5208 28.44%
  QoQ % 5.37% 1.08% 4.38% 0.24% 8.26% 20.79% -
  Horiz. % 145.72% 138.30% 136.81% 131.07% 130.76% 120.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 18.5200 17.5200 18.7200 18.8800 18.3000 18.9000 19.5800 -
P/RPS 3.73 4.75 7.74 15.85 4.19 5.73 8.56 -42.44%
  QoQ % -21.47% -38.63% -51.17% 278.28% -26.88% -33.06% -
  Horiz. % 43.57% 55.49% 90.42% 185.16% 48.95% 66.94% 100.00%
P/EPS 14.13 18.95 30.52 62.23 15.64 21.63 33.07 -43.18%
  QoQ % -25.44% -37.91% -50.96% 297.89% -27.69% -34.59% -
  Horiz. % 42.73% 57.30% 92.29% 188.18% 47.29% 65.41% 100.00%
EY 7.08 5.28 3.28 1.61 6.39 4.62 3.02 76.20%
  QoQ % 34.09% 60.98% 103.73% -74.80% 38.31% 52.98% -
  Horiz. % 234.44% 174.83% 108.61% 53.31% 211.59% 152.98% 100.00%
DY 3.02 1.37 1.28 0.00 2.95 1.22 1.17 87.84%
  QoQ % 120.44% 7.03% 0.00% 0.00% 141.80% 4.27% -
  Horiz. % 258.12% 117.09% 109.40% 0.00% 252.14% 104.27% 100.00%
P/NAPS 2.29 2.28 2.47 2.60 2.52 2.73 3.20 -19.95%
  QoQ % 0.44% -7.69% -5.00% 3.17% -7.69% -14.69% -
  Horiz. % 71.56% 71.25% 77.19% 81.25% 78.75% 85.31% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 22/10/15 30/07/15 20/04/15 05/02/15 23/10/14 24/07/14 -
Price 18.3800 18.6400 18.8800 19.6000 18.4400 18.6200 20.0000 -
P/RPS 3.70 5.05 7.81 16.45 4.22 5.64 8.75 -43.57%
  QoQ % -26.73% -35.34% -52.52% 289.81% -25.18% -35.54% -
  Horiz. % 42.29% 57.71% 89.26% 188.00% 48.23% 64.46% 100.00%
P/EPS 14.02 20.16 30.78 64.60 15.76 21.31 33.78 -44.27%
  QoQ % -30.46% -34.50% -52.35% 309.90% -26.04% -36.92% -
  Horiz. % 41.50% 59.68% 91.12% 191.24% 46.65% 63.08% 100.00%
EY 7.13 4.96 3.25 1.55 6.35 4.69 2.96 79.41%
  QoQ % 43.75% 52.62% 109.68% -75.59% 35.39% 58.45% -
  Horiz. % 240.88% 167.57% 109.80% 52.36% 214.53% 158.45% 100.00%
DY 3.05 1.29 1.27 0.00 2.93 1.24 1.15 91.26%
  QoQ % 136.43% 1.57% 0.00% 0.00% 136.29% 7.83% -
  Horiz. % 265.22% 112.17% 110.43% 0.00% 254.78% 107.83% 100.00%
P/NAPS 2.27 2.43 2.49 2.69 2.54 2.69 3.27 -21.55%
  QoQ % -6.58% -2.41% -7.43% 5.91% -5.58% -17.74% -
  Horiz. % 69.42% 74.31% 76.15% 82.26% 77.68% 82.26% 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.
 


 

322  198  525  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers