Highlights

[PBBANK] QoQ Quarter Result on 2017-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -15.84%    YoY -     1.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,350,550 5,312,292 5,167,147 5,028,185 5,084,083 5,031,100 4,980,256 4.88%
  QoQ % 0.72% 2.81% 2.76% -1.10% 1.05% 1.02% -
  Horiz. % 107.44% 106.67% 103.75% 100.96% 102.08% 101.02% 100.00%
PBT 1,957,237 1,792,954 1,736,009 1,631,472 1,792,711 1,558,242 1,551,521 16.70%
  QoQ % 9.16% 3.28% 6.41% -8.99% 15.05% 0.43% -
  Horiz. % 126.15% 115.56% 111.89% 105.15% 115.55% 100.43% 100.00%
Tax -451,872 -368,684 -384,008 -366,129 -293,442 -305,728 -280,929 37.16%
  QoQ % -22.56% 3.99% -4.88% -24.77% 4.02% -8.83% -
  Horiz. % 160.85% 131.24% 136.69% 130.33% 104.45% 108.83% 100.00%
NP 1,505,365 1,424,270 1,352,001 1,265,343 1,499,269 1,252,514 1,270,592 11.93%
  QoQ % 5.69% 5.35% 6.85% -15.60% 19.70% -1.42% -
  Horiz. % 118.48% 112.09% 106.41% 99.59% 118.00% 98.58% 100.00%
NP to SH 1,485,468 1,404,760 1,331,826 1,247,981 1,482,782 1,238,150 1,256,153 11.79%
  QoQ % 5.75% 5.48% 6.72% -15.84% 19.76% -1.43% -
  Horiz. % 118.26% 111.83% 106.02% 99.35% 118.04% 98.57% 100.00%
Tax Rate 23.09 % 20.56 % 22.12 % 22.44 % 16.37 % 19.62 % 18.11 % 17.53%
  QoQ % 12.31% -7.05% -1.43% 37.08% -16.56% 8.34% -
  Horiz. % 127.50% 113.53% 122.14% 123.91% 90.39% 108.34% 100.00%
Total Cost 3,845,185 3,888,022 3,815,146 3,762,842 3,584,814 3,778,586 3,709,664 2.41%
  QoQ % -1.10% 1.91% 1.39% 4.97% -5.13% 1.86% -
  Horiz. % 103.65% 104.81% 102.84% 101.43% 96.63% 101.86% 100.00%
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,312,907 - 1,042,603 - 1,235,678 - 1,003,988 19.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.77% 0.00% 103.85% 0.00% 123.08% 0.00% 100.00%
Div Payout % 88.38 % - % 78.28 % - % 83.34 % - % 79.93 % 6.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.57% 0.00% 97.94% 0.00% 104.27% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 28.13 % 26.81 % 26.17 % 25.17 % 29.49 % 24.90 % 25.51 % 6.72%
  QoQ % 4.92% 2.45% 3.97% -14.65% 18.43% -2.39% -
  Horiz. % 110.27% 105.10% 102.59% 98.67% 115.60% 97.61% 100.00%
ROE 3.98 % 3.91 % 3.75 % 3.65 % 4.33 % 3.77 % 3.87 % 1.88%
  QoQ % 1.79% 4.27% 2.74% -15.70% 14.85% -2.58% -
  Horiz. % 102.84% 101.03% 96.90% 94.32% 111.89% 97.42% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 138.56 137.57 133.81 130.21 131.66 130.29 128.97 4.88%
  QoQ % 0.72% 2.81% 2.76% -1.10% 1.05% 1.02% -
  Horiz. % 107.44% 106.67% 103.75% 100.96% 102.09% 101.02% 100.00%
EPS 38.47 36.38 34.49 32.32 38.40 32.06 32.53 11.80%
  QoQ % 5.74% 5.48% 6.71% -15.83% 19.78% -1.44% -
  Horiz. % 118.26% 111.84% 106.03% 99.35% 118.04% 98.56% 100.00%
DPS 34.00 0.00 27.00 0.00 32.00 0.00 26.00 19.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.77% 0.00% 103.85% 0.00% 123.08% 0.00% 100.00%
NAPS 9.6762 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 137.82 136.84 133.10 129.52 130.96 129.60 128.29 4.88%
  QoQ % 0.72% 2.81% 2.76% -1.10% 1.05% 1.02% -
  Horiz. % 107.43% 106.66% 103.75% 100.96% 102.08% 101.02% 100.00%
EPS 38.26 36.19 34.31 32.15 38.19 31.89 32.36 11.78%
  QoQ % 5.72% 5.48% 6.72% -15.82% 19.76% -1.45% -
  Horiz. % 118.23% 111.84% 106.03% 99.35% 118.02% 98.55% 100.00%
DPS 33.82 0.00 26.86 0.00 31.83 0.00 25.86 19.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.78% 0.00% 103.87% 0.00% 123.09% 0.00% 100.00%
NAPS 9.6247 9.2497 9.1508 8.8087 8.8130 8.4557 8.3571 9.84%
  QoQ % 4.05% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.46% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 20.7800 20.4400 20.3200 19.9000 19.7200 19.8200 19.4000 -
P/RPS 15.00 14.86 15.19 15.28 14.98 15.21 15.04 -0.18%
  QoQ % 0.94% -2.17% -0.59% 2.00% -1.51% 1.13% -
  Horiz. % 99.73% 98.80% 101.00% 101.60% 99.60% 101.13% 100.00%
P/EPS 54.02 56.19 58.92 61.57 51.36 61.81 59.64 -6.37%
  QoQ % -3.86% -4.63% -4.30% 19.88% -16.91% 3.64% -
  Horiz. % 90.58% 94.22% 98.79% 103.24% 86.12% 103.64% 100.00%
EY 1.85 1.78 1.70 1.62 1.95 1.62 1.68 6.62%
  QoQ % 3.93% 4.71% 4.94% -16.92% 20.37% -3.57% -
  Horiz. % 110.12% 105.95% 101.19% 96.43% 116.07% 96.43% 100.00%
DY 1.64 0.00 1.33 0.00 1.62 0.00 1.34 14.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.39% 0.00% 99.25% 0.00% 120.90% 0.00% 100.00%
P/NAPS 2.15 2.20 2.21 2.25 2.23 2.33 2.31 -4.66%
  QoQ % -2.27% -0.45% -1.78% 0.90% -4.29% 0.87% -
  Horiz. % 93.07% 95.24% 95.67% 97.40% 96.54% 100.87% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 -
Price 22.2800 20.4800 20.4200 19.9200 20.1400 19.8000 19.5600 -
P/RPS 16.08 14.89 15.26 15.30 15.30 15.20 15.17 3.95%
  QoQ % 7.99% -2.42% -0.26% 0.00% 0.66% 0.20% -
  Horiz. % 106.00% 98.15% 100.59% 100.86% 100.86% 100.20% 100.00%
P/EPS 57.92 56.30 59.21 61.64 52.45 61.75 60.13 -2.46%
  QoQ % 2.88% -4.91% -3.94% 17.52% -15.06% 2.69% -
  Horiz. % 96.32% 93.63% 98.47% 102.51% 87.23% 102.69% 100.00%
EY 1.73 1.78 1.69 1.62 1.91 1.62 1.66 2.78%
  QoQ % -2.81% 5.33% 4.32% -15.18% 17.90% -2.41% -
  Horiz. % 104.22% 107.23% 101.81% 97.59% 115.06% 97.59% 100.00%
DY 1.53 0.00 1.32 0.00 1.59 0.00 1.33 9.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.04% 0.00% 99.25% 0.00% 119.55% 0.00% 100.00%
P/NAPS 2.30 2.20 2.22 2.25 2.27 2.33 2.33 -0.86%
  QoQ % 4.55% -0.90% -1.33% -0.88% -2.58% 0.00% -
  Horiz. % 98.71% 94.42% 95.28% 96.57% 97.42% 100.00% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers