Highlights

[PBBANK] QoQ Quarter Result on 2017-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     5.75%    YoY -     0.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 5,624,676 5,435,938 5,349,153 5,350,550 5,312,292 5,167,147 5,028,185 7.75%
  QoQ % 3.47% 1.62% -0.03% 0.72% 2.81% 2.76% -
  Horiz. % 111.86% 108.11% 106.38% 106.41% 105.65% 102.76% 100.00%
PBT 1,759,761 1,757,726 1,793,959 1,957,237 1,792,954 1,736,009 1,631,472 5.17%
  QoQ % 0.12% -2.02% -8.34% 9.16% 3.28% 6.41% -
  Horiz. % 107.86% 107.74% 109.96% 119.97% 109.90% 106.41% 100.00%
Tax -358,181 -342,214 -371,180 -451,872 -368,684 -384,008 -366,129 -1.45%
  QoQ % -4.67% 7.80% 17.86% -22.56% 3.99% -4.88% -
  Horiz. % 97.83% 93.47% 101.38% 123.42% 100.70% 104.88% 100.00%
NP 1,401,580 1,415,512 1,422,779 1,505,365 1,424,270 1,352,001 1,265,343 7.05%
  QoQ % -0.98% -0.51% -5.49% 5.69% 5.35% 6.85% -
  Horiz. % 110.77% 111.87% 112.44% 118.97% 112.56% 106.85% 100.00%
NP to SH 1,383,655 1,396,220 1,405,380 1,485,468 1,404,760 1,331,826 1,247,981 7.12%
  QoQ % -0.90% -0.65% -5.39% 5.75% 5.48% 6.72% -
  Horiz. % 110.87% 111.88% 112.61% 119.03% 112.56% 106.72% 100.00%
Tax Rate 20.35 % 19.47 % 20.69 % 23.09 % 20.56 % 22.12 % 22.44 % -6.30%
  QoQ % 4.52% -5.90% -10.39% 12.31% -7.05% -1.43% -
  Horiz. % 90.69% 86.76% 92.20% 102.90% 91.62% 98.57% 100.00%
Total Cost 4,223,096 4,020,426 3,926,374 3,845,185 3,888,022 3,815,146 3,762,842 7.99%
  QoQ % 5.04% 2.40% 2.11% -1.10% 1.91% 1.39% -
  Horiz. % 112.23% 106.85% 104.35% 102.19% 103.33% 101.39% 100.00%
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,236,458 - 1,312,907 - 1,042,603 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.59% 0.00% 125.93% 0.00% 100.00% -
Div Payout % - % 88.56 % - % 88.38 % - % 78.28 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.13% 0.00% 112.90% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 0.36%
  QoQ % 0.47% 0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.53% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.92 % 26.04 % 26.60 % 28.13 % 26.81 % 26.17 % 25.17 % -0.66%
  QoQ % -4.30% -2.11% -5.44% 4.92% 2.45% 3.97% -
  Horiz. % 99.01% 103.46% 105.68% 111.76% 106.52% 103.97% 100.00%
ROE 3.48 % 3.55 % 3.74 % 3.98 % 3.91 % 3.75 % 3.65 % -3.13%
  QoQ % -1.97% -5.08% -6.03% 1.79% 4.27% 2.74% -
  Horiz. % 95.34% 97.26% 102.47% 109.04% 107.12% 102.74% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 144.89 140.68 138.53 138.56 137.57 133.81 130.21 7.37%
  QoQ % 2.99% 1.55% -0.02% 0.72% 2.81% 2.76% -
  Horiz. % 111.27% 108.04% 106.39% 106.41% 105.65% 102.76% 100.00%
EPS 35.64 36.13 36.39 38.47 36.38 34.49 32.32 6.73%
  QoQ % -1.36% -0.71% -5.41% 5.74% 5.48% 6.71% -
  Horiz. % 110.27% 111.79% 112.59% 119.03% 112.56% 106.71% 100.00%
DPS 0.00 32.00 0.00 34.00 0.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.52% 0.00% 125.93% 0.00% 100.00% -
NAPS 10.2521 10.1759 9.7410 9.6762 9.2991 9.1997 8.8558 10.24%
  QoQ % 0.75% 4.46% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 115.77% 114.91% 110.00% 109.26% 105.01% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 144.89 140.02 137.79 137.82 136.84 133.10 129.52 7.76%
  QoQ % 3.48% 1.62% -0.02% 0.72% 2.81% 2.76% -
  Horiz. % 111.87% 108.11% 106.39% 106.41% 105.65% 102.76% 100.00%
EPS 35.64 35.97 36.20 38.26 36.19 34.31 32.15 7.11%
  QoQ % -0.92% -0.64% -5.38% 5.72% 5.48% 6.72% -
  Horiz. % 110.86% 111.88% 112.60% 119.00% 112.57% 106.72% 100.00%
DPS 0.00 31.85 0.00 33.82 0.00 26.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.58% 0.00% 125.91% 0.00% 100.00% -
NAPS 10.2521 10.1282 9.6892 9.6247 9.2497 9.1508 8.8087 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.05% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 25.0000 23.3600 24.0000 20.7800 20.4400 20.3200 19.9000 -
P/RPS 17.25 16.60 17.33 15.00 14.86 15.19 15.28 8.41%
  QoQ % 3.92% -4.21% 15.53% 0.94% -2.17% -0.59% -
  Horiz. % 112.89% 108.64% 113.42% 98.17% 97.25% 99.41% 100.00%
P/EPS 70.14 64.65 65.94 54.02 56.19 58.92 61.57 9.07%
  QoQ % 8.49% -1.96% 22.07% -3.86% -4.63% -4.30% -
  Horiz. % 113.92% 105.00% 107.10% 87.74% 91.26% 95.70% 100.00%
EY 1.43 1.55 1.52 1.85 1.78 1.70 1.62 -7.97%
  QoQ % -7.74% 1.97% -17.84% 3.93% 4.71% 4.94% -
  Horiz. % 88.27% 95.68% 93.83% 114.20% 109.88% 104.94% 100.00%
DY 0.00 1.37 0.00 1.64 0.00 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.01% 0.00% 123.31% 0.00% 100.00% -
P/NAPS 2.44 2.30 2.46 2.15 2.20 2.21 2.25 5.55%
  QoQ % 6.09% -6.50% 14.42% -2.27% -0.45% -1.78% -
  Horiz. % 108.44% 102.22% 109.33% 95.56% 97.78% 98.22% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 -
Price 24.9000 24.4800 23.7800 22.2800 20.4800 20.4200 19.9200 -
P/RPS 17.19 17.40 17.17 16.08 14.89 15.26 15.30 8.07%
  QoQ % -1.21% 1.34% 6.78% 7.99% -2.42% -0.26% -
  Horiz. % 112.35% 113.73% 112.22% 105.10% 97.32% 99.74% 100.00%
P/EPS 69.86 67.75 65.34 57.92 56.30 59.21 61.64 8.70%
  QoQ % 3.11% 3.69% 12.81% 2.88% -4.91% -3.94% -
  Horiz. % 113.34% 109.91% 106.00% 93.96% 91.34% 96.06% 100.00%
EY 1.43 1.48 1.53 1.73 1.78 1.69 1.62 -7.97%
  QoQ % -3.38% -3.27% -11.56% -2.81% 5.33% 4.32% -
  Horiz. % 88.27% 91.36% 94.44% 106.79% 109.88% 104.32% 100.00%
DY 0.00 1.31 0.00 1.53 0.00 1.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.24% 0.00% 115.91% 0.00% 100.00% -
P/NAPS 2.43 2.41 2.44 2.30 2.20 2.22 2.25 5.26%
  QoQ % 0.83% -1.23% 6.09% 4.55% -0.90% -1.33% -
  Horiz. % 108.00% 107.11% 108.44% 102.22% 97.78% 98.67% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers