Highlights

[PBBANK] QoQ Quarter Result on 2018-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -0.90%    YoY -     -1.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,598,364 5,567,949 5,632,018 5,624,676 5,435,938 5,349,153 5,350,550 3.07%
  QoQ % 0.55% -1.14% 0.13% 3.47% 1.62% -0.03% -
  Horiz. % 104.63% 104.06% 105.26% 105.12% 101.60% 99.97% 100.00%
PBT 1,730,574 1,819,260 1,789,719 1,759,761 1,757,726 1,793,959 1,957,237 -7.90%
  QoQ % -4.87% 1.65% 1.70% 0.12% -2.02% -8.34% -
  Horiz. % 88.42% 92.95% 91.44% 89.91% 89.81% 91.66% 100.00%
Tax -377,378 -392,051 -364,678 -358,181 -342,214 -371,180 -451,872 -11.35%
  QoQ % 3.74% -7.51% -1.81% -4.67% 7.80% 17.86% -
  Horiz. % 83.51% 86.76% 80.70% 79.27% 75.73% 82.14% 100.00%
NP 1,353,196 1,427,209 1,425,041 1,401,580 1,415,512 1,422,779 1,505,365 -6.88%
  QoQ % -5.19% 0.15% 1.67% -0.98% -0.51% -5.49% -
  Horiz. % 89.89% 94.81% 94.66% 93.11% 94.03% 94.51% 100.00%
NP to SH 1,332,946 1,410,093 1,405,356 1,383,655 1,396,220 1,405,380 1,485,468 -6.99%
  QoQ % -5.47% 0.34% 1.57% -0.90% -0.65% -5.39% -
  Horiz. % 89.73% 94.93% 94.61% 93.15% 93.99% 94.61% 100.00%
Tax Rate 21.81 % 21.55 % 20.38 % 20.35 % 19.47 % 20.69 % 23.09 % -3.74%
  QoQ % 1.21% 5.74% 0.15% 4.52% -5.90% -10.39% -
  Horiz. % 94.46% 93.33% 88.26% 88.13% 84.32% 89.61% 100.00%
Total Cost 4,245,168 4,140,740 4,206,977 4,223,096 4,020,426 3,926,374 3,845,185 6.84%
  QoQ % 2.52% -1.57% -0.38% 5.04% 2.40% 2.11% -
  Horiz. % 110.40% 107.69% 109.41% 109.83% 104.56% 102.11% 100.00%
Net Worth 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 8.83%
  QoQ % 3.49% 0.01% 2.95% 1.22% 4.53% 0.67% -
  Horiz. % 113.50% 109.67% 109.66% 106.52% 105.23% 100.67% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,281,105 - 1,436,391 - 1,236,458 - 1,312,907 -1.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.58% 0.00% 109.41% 0.00% 94.18% 0.00% 100.00%
Div Payout % 96.11 % - % 102.21 % - % 88.56 % - % 88.38 % 5.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.75% 0.00% 115.65% 0.00% 100.20% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 8.83%
  QoQ % 3.49% 0.01% 2.95% 1.22% 4.53% 0.67% -
  Horiz. % 113.50% 109.67% 109.66% 106.52% 105.23% 100.67% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 0.36%
  QoQ % 0.00% 0.00% 0.00% 0.47% 0.06% 0.00% -
  Horiz. % 100.53% 100.53% 100.53% 100.53% 100.06% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 24.17 % 25.63 % 25.30 % 24.92 % 26.04 % 26.60 % 28.13 % -9.65%
  QoQ % -5.70% 1.30% 1.52% -4.30% -2.11% -5.44% -
  Horiz. % 85.92% 91.11% 89.94% 88.59% 92.57% 94.56% 100.00%
ROE 3.14 % 3.44 % 3.43 % 3.48 % 3.55 % 3.74 % 3.98 % -14.66%
  QoQ % -8.72% 0.29% -1.44% -1.97% -5.08% -6.03% -
  Horiz. % 78.89% 86.43% 86.18% 87.44% 89.20% 93.97% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 144.21 143.42 145.08 144.89 140.68 138.53 138.56 2.71%
  QoQ % 0.55% -1.14% 0.13% 2.99% 1.55% -0.02% -
  Horiz. % 104.08% 103.51% 104.71% 104.57% 101.53% 99.98% 100.00%
EPS 34.34 36.32 36.20 35.64 36.13 36.39 38.47 -7.31%
  QoQ % -5.45% 0.33% 1.57% -1.36% -0.71% -5.41% -
  Horiz. % 89.26% 94.41% 94.10% 92.64% 93.92% 94.59% 100.00%
DPS 33.00 0.00 37.00 0.00 32.00 0.00 34.00 -1.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.06% 0.00% 108.82% 0.00% 94.12% 0.00% 100.00%
NAPS 10.9240 10.5552 10.5542 10.2521 10.1759 9.7410 9.6762 8.45%
  QoQ % 3.49% 0.01% 2.95% 0.75% 4.46% 0.67% -
  Horiz. % 112.90% 109.08% 109.07% 105.95% 105.16% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 144.21 143.42 145.08 144.89 140.02 137.79 137.82 3.08%
  QoQ % 0.55% -1.14% 0.13% 3.48% 1.62% -0.02% -
  Horiz. % 104.64% 104.06% 105.27% 105.13% 101.60% 99.98% 100.00%
EPS 34.34 36.32 36.20 35.64 35.97 36.20 38.26 -6.97%
  QoQ % -5.45% 0.33% 1.57% -0.92% -0.64% -5.38% -
  Horiz. % 89.75% 94.93% 94.62% 93.15% 94.01% 94.62% 100.00%
DPS 33.00 0.00 37.00 0.00 31.85 0.00 33.82 -1.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.58% 0.00% 109.40% 0.00% 94.18% 0.00% 100.00%
NAPS 10.9240 10.5552 10.5542 10.2521 10.1282 9.6892 9.6247 8.83%
  QoQ % 3.49% 0.01% 2.95% 1.22% 4.53% 0.67% -
  Horiz. % 113.50% 109.67% 109.66% 106.52% 105.23% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 23.0000 23.1600 24.7600 25.0000 23.3600 24.0000 20.7800 -
P/RPS 15.95 16.15 17.07 17.25 16.60 17.33 15.00 4.19%
  QoQ % -1.24% -5.39% -1.04% 3.92% -4.21% 15.53% -
  Horiz. % 106.33% 107.67% 113.80% 115.00% 110.67% 115.53% 100.00%
P/EPS 66.99 63.76 68.40 70.14 64.65 65.94 54.02 15.47%
  QoQ % 5.07% -6.78% -2.48% 8.49% -1.96% 22.07% -
  Horiz. % 124.01% 118.03% 126.62% 129.84% 119.68% 122.07% 100.00%
EY 1.49 1.57 1.46 1.43 1.55 1.52 1.85 -13.47%
  QoQ % -5.10% 7.53% 2.10% -7.74% 1.97% -17.84% -
  Horiz. % 80.54% 84.86% 78.92% 77.30% 83.78% 82.16% 100.00%
DY 1.43 0.00 1.49 0.00 1.37 0.00 1.64 -8.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.20% 0.00% 90.85% 0.00% 83.54% 0.00% 100.00%
P/NAPS 2.11 2.19 2.35 2.44 2.30 2.46 2.15 -1.25%
  QoQ % -3.65% -6.81% -3.69% 6.09% -6.50% 14.42% -
  Horiz. % 98.14% 101.86% 109.30% 113.49% 106.98% 114.42% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 29/04/19 20/02/19 25/10/18 15/08/18 02/05/18 22/02/18 -
Price 20.8000 22.5800 25.0600 24.9000 24.4800 23.7800 22.2800 -
P/RPS 14.42 15.74 17.27 17.19 17.40 17.17 16.08 -7.03%
  QoQ % -8.39% -8.86% 0.47% -1.21% 1.34% 6.78% -
  Horiz. % 89.68% 97.89% 107.40% 106.90% 108.21% 106.78% 100.00%
P/EPS 60.58 62.17 69.23 69.86 67.75 65.34 57.92 3.05%
  QoQ % -2.56% -10.20% -0.90% 3.11% 3.69% 12.81% -
  Horiz. % 104.59% 107.34% 119.53% 120.61% 116.97% 112.81% 100.00%
EY 1.65 1.61 1.44 1.43 1.48 1.53 1.73 -3.12%
  QoQ % 2.48% 11.81% 0.70% -3.38% -3.27% -11.56% -
  Horiz. % 95.38% 93.06% 83.24% 82.66% 85.55% 88.44% 100.00%
DY 1.59 0.00 1.48 0.00 1.31 0.00 1.53 2.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.92% 0.00% 96.73% 0.00% 85.62% 0.00% 100.00%
P/NAPS 1.90 2.14 2.37 2.43 2.41 2.44 2.30 -11.99%
  QoQ % -11.21% -9.70% -2.47% 0.83% -1.23% 6.09% -
  Horiz. % 82.61% 93.04% 103.04% 105.65% 104.78% 106.09% 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.
 


 

367  299  548  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 HHGROUP 0.06-0.015 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers