Highlights

[PBBANK] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 02-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -74.31%    YoY -     12.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 22,041,785 16,409,767 10,785,091 5,349,153 20,858,174 15,507,624 10,195,332 66.96%
  QoQ % 34.32% 52.15% 101.62% -74.35% 34.50% 52.11% -
  Horiz. % 216.19% 160.95% 105.78% 52.47% 204.59% 152.11% 100.00%
PBT 7,101,165 5,311,446 3,551,685 1,793,959 7,117,672 5,160,435 3,367,481 64.22%
  QoQ % 33.70% 49.55% 97.98% -74.80% 37.93% 53.24% -
  Horiz. % 210.87% 157.73% 105.47% 53.27% 211.36% 153.24% 100.00%
Tax -1,436,253 -1,071,575 -713,394 -371,180 -1,570,693 -1,118,821 -750,137 54.01%
  QoQ % -34.03% -50.21% -92.20% 76.37% -40.39% -49.15% -
  Horiz. % 191.47% 142.85% 95.10% 49.48% 209.39% 149.15% 100.00%
NP 5,664,912 4,239,871 2,838,291 1,422,779 5,546,979 4,041,614 2,617,344 67.09%
  QoQ % 33.61% 49.38% 99.49% -74.35% 37.25% 54.42% -
  Horiz. % 216.44% 161.99% 108.44% 54.36% 211.93% 154.42% 100.00%
NP to SH 5,590,611 4,185,255 2,801,600 1,405,380 5,470,035 3,984,567 2,579,807 67.23%
  QoQ % 33.58% 49.39% 99.35% -74.31% 37.28% 54.45% -
  Horiz. % 216.71% 162.23% 108.60% 54.48% 212.03% 154.45% 100.00%
Tax Rate 20.23 % 20.17 % 20.09 % 20.69 % 22.07 % 21.68 % 22.28 % -6.22%
  QoQ % 0.30% 0.40% -2.90% -6.25% 1.80% -2.69% -
  Horiz. % 90.80% 90.53% 90.17% 92.86% 99.06% 97.31% 100.00%
Total Cost 16,376,873 12,169,896 7,946,800 3,926,374 15,311,195 11,466,010 7,577,988 66.92%
  QoQ % 34.57% 53.14% 102.40% -74.36% 33.54% 51.31% -
  Horiz. % 216.11% 160.60% 104.87% 51.81% 202.05% 151.31% 100.00%
Net Worth 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 9.95%
  QoQ % 2.95% 1.22% 4.53% 0.67% 4.06% 1.08% -
  Horiz. % 115.34% 112.04% 110.68% 105.88% 105.18% 101.08% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,678,675 1,242,284 1,236,458 - 2,355,511 1,042,603 1,042,603 87.26%
  QoQ % 115.62% 0.47% 0.00% 0.00% 125.93% 0.00% -
  Horiz. % 256.92% 119.15% 118.59% 0.00% 225.93% 100.00% 100.00%
Div Payout % 47.91 % 29.68 % 44.13 % - % 43.06 % 26.17 % 40.41 % 11.98%
  QoQ % 61.42% -32.74% 0.00% 0.00% 64.54% -35.24% -
  Horiz. % 118.56% 73.45% 109.21% 0.00% 106.56% 64.76% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 9.95%
  QoQ % 2.95% 1.22% 4.53% 0.67% 4.06% 1.08% -
  Horiz. % 115.34% 112.04% 110.68% 105.88% 105.18% 101.08% 100.00%
NOSH 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 0.36%
  QoQ % 0.00% 0.47% 0.06% 0.00% 0.00% 0.00% -
  Horiz. % 100.53% 100.53% 100.06% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 25.70 % 25.84 % 26.32 % 26.60 % 26.59 % 26.06 % 25.67 % 0.08%
  QoQ % -0.54% -1.82% -1.05% 0.04% 2.03% 1.52% -
  Horiz. % 100.12% 100.66% 102.53% 103.62% 103.58% 101.52% 100.00%
ROE 13.64 % 10.52 % 7.13 % 3.74 % 14.64 % 11.10 % 7.26 % 52.08%
  QoQ % 29.66% 47.55% 90.64% -74.45% 31.89% 52.89% -
  Horiz. % 187.88% 144.90% 98.21% 51.52% 201.65% 152.89% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 567.77 422.70 279.12 138.53 540.16 401.60 264.03 66.37%
  QoQ % 34.32% 51.44% 101.49% -74.35% 34.50% 52.10% -
  Horiz. % 215.04% 160.10% 105.72% 52.47% 204.58% 152.10% 100.00%
EPS 144.37 108.17 72.53 36.39 141.66 103.19 66.81 66.91%
  QoQ % 33.47% 49.14% 99.31% -74.31% 37.28% 54.45% -
  Horiz. % 216.09% 161.91% 108.56% 54.47% 212.03% 154.45% 100.00%
DPS 69.00 32.00 32.00 0.00 61.00 27.00 27.00 86.60%
  QoQ % 115.62% 0.00% 0.00% 0.00% 125.93% 0.00% -
  Horiz. % 255.56% 118.52% 118.52% 0.00% 225.93% 100.00% 100.00%
NAPS 10.5542 10.2521 10.1759 9.7410 9.6762 9.2991 9.1997 9.56%
  QoQ % 2.95% 0.75% 4.46% 0.67% 4.06% 1.08% -
  Horiz. % 114.72% 111.44% 110.61% 105.88% 105.18% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 567.77 422.70 277.81 137.79 537.29 399.46 262.62 66.96%
  QoQ % 34.32% 52.15% 101.62% -74.35% 34.50% 52.11% -
  Horiz. % 216.19% 160.96% 105.78% 52.47% 204.59% 152.11% 100.00%
EPS 144.37 108.17 72.17 36.20 140.90 102.64 66.45 67.51%
  QoQ % 33.47% 49.88% 99.36% -74.31% 37.28% 54.46% -
  Horiz. % 217.26% 162.78% 108.61% 54.48% 212.04% 154.46% 100.00%
DPS 69.00 32.00 31.85 0.00 60.68 26.86 26.86 87.25%
  QoQ % 115.62% 0.47% 0.00% 0.00% 125.91% 0.00% -
  Horiz. % 256.89% 119.14% 118.58% 0.00% 225.91% 100.00% 100.00%
NAPS 10.5542 10.2521 10.1282 9.6892 9.6247 9.2497 9.1508 9.95%
  QoQ % 2.95% 1.22% 4.53% 0.67% 4.05% 1.08% -
  Horiz. % 115.34% 112.04% 110.68% 105.88% 105.18% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 24.7600 25.0000 23.3600 24.0000 20.7800 20.4400 20.3200 -
P/RPS 4.36 5.91 8.37 17.33 3.85 5.09 7.70 -31.49%
  QoQ % -26.23% -29.39% -51.70% 350.13% -24.36% -33.90% -
  Horiz. % 56.62% 76.75% 108.70% 225.06% 50.00% 66.10% 100.00%
P/EPS 17.19 23.19 32.22 65.94 14.67 19.81 30.42 -31.58%
  QoQ % -25.87% -28.03% -51.14% 349.49% -25.95% -34.88% -
  Horiz. % 56.51% 76.23% 105.92% 216.77% 48.22% 65.12% 100.00%
EY 5.82 4.31 3.10 1.52 6.82 5.05 3.29 46.12%
  QoQ % 35.03% 39.03% 103.95% -77.71% 35.05% 53.50% -
  Horiz. % 176.90% 131.00% 94.22% 46.20% 207.29% 153.50% 100.00%
DY 2.79 1.28 1.37 0.00 2.94 1.32 1.33 63.65%
  QoQ % 117.97% -6.57% 0.00% 0.00% 122.73% -0.75% -
  Horiz. % 209.77% 96.24% 103.01% 0.00% 221.05% 99.25% 100.00%
P/NAPS 2.35 2.44 2.30 2.46 2.15 2.20 2.21 4.17%
  QoQ % -3.69% 6.09% -6.50% 14.42% -2.27% -0.45% -
  Horiz. % 106.33% 110.41% 104.07% 111.31% 97.29% 99.55% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 -
Price 25.0600 24.9000 24.4800 23.7800 22.2800 20.4800 20.4200 -
P/RPS 4.41 5.89 8.77 17.17 4.12 5.10 7.73 -31.14%
  QoQ % -25.13% -32.84% -48.92% 316.75% -19.22% -34.02% -
  Horiz. % 57.05% 76.20% 113.45% 222.12% 53.30% 65.98% 100.00%
P/EPS 17.40 23.10 33.76 65.34 15.73 19.85 30.56 -31.23%
  QoQ % -24.68% -31.58% -48.33% 315.38% -20.76% -35.05% -
  Horiz. % 56.94% 75.59% 110.47% 213.81% 51.47% 64.95% 100.00%
EY 5.75 4.33 2.96 1.53 6.36 5.04 3.27 45.53%
  QoQ % 32.79% 46.28% 93.46% -75.94% 26.19% 54.13% -
  Horiz. % 175.84% 132.42% 90.52% 46.79% 194.50% 154.13% 100.00%
DY 2.75 1.29 1.31 0.00 2.74 1.32 1.32 62.90%
  QoQ % 113.18% -1.53% 0.00% 0.00% 107.58% 0.00% -
  Horiz. % 208.33% 97.73% 99.24% 0.00% 207.58% 100.00% 100.00%
P/NAPS 2.37 2.43 2.41 2.44 2.30 2.20 2.22 4.44%
  QoQ % -2.47% 0.83% -1.23% 6.09% 4.55% -0.90% -
  Horiz. % 106.76% 109.46% 108.56% 109.91% 103.60% 99.10% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers