Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -75.71%    YoY -     4.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,102,740 15,018,657 9,987,557 5,007,301 19,181,550 14,252,504 9,337,981 66.34%
  QoQ % 33.85% 50.37% 99.46% -73.90% 34.58% 52.63% -
  Horiz. % 215.28% 160.83% 106.96% 53.62% 205.41% 152.63% 100.00%
PBT 6,554,032 4,761,321 3,203,079 1,651,558 6,491,395 4,633,619 3,019,825 67.24%
  QoQ % 37.65% 48.65% 93.94% -74.56% 40.09% 53.44% -
  Horiz. % 217.03% 157.67% 106.07% 54.69% 214.96% 153.44% 100.00%
Tax -1,286,597 -993,155 -687,427 -406,498 -1,370,156 -1,019,551 -622,722 61.86%
  QoQ % -29.55% -44.47% -69.11% 70.33% -34.39% -63.72% -
  Horiz. % 206.61% 159.49% 110.39% 65.28% 220.03% 163.72% 100.00%
NP 5,267,435 3,768,166 2,515,652 1,245,060 5,121,239 3,614,068 2,397,103 68.62%
  QoQ % 39.79% 49.79% 102.05% -75.69% 41.70% 50.77% -
  Horiz. % 219.74% 157.20% 104.95% 51.94% 213.64% 150.77% 100.00%
NP to SH 5,206,875 3,724,093 2,485,943 1,229,790 5,062,152 3,569,724 2,368,329 68.68%
  QoQ % 39.82% 49.81% 102.14% -75.71% 41.81% 50.73% -
  Horiz. % 219.85% 157.25% 104.97% 51.93% 213.74% 150.73% 100.00%
Tax Rate 19.63 % 20.86 % 21.46 % 24.61 % 21.11 % 22.00 % 20.62 % -3.21%
  QoQ % -5.90% -2.80% -12.80% 16.58% -4.05% 6.69% -
  Horiz. % 95.20% 101.16% 104.07% 119.35% 102.38% 106.69% 100.00%
Total Cost 14,835,305 11,250,491 7,471,905 3,762,241 14,060,311 10,638,436 6,940,878 65.55%
  QoQ % 31.86% 50.57% 98.60% -73.24% 32.17% 53.27% -
  Horiz. % 213.74% 162.09% 107.65% 54.20% 202.57% 153.27% 100.00%
Net Worth 34,213,222 32,826,175 32,443,500 31,111,671 31,230,991 29,640,055 29,322,255 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,239,666 1,003,988 1,003,988 - 2,162,436 926,758 926,758 79.60%
  QoQ % 123.08% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 241.67% 108.33% 108.33% 0.00% 233.33% 100.00% 100.00%
Div Payout % 43.01 % 26.96 % 40.39 % - % 42.72 % 25.96 % 39.13 % 6.48%
  QoQ % 59.53% -33.25% 0.00% 0.00% 64.56% -33.66% -
  Horiz. % 109.92% 68.90% 103.22% 0.00% 109.17% 66.34% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 34,213,222 32,826,175 32,443,500 31,111,671 31,230,991 29,640,055 29,322,255 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.20 % 25.09 % 25.19 % 24.86 % 26.70 % 25.36 % 25.67 % 1.37%
  QoQ % 4.42% -0.40% 1.33% -6.89% 5.28% -1.21% -
  Horiz. % 102.06% 97.74% 98.13% 96.84% 104.01% 98.79% 100.00%
ROE 15.22 % 11.34 % 7.66 % 3.95 % 16.21 % 12.04 % 8.08 % 52.23%
  QoQ % 34.22% 48.04% 93.92% -75.63% 34.63% 49.01% -
  Horiz. % 188.37% 140.35% 94.80% 48.89% 200.62% 149.01% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 520.59 388.93 258.64 129.67 496.74 369.09 241.82 66.34%
  QoQ % 33.85% 50.38% 99.46% -73.90% 34.59% 52.63% -
  Horiz. % 215.28% 160.83% 106.96% 53.62% 205.42% 152.63% 100.00%
EPS 134.84 96.44 64.38 31.85 131.09 92.44 61.33 68.68%
  QoQ % 39.82% 49.80% 102.14% -75.70% 41.81% 50.73% -
  Horiz. % 219.86% 157.25% 104.97% 51.93% 213.75% 150.73% 100.00%
DPS 58.00 26.00 26.00 0.00 56.00 24.00 24.00 79.60%
  QoQ % 123.08% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 241.67% 108.33% 108.33% 0.00% 233.33% 100.00% 100.00%
NAPS 8.8601 8.5009 8.4018 8.0569 8.0878 7.6758 7.5935 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 517.83 386.87 257.27 128.98 494.10 367.13 240.54 66.34%
  QoQ % 33.85% 50.38% 99.47% -73.90% 34.58% 52.63% -
  Horiz. % 215.28% 160.83% 106.96% 53.62% 205.41% 152.63% 100.00%
EPS 134.12 95.93 64.04 31.68 130.40 91.95 61.01 68.67%
  QoQ % 39.81% 49.80% 102.15% -75.71% 41.82% 50.71% -
  Horiz. % 219.83% 157.24% 104.97% 51.93% 213.74% 150.71% 100.00%
DPS 57.69 25.86 25.86 0.00 55.70 23.87 23.87 79.61%
  QoQ % 123.09% 0.00% 0.00% 0.00% 133.35% 0.00% -
  Horiz. % 241.68% 108.34% 108.34% 0.00% 233.35% 100.00% 100.00%
NAPS 8.8130 8.4557 8.3571 8.0141 8.0448 7.6350 7.5531 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 19.7200 19.8200 19.4000 18.7800 18.5200 17.5200 18.7200 -
P/RPS 3.79 5.10 7.50 14.48 3.73 4.75 7.74 -37.74%
  QoQ % -25.69% -32.00% -48.20% 288.20% -21.47% -38.63% -
  Horiz. % 48.97% 65.89% 96.90% 187.08% 48.19% 61.37% 100.00%
P/EPS 14.62 20.55 30.13 58.97 14.13 18.95 30.52 -38.64%
  QoQ % -28.86% -31.80% -48.91% 317.34% -25.44% -37.91% -
  Horiz. % 47.90% 67.33% 98.72% 193.22% 46.30% 62.09% 100.00%
EY 6.84 4.87 3.32 1.70 7.08 5.28 3.28 62.86%
  QoQ % 40.45% 46.69% 95.29% -75.99% 34.09% 60.98% -
  Horiz. % 208.54% 148.48% 101.22% 51.83% 215.85% 160.98% 100.00%
DY 2.94 1.31 1.34 0.00 3.02 1.37 1.28 73.65%
  QoQ % 124.43% -2.24% 0.00% 0.00% 120.44% 7.03% -
  Horiz. % 229.69% 102.34% 104.69% 0.00% 235.94% 107.03% 100.00%
P/NAPS 2.23 2.33 2.31 2.33 2.29 2.28 2.47 -6.56%
  QoQ % -4.29% 0.87% -0.86% 1.75% 0.44% -7.69% -
  Horiz. % 90.28% 94.33% 93.52% 94.33% 92.71% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 02/02/17 20/10/16 28/07/16 20/04/16 03/02/16 22/10/15 30/07/15 -
Price 20.1400 19.8000 19.5600 19.0200 18.3800 18.6400 18.8800 -
P/RPS 3.87 5.09 7.56 14.67 3.70 5.05 7.81 -37.25%
  QoQ % -23.97% -32.67% -48.47% 296.49% -26.73% -35.34% -
  Horiz. % 49.55% 65.17% 96.80% 187.84% 47.38% 64.66% 100.00%
P/EPS 14.94 20.53 30.38 59.72 14.02 20.16 30.78 -38.10%
  QoQ % -27.23% -32.42% -49.13% 325.96% -30.46% -34.50% -
  Horiz. % 48.54% 66.70% 98.70% 194.02% 45.55% 65.50% 100.00%
EY 6.70 4.87 3.29 1.67 7.13 4.96 3.25 61.63%
  QoQ % 37.58% 48.02% 97.01% -76.58% 43.75% 52.62% -
  Horiz. % 206.15% 149.85% 101.23% 51.38% 219.38% 152.62% 100.00%
DY 2.88 1.31 1.33 0.00 3.05 1.29 1.27 72.18%
  QoQ % 119.85% -1.50% 0.00% 0.00% 136.43% 1.57% -
  Horiz. % 226.77% 103.15% 104.72% 0.00% 240.16% 101.57% 100.00%
P/NAPS 2.27 2.33 2.33 2.36 2.27 2.43 2.49 -5.95%
  QoQ % -2.58% 0.00% -1.27% 3.96% -6.58% -2.41% -
  Horiz. % 91.16% 93.57% 93.57% 94.78% 91.16% 97.59% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers