Highlights

[PBBANK] QoQ Quarter Result on 2015-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2.16%    YoY -     13.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,007,301 4,929,046 4,914,523 4,737,678 4,600,303 4,528,585 4,324,008 10.27%
  QoQ % 1.59% 0.30% 3.73% 2.99% 1.58% 4.73% -
  Horiz. % 115.80% 113.99% 113.66% 109.57% 106.39% 104.73% 100.00%
PBT 1,651,558 1,857,776 1,613,794 1,531,147 1,488,678 1,567,278 1,552,183 4.22%
  QoQ % -11.10% 15.12% 5.40% 2.85% -5.02% 0.97% -
  Horiz. % 106.40% 119.69% 103.97% 98.64% 95.91% 100.97% 100.00%
Tax -406,498 -350,605 -396,829 -318,246 -304,476 -300,937 -350,049 10.47%
  QoQ % -15.94% 11.65% -24.69% -4.52% -1.18% 14.03% -
  Horiz. % 116.13% 100.16% 113.36% 90.91% 86.98% 85.97% 100.00%
NP 1,245,060 1,507,171 1,216,965 1,212,901 1,184,202 1,266,341 1,202,134 2.36%
  QoQ % -17.39% 23.85% 0.34% 2.42% -6.49% 5.34% -
  Horiz. % 103.57% 125.37% 101.23% 100.90% 98.51% 105.34% 100.00%
NP to SH 1,229,790 1,492,428 1,201,395 1,196,810 1,171,519 1,253,981 1,191,521 2.13%
  QoQ % -17.60% 24.22% 0.38% 2.16% -6.58% 5.24% -
  Horiz. % 103.21% 125.25% 100.83% 100.44% 98.32% 105.24% 100.00%
Tax Rate 24.61 % 18.87 % 24.59 % 20.78 % 20.45 % 19.20 % 22.55 % 6.00%
  QoQ % 30.42% -23.26% 18.33% 1.61% 6.51% -14.86% -
  Horiz. % 109.14% 83.68% 109.05% 92.15% 90.69% 85.14% 100.00%
Total Cost 3,762,241 3,421,875 3,697,558 3,524,777 3,416,101 3,262,244 3,121,874 13.23%
  QoQ % 9.95% -7.46% 4.90% 3.18% 4.72% 4.50% -
  Horiz. % 120.51% 109.61% 118.44% 112.91% 109.42% 104.50% 100.00%
Net Worth 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,235,678 - 926,758 - 1,197,063 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.23% 0.00% 77.42% 0.00% 100.00% -
Div Payout % - % 82.80 % - % 77.44 % - % 95.46 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.74% 0.00% 81.12% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,737,258 2.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.32% -
  Horiz. % 103.32% 103.32% 103.32% 103.32% 103.32% 103.32% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 24.86 % 30.58 % 24.76 % 25.60 % 25.74 % 27.96 % 27.80 % -7.17%
  QoQ % -18.71% 23.51% -3.28% -0.54% -7.94% 0.58% -
  Horiz. % 89.42% 110.00% 89.06% 92.09% 92.59% 100.58% 100.00%
ROE 3.95 % 4.78 % 4.05 % 4.08 % 4.17 % 4.47 % 4.60 % -9.65%
  QoQ % -17.36% 18.02% -0.74% -2.16% -6.71% -2.83% -
  Horiz. % 85.87% 103.91% 88.04% 88.70% 90.65% 97.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.67 127.65 127.27 122.69 119.13 117.28 115.70 7.89%
  QoQ % 1.58% 0.30% 3.73% 2.99% 1.58% 1.37% -
  Horiz. % 112.07% 110.33% 110.00% 106.04% 102.96% 101.37% 100.00%
EPS 31.85 38.65 31.11 30.99 30.34 32.47 31.88 -0.06%
  QoQ % -17.59% 24.24% 0.39% 2.14% -6.56% 1.85% -
  Horiz. % 99.91% 121.24% 97.58% 97.21% 95.17% 101.85% 100.00%
DPS 0.00 32.00 0.00 24.00 0.00 31.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.23% 0.00% 77.42% 0.00% 100.00% -
NAPS 8.0569 8.0878 7.6758 7.5935 7.2747 7.2575 6.9269 10.59%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 4.77% -
  Horiz. % 116.31% 116.76% 110.81% 109.62% 105.02% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.80 25.39 25.32 24.41 23.70 23.33 22.28 10.26%
  QoQ % 1.61% 0.28% 3.73% 3.00% 1.59% 4.71% -
  Horiz. % 115.80% 113.96% 113.64% 109.56% 106.37% 104.71% 100.00%
EPS 6.34 7.69 6.19 6.17 6.04 6.46 6.14 2.16%
  QoQ % -17.56% 24.23% 0.32% 2.15% -6.50% 5.21% -
  Horiz. % 103.26% 125.24% 100.81% 100.49% 98.37% 105.21% 100.00%
DPS 0.00 6.37 0.00 4.77 0.00 6.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.24% 0.00% 77.31% 0.00% 100.00% -
NAPS 1.6028 1.6090 1.5270 1.5106 1.4472 1.4438 1.3337 13.02%
  QoQ % -0.39% 5.37% 1.09% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.49% 113.26% 108.51% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 18.7800 18.5200 17.5200 18.7200 18.8800 18.3000 18.9000 -
P/RPS 14.48 14.51 13.77 15.26 15.85 15.60 16.34 -7.73%
  QoQ % -0.21% 5.37% -9.76% -3.72% 1.60% -4.53% -
  Horiz. % 88.62% 88.80% 84.27% 93.39% 97.00% 95.47% 100.00%
P/EPS 58.97 47.92 56.31 60.40 62.23 56.35 59.28 -0.35%
  QoQ % 23.06% -14.90% -6.77% -2.94% 10.43% -4.94% -
  Horiz. % 99.48% 80.84% 94.99% 101.89% 104.98% 95.06% 100.00%
EY 1.70 2.09 1.78 1.66 1.61 1.77 1.69 0.39%
  QoQ % -18.66% 17.42% 7.23% 3.11% -9.04% 4.73% -
  Horiz. % 100.59% 123.67% 105.33% 98.22% 95.27% 104.73% 100.00%
DY 0.00 1.73 0.00 1.28 0.00 1.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.37% 0.00% 75.74% 0.00% 100.00% -
P/NAPS 2.33 2.29 2.28 2.47 2.60 2.52 2.73 -10.01%
  QoQ % 1.75% 0.44% -7.69% -5.00% 3.17% -7.69% -
  Horiz. % 85.35% 83.88% 83.52% 90.48% 95.24% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/04/16 03/02/16 22/10/15 30/07/15 20/04/15 05/02/15 23/10/14 -
Price 19.0200 18.3800 18.6400 18.8800 19.6000 18.4400 18.6200 -
P/RPS 14.67 14.40 14.65 15.39 16.45 15.72 16.09 -5.97%
  QoQ % 1.88% -1.71% -4.81% -6.44% 4.64% -2.30% -
  Horiz. % 91.17% 89.50% 91.05% 95.65% 102.24% 97.70% 100.00%
P/EPS 59.72 47.56 59.91 60.92 64.60 56.78 58.40 1.50%
  QoQ % 25.57% -20.61% -1.66% -5.70% 13.77% -2.77% -
  Horiz. % 102.26% 81.44% 102.59% 104.32% 110.62% 97.23% 100.00%
EY 1.67 2.10 1.67 1.64 1.55 1.76 1.71 -1.56%
  QoQ % -20.48% 25.75% 1.83% 5.81% -11.93% 2.92% -
  Horiz. % 97.66% 122.81% 97.66% 95.91% 90.64% 102.92% 100.00%
DY 0.00 1.74 0.00 1.27 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.57% 0.00% 75.60% 0.00% 100.00% -
P/NAPS 2.36 2.27 2.43 2.49 2.69 2.54 2.69 -8.35%
  QoQ % 3.96% -6.58% -2.41% -7.43% 5.91% -5.58% -
  Horiz. % 87.73% 84.39% 90.33% 92.57% 100.00% 94.42% 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
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
5. Supermax: My last sermon - Koon Yew Yin Koon Yew Yin's Blog
6. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
7. Top Glove: Notes on ASP from Application Proof for Hong Kong Listing Trying to Make Sense Bursa Investments
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS