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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers