Highlights

[PBBANK] QoQ Quarter Result on 2017-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.48%    YoY -     13.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,435,938 5,349,153 5,350,550 5,312,292 5,167,147 5,028,185 5,084,083 4.57%
  QoQ % 1.62% -0.03% 0.72% 2.81% 2.76% -1.10% -
  Horiz. % 106.92% 105.21% 105.24% 104.49% 101.63% 98.90% 100.00%
PBT 1,757,726 1,793,959 1,957,237 1,792,954 1,736,009 1,631,472 1,792,711 -1.31%
  QoQ % -2.02% -8.34% 9.16% 3.28% 6.41% -8.99% -
  Horiz. % 98.05% 100.07% 109.18% 100.01% 96.84% 91.01% 100.00%
Tax -342,214 -371,180 -451,872 -368,684 -384,008 -366,129 -293,442 10.83%
  QoQ % 7.80% 17.86% -22.56% 3.99% -4.88% -24.77% -
  Horiz. % 116.62% 126.49% 153.99% 125.64% 130.86% 124.77% 100.00%
NP 1,415,512 1,422,779 1,505,365 1,424,270 1,352,001 1,265,343 1,499,269 -3.77%
  QoQ % -0.51% -5.49% 5.69% 5.35% 6.85% -15.60% -
  Horiz. % 94.41% 94.90% 100.41% 95.00% 90.18% 84.40% 100.00%
NP to SH 1,396,220 1,405,380 1,485,468 1,404,760 1,331,826 1,247,981 1,482,782 -3.94%
  QoQ % -0.65% -5.39% 5.75% 5.48% 6.72% -15.84% -
  Horiz. % 94.16% 94.78% 100.18% 94.74% 89.82% 84.16% 100.00%
Tax Rate 19.47 % 20.69 % 23.09 % 20.56 % 22.12 % 22.44 % 16.37 % 12.29%
  QoQ % -5.90% -10.39% 12.31% -7.05% -1.43% 37.08% -
  Horiz. % 118.94% 126.39% 141.05% 125.60% 135.13% 137.08% 100.00%
Total Cost 4,020,426 3,926,374 3,845,185 3,888,022 3,815,146 3,762,842 3,584,814 7.97%
  QoQ % 2.40% 2.11% -1.10% 1.91% 1.39% 4.97% -
  Horiz. % 112.15% 109.53% 107.26% 108.46% 106.43% 104.97% 100.00%
Net Worth 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 9.74%
  QoQ % 4.53% 0.67% 4.06% 1.08% 3.88% -0.05% -
  Horiz. % 114.92% 109.94% 109.21% 104.95% 103.83% 99.95% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,236,458 - 1,312,907 - 1,042,603 - 1,235,678 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.06% 0.00% 106.25% 0.00% 84.38% 0.00% 100.00%
Div Payout % 88.56 % - % 88.38 % - % 78.28 % - % 83.34 % 4.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.26% 0.00% 106.05% 0.00% 93.93% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 9.74%
  QoQ % 4.53% 0.67% 4.06% 1.08% 3.88% -0.05% -
  Horiz. % 114.92% 109.94% 109.21% 104.95% 103.83% 99.95% 100.00%
NOSH 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 0.04%
  QoQ % 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.06% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 26.04 % 26.60 % 28.13 % 26.81 % 26.17 % 25.17 % 29.49 % -7.98%
  QoQ % -2.11% -5.44% 4.92% 2.45% 3.97% -14.65% -
  Horiz. % 88.30% 90.20% 95.39% 90.91% 88.74% 85.35% 100.00%
ROE 3.55 % 3.74 % 3.98 % 3.91 % 3.75 % 3.65 % 4.33 % -12.43%
  QoQ % -5.08% -6.03% 1.79% 4.27% 2.74% -15.70% -
  Horiz. % 81.99% 86.37% 91.92% 90.30% 86.61% 84.30% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 140.68 138.53 138.56 137.57 133.81 130.21 131.66 4.53%
  QoQ % 1.55% -0.02% 0.72% 2.81% 2.76% -1.10% -
  Horiz. % 106.85% 105.22% 105.24% 104.49% 101.63% 98.90% 100.00%
EPS 36.13 36.39 38.47 36.38 34.49 32.32 38.40 -3.99%
  QoQ % -0.71% -5.41% 5.74% 5.48% 6.71% -15.83% -
  Horiz. % 94.09% 94.77% 100.18% 94.74% 89.82% 84.17% 100.00%
DPS 32.00 0.00 34.00 0.00 27.00 0.00 32.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 106.25% 0.00% 84.38% 0.00% 100.00%
NAPS 10.1759 9.7410 9.6762 9.2991 9.1997 8.8558 8.8601 9.70%
  QoQ % 4.46% 0.67% 4.06% 1.08% 3.88% -0.05% -
  Horiz. % 114.85% 109.94% 109.21% 104.95% 103.83% 99.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 140.02 137.79 137.82 136.84 133.10 129.52 130.96 4.57%
  QoQ % 1.62% -0.02% 0.72% 2.81% 2.76% -1.10% -
  Horiz. % 106.92% 105.22% 105.24% 104.49% 101.63% 98.90% 100.00%
EPS 35.97 36.20 38.26 36.19 34.31 32.15 38.19 -3.92%
  QoQ % -0.64% -5.38% 5.72% 5.48% 6.72% -15.82% -
  Horiz. % 94.19% 94.79% 100.18% 94.76% 89.84% 84.18% 100.00%
DPS 31.85 0.00 33.82 0.00 26.86 0.00 31.83 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.06% 0.00% 106.25% 0.00% 84.39% 0.00% 100.00%
NAPS 10.1282 9.6892 9.6247 9.2497 9.1508 8.8087 8.8130 9.74%
  QoQ % 4.53% 0.67% 4.05% 1.08% 3.88% -0.05% -
  Horiz. % 114.92% 109.94% 109.21% 104.96% 103.83% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 23.3600 24.0000 20.7800 20.4400 20.3200 19.9000 19.7200 -
P/RPS 16.60 17.33 15.00 14.86 15.19 15.28 14.98 7.11%
  QoQ % -4.21% 15.53% 0.94% -2.17% -0.59% 2.00% -
  Horiz. % 110.81% 115.69% 100.13% 99.20% 101.40% 102.00% 100.00%
P/EPS 64.65 65.94 54.02 56.19 58.92 61.57 51.36 16.63%
  QoQ % -1.96% 22.07% -3.86% -4.63% -4.30% 19.88% -
  Horiz. % 125.88% 128.39% 105.18% 109.40% 114.72% 119.88% 100.00%
EY 1.55 1.52 1.85 1.78 1.70 1.62 1.95 -14.23%
  QoQ % 1.97% -17.84% 3.93% 4.71% 4.94% -16.92% -
  Horiz. % 79.49% 77.95% 94.87% 91.28% 87.18% 83.08% 100.00%
DY 1.37 0.00 1.64 0.00 1.33 0.00 1.62 -10.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.57% 0.00% 101.23% 0.00% 82.10% 0.00% 100.00%
P/NAPS 2.30 2.46 2.15 2.20 2.21 2.25 2.23 2.09%
  QoQ % -6.50% 14.42% -2.27% -0.45% -1.78% 0.90% -
  Horiz. % 103.14% 110.31% 96.41% 98.65% 99.10% 100.90% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 02/02/17 -
Price 24.4800 23.7800 22.2800 20.4800 20.4200 19.9200 20.1400 -
P/RPS 17.40 17.17 16.08 14.89 15.26 15.30 15.30 8.98%
  QoQ % 1.34% 6.78% 7.99% -2.42% -0.26% 0.00% -
  Horiz. % 113.73% 112.22% 105.10% 97.32% 99.74% 100.00% 100.00%
P/EPS 67.75 65.34 57.92 56.30 59.21 61.64 52.45 18.66%
  QoQ % 3.69% 12.81% 2.88% -4.91% -3.94% 17.52% -
  Horiz. % 129.17% 124.58% 110.43% 107.34% 112.89% 117.52% 100.00%
EY 1.48 1.53 1.73 1.78 1.69 1.62 1.91 -15.68%
  QoQ % -3.27% -11.56% -2.81% 5.33% 4.32% -15.18% -
  Horiz. % 77.49% 80.10% 90.58% 93.19% 88.48% 84.82% 100.00%
DY 1.31 0.00 1.53 0.00 1.32 0.00 1.59 -12.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.39% 0.00% 96.23% 0.00% 83.02% 0.00% 100.00%
P/NAPS 2.41 2.44 2.30 2.20 2.22 2.25 2.27 4.08%
  QoQ % -1.23% 6.09% 4.55% -0.90% -1.33% -0.88% -
  Horiz. % 106.17% 107.49% 101.32% 96.92% 97.80% 99.12% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS