Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -76.03%    YoY -     1.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 20,858,174 15,507,624 10,195,332 5,028,185 20,102,740 15,018,657 9,987,557 63.17%
  QoQ % 34.50% 52.11% 102.76% -74.99% 33.85% 50.37% -
  Horiz. % 208.84% 155.27% 102.08% 50.34% 201.28% 150.37% 100.00%
PBT 7,117,672 5,160,435 3,367,481 1,631,472 6,554,032 4,761,321 3,203,079 70.04%
  QoQ % 37.93% 53.24% 106.41% -75.11% 37.65% 48.65% -
  Horiz. % 222.21% 161.11% 105.13% 50.93% 204.62% 148.65% 100.00%
Tax -1,570,693 -1,118,821 -750,137 -366,129 -1,286,597 -993,155 -687,427 73.22%
  QoQ % -40.39% -49.15% -104.88% 71.54% -29.55% -44.47% -
  Horiz. % 228.49% 162.75% 109.12% 53.26% 187.16% 144.47% 100.00%
NP 5,546,979 4,041,614 2,617,344 1,265,343 5,267,435 3,768,166 2,515,652 69.17%
  QoQ % 37.25% 54.42% 106.85% -75.98% 39.79% 49.79% -
  Horiz. % 220.50% 160.66% 104.04% 50.30% 209.39% 149.79% 100.00%
NP to SH 5,470,035 3,984,567 2,579,807 1,247,981 5,206,875 3,724,093 2,485,943 68.93%
  QoQ % 37.28% 54.45% 106.72% -76.03% 39.82% 49.81% -
  Horiz. % 220.04% 160.28% 103.78% 50.20% 209.45% 149.81% 100.00%
Tax Rate 22.07 % 21.68 % 22.28 % 22.44 % 19.63 % 20.86 % 21.46 % 1.88%
  QoQ % 1.80% -2.69% -0.71% 14.31% -5.90% -2.80% -
  Horiz. % 102.84% 101.03% 103.82% 104.57% 91.47% 97.20% 100.00%
Total Cost 15,311,195 11,466,010 7,577,988 3,762,842 14,835,305 11,250,491 7,471,905 61.12%
  QoQ % 33.54% 51.31% 101.39% -74.64% 31.86% 50.57% -
  Horiz. % 204.92% 153.45% 101.42% 50.36% 198.55% 150.57% 100.00%
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,355,511 1,042,603 1,042,603 - 2,239,666 1,003,988 1,003,988 76.29%
  QoQ % 125.93% 0.00% 0.00% 0.00% 123.08% 0.00% -
  Horiz. % 234.62% 103.85% 103.85% 0.00% 223.08% 100.00% 100.00%
Div Payout % 43.06 % 26.17 % 40.41 % - % 43.01 % 26.96 % 40.39 % 4.35%
  QoQ % 64.54% -35.24% 0.00% 0.00% 59.53% -33.25% -
  Horiz. % 106.61% 64.79% 100.05% 0.00% 106.49% 66.75% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.59 % 26.06 % 25.67 % 25.17 % 26.20 % 25.09 % 25.19 % 3.66%
  QoQ % 2.03% 1.52% 1.99% -3.93% 4.42% -0.40% -
  Horiz. % 105.56% 103.45% 101.91% 99.92% 104.01% 99.60% 100.00%
ROE 14.64 % 11.10 % 7.26 % 3.65 % 15.22 % 11.34 % 7.66 % 53.83%
  QoQ % 31.89% 52.89% 98.90% -76.02% 34.22% 48.04% -
  Horiz. % 191.12% 144.91% 94.78% 47.65% 198.69% 148.04% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 540.16 401.60 264.03 130.21 520.59 388.93 258.64 63.17%
  QoQ % 34.50% 52.10% 102.77% -74.99% 33.85% 50.38% -
  Horiz. % 208.85% 155.27% 102.08% 50.34% 201.28% 150.38% 100.00%
EPS 141.66 103.19 66.81 32.32 134.84 96.44 64.38 68.93%
  QoQ % 37.28% 54.45% 106.71% -76.03% 39.82% 49.80% -
  Horiz. % 220.04% 160.28% 103.77% 50.20% 209.44% 149.80% 100.00%
DPS 61.00 27.00 27.00 0.00 58.00 26.00 26.00 76.29%
  QoQ % 125.93% 0.00% 0.00% 0.00% 123.08% 0.00% -
  Horiz. % 234.62% 103.85% 103.85% 0.00% 223.08% 100.00% 100.00%
NAPS 9.6762 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 537.29 399.46 262.62 129.52 517.83 386.87 257.27 63.17%
  QoQ % 34.50% 52.11% 102.76% -74.99% 33.85% 50.38% -
  Horiz. % 208.84% 155.27% 102.08% 50.34% 201.28% 150.38% 100.00%
EPS 140.90 102.64 66.45 32.15 134.12 95.93 64.04 68.92%
  QoQ % 37.28% 54.46% 106.69% -76.03% 39.81% 49.80% -
  Horiz. % 220.02% 160.27% 103.76% 50.20% 209.43% 149.80% 100.00%
DPS 60.68 26.86 26.86 0.00 57.69 25.86 25.86 76.31%
  QoQ % 125.91% 0.00% 0.00% 0.00% 123.09% 0.00% -
  Horiz. % 234.65% 103.87% 103.87% 0.00% 223.09% 100.00% 100.00%
NAPS 9.6247 9.2497 9.1508 8.8087 8.8130 8.4557 8.3571 9.84%
  QoQ % 4.05% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.46% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 20.7800 20.4400 20.3200 19.9000 19.7200 19.8200 19.4000 -
P/RPS 3.85 5.09 7.70 15.28 3.79 5.10 7.50 -35.81%
  QoQ % -24.36% -33.90% -49.61% 303.17% -25.69% -32.00% -
  Horiz. % 51.33% 67.87% 102.67% 203.73% 50.53% 68.00% 100.00%
P/EPS 14.67 19.81 30.42 61.57 14.62 20.55 30.13 -38.03%
  QoQ % -25.95% -34.88% -50.59% 321.14% -28.86% -31.80% -
  Horiz. % 48.69% 65.75% 100.96% 204.35% 48.52% 68.20% 100.00%
EY 6.82 5.05 3.29 1.62 6.84 4.87 3.32 61.38%
  QoQ % 35.05% 53.50% 103.09% -76.32% 40.45% 46.69% -
  Horiz. % 205.42% 152.11% 99.10% 48.80% 206.02% 146.69% 100.00%
DY 2.94 1.32 1.33 0.00 2.94 1.31 1.34 68.61%
  QoQ % 122.73% -0.75% 0.00% 0.00% 124.43% -2.24% -
  Horiz. % 219.40% 98.51% 99.25% 0.00% 219.40% 97.76% 100.00%
P/NAPS 2.15 2.20 2.21 2.25 2.23 2.33 2.31 -4.66%
  QoQ % -2.27% -0.45% -1.78% 0.90% -4.29% 0.87% -
  Horiz. % 93.07% 95.24% 95.67% 97.40% 96.54% 100.87% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 -
Price 22.2800 20.4800 20.4200 19.9200 20.1400 19.8000 19.5600 -
P/RPS 4.12 5.10 7.73 15.30 3.87 5.09 7.56 -33.21%
  QoQ % -19.22% -34.02% -49.48% 295.35% -23.97% -32.67% -
  Horiz. % 54.50% 67.46% 102.25% 202.38% 51.19% 67.33% 100.00%
P/EPS 15.73 19.85 30.56 61.64 14.94 20.53 30.38 -35.44%
  QoQ % -20.76% -35.05% -50.42% 312.58% -27.23% -32.42% -
  Horiz. % 51.78% 65.34% 100.59% 202.90% 49.18% 67.58% 100.00%
EY 6.36 5.04 3.27 1.62 6.70 4.87 3.29 55.00%
  QoQ % 26.19% 54.13% 101.85% -75.82% 37.58% 48.02% -
  Horiz. % 193.31% 153.19% 99.39% 49.24% 203.65% 148.02% 100.00%
DY 2.74 1.32 1.32 0.00 2.88 1.31 1.33 61.69%
  QoQ % 107.58% 0.00% 0.00% 0.00% 119.85% -1.50% -
  Horiz. % 206.02% 99.25% 99.25% 0.00% 216.54% 98.50% 100.00%
P/NAPS 2.30 2.20 2.22 2.25 2.27 2.33 2.33 -0.86%
  QoQ % 4.55% -0.90% -1.33% -0.88% -2.58% 0.00% -
  Horiz. % 98.71% 94.42% 95.28% 96.57% 97.42% 100.00% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers