Highlights

[PBBANK] QoQ TTM Result on 2015-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     3.00%    YoY -     16.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 19,588,548 19,181,550 18,781,089 18,190,574 17,511,997 16,860,071 16,250,159 13.25%
  QoQ % 2.12% 2.13% 3.25% 3.87% 3.87% 3.75% -
  Horiz. % 120.54% 118.04% 115.57% 111.94% 107.77% 103.75% 100.00%
PBT 6,654,275 6,491,395 6,200,897 6,139,286 5,975,833 5,814,255 5,588,263 12.33%
  QoQ % 2.51% 4.68% 1.00% 2.74% 2.78% 4.04% -
  Horiz. % 119.08% 116.16% 110.96% 109.86% 106.94% 104.04% 100.00%
Tax -1,472,178 -1,370,156 -1,320,488 -1,273,708 -1,255,324 -1,250,915 -1,256,193 11.15%
  QoQ % -7.45% -3.76% -3.67% -1.46% -0.35% 0.42% -
  Horiz. % 117.19% 109.07% 105.12% 101.39% 99.93% 99.58% 100.00%
NP 5,182,097 5,121,239 4,880,409 4,865,578 4,720,509 4,563,340 4,332,070 12.67%
  QoQ % 1.19% 4.93% 0.30% 3.07% 3.44% 5.34% -
  Horiz. % 119.62% 118.22% 112.66% 112.32% 108.97% 105.34% 100.00%
NP to SH 5,120,423 5,062,152 4,823,705 4,813,831 4,673,417 4,518,830 4,290,466 12.50%
  QoQ % 1.15% 4.94% 0.21% 3.00% 3.42% 5.32% -
  Horiz. % 119.34% 117.99% 112.43% 112.20% 108.93% 105.32% 100.00%
Tax Rate 22.12 % 21.11 % 21.30 % 20.75 % 21.01 % 21.51 % 22.48 % -1.07%
  QoQ % 4.78% -0.89% 2.65% -1.24% -2.32% -4.31% -
  Horiz. % 98.40% 93.91% 94.75% 92.30% 93.46% 95.69% 100.00%
Total Cost 14,406,451 14,060,311 13,900,680 13,324,996 12,791,488 12,296,731 11,918,089 13.46%
  QoQ % 2.46% 1.15% 4.32% 4.17% 4.02% 3.18% -
  Horiz. % 120.88% 117.97% 116.64% 111.80% 107.33% 103.18% 100.00%
Net Worth 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,162,539 2,162,436 2,123,821 2,123,821 2,002,670 2,002,670 1,856,085 10.71%
  QoQ % 0.00% 1.82% 0.00% 6.05% 0.00% 7.90% -
  Horiz. % 116.51% 116.51% 114.42% 114.42% 107.90% 107.90% 100.00%
Div Payout % 42.23 % 42.72 % 44.03 % 44.12 % 42.85 % 44.32 % 43.26 % -1.59%
  QoQ % -1.15% -2.98% -0.20% 2.96% -3.32% 2.45% -
  Horiz. % 97.62% 98.75% 101.78% 101.99% 99.05% 102.45% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 25,887,612 13.02%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.50% 113.27% 108.51% 108.26% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,737,258 2.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.32% -
  Horiz. % 103.32% 103.32% 103.32% 103.32% 103.32% 103.32% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.45 % 26.70 % 25.99 % 26.75 % 26.96 % 27.07 % 26.66 % -0.53%
  QoQ % -0.94% 2.73% -2.84% -0.78% -0.41% 1.54% -
  Horiz. % 99.21% 100.15% 97.49% 100.34% 101.13% 101.54% 100.00%
ROE 16.46 % 16.21 % 16.27 % 16.42 % 16.64 % 16.12 % 16.57 % -0.44%
  QoQ % 1.54% -0.37% -0.91% -1.32% 3.23% -2.72% -
  Horiz. % 99.34% 97.83% 98.19% 99.09% 100.42% 97.28% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 507.28 496.74 486.37 471.08 453.50 436.62 434.82 10.81%
  QoQ % 2.12% 2.13% 3.25% 3.88% 3.87% 0.41% -
  Horiz. % 116.66% 114.24% 111.86% 108.34% 104.30% 100.41% 100.00%
EPS 132.60 131.09 124.92 124.66 121.03 117.02 114.80 10.08%
  QoQ % 1.15% 4.94% 0.21% 3.00% 3.43% 1.93% -
  Horiz. % 115.51% 114.19% 108.82% 108.59% 105.43% 101.93% 100.00%
DPS 56.00 56.00 55.00 55.00 51.86 51.86 49.66 8.33%
  QoQ % 0.00% 1.82% 0.00% 6.05% 0.00% 4.43% -
  Horiz. % 112.77% 112.77% 110.75% 110.75% 104.43% 104.43% 100.00%
NAPS 8.0569 8.0878 7.6758 7.5935 7.2747 7.2575 6.9269 10.59%
  QoQ % -0.38% 5.37% 1.08% 4.38% 0.24% 4.77% -
  Horiz. % 116.31% 116.76% 110.81% 109.62% 105.02% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 100.92 98.82 96.76 93.71 90.22 86.86 83.72 13.25%
  QoQ % 2.13% 2.13% 3.25% 3.87% 3.87% 3.75% -
  Horiz. % 120.54% 118.04% 115.58% 111.93% 107.76% 103.75% 100.00%
EPS 26.38 26.08 24.85 24.80 24.08 23.28 22.10 12.51%
  QoQ % 1.15% 4.95% 0.20% 2.99% 3.44% 5.34% -
  Horiz. % 119.37% 118.01% 112.44% 112.22% 108.96% 105.34% 100.00%
DPS 11.14 11.14 10.94 10.94 10.32 10.32 9.56 10.72%
  QoQ % 0.00% 1.83% 0.00% 6.01% 0.00% 7.95% -
  Horiz. % 116.53% 116.53% 114.44% 114.44% 107.95% 107.95% 100.00%
NAPS 1.6028 1.6090 1.5270 1.5106 1.4472 1.4438 1.3337 13.02%
  QoQ % -0.39% 5.37% 1.09% 4.38% 0.24% 8.26% -
  Horiz. % 120.18% 120.64% 114.49% 113.26% 108.51% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 18.7800 18.5200 17.5200 18.7200 18.8800 18.3000 18.9000 -
P/RPS 3.70 3.73 3.60 3.97 4.16 4.19 4.35 -10.22%
  QoQ % -0.80% 3.61% -9.32% -4.57% -0.72% -3.68% -
  Horiz. % 85.06% 85.75% 82.76% 91.26% 95.63% 96.32% 100.00%
P/EPS 14.16 14.13 14.03 15.02 15.60 15.64 16.46 -9.54%
  QoQ % 0.21% 0.71% -6.59% -3.72% -0.26% -4.98% -
  Horiz. % 86.03% 85.84% 85.24% 91.25% 94.78% 95.02% 100.00%
EY 7.06 7.08 7.13 6.66 6.41 6.39 6.07 10.59%
  QoQ % -0.28% -0.70% 7.06% 3.90% 0.31% 5.27% -
  Horiz. % 116.31% 116.64% 117.46% 109.72% 105.60% 105.27% 100.00%
DY 2.98 3.02 3.14 2.94 2.75 2.83 2.63 8.68%
  QoQ % -1.32% -3.82% 6.80% 6.91% -2.83% 7.60% -
  Horiz. % 113.31% 114.83% 119.39% 111.79% 104.56% 107.60% 100.00%
P/NAPS 2.33 2.29 2.28 2.47 2.60 2.52 2.73 -10.01%
  QoQ % 1.75% 0.44% -7.69% -5.00% 3.17% -7.69% -
  Horiz. % 85.35% 83.88% 83.52% 90.48% 95.24% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/04/16 03/02/16 22/10/15 30/07/15 20/04/15 05/02/15 23/10/14 -
Price 19.0200 18.3800 18.6400 18.8800 19.6000 18.4400 18.6200 -
P/RPS 3.75 3.70 3.83 4.01 4.32 4.22 4.28 -8.43%
  QoQ % 1.35% -3.39% -4.49% -7.18% 2.37% -1.40% -
  Horiz. % 87.62% 86.45% 89.49% 93.69% 100.93% 98.60% 100.00%
P/EPS 14.34 14.02 14.92 15.14 16.19 15.76 16.22 -7.88%
  QoQ % 2.28% -6.03% -1.45% -6.49% 2.73% -2.84% -
  Horiz. % 88.41% 86.44% 91.99% 93.34% 99.82% 97.16% 100.00%
EY 6.97 7.13 6.70 6.60 6.17 6.35 6.17 8.46%
  QoQ % -2.24% 6.42% 1.52% 6.97% -2.83% 2.92% -
  Horiz. % 112.97% 115.56% 108.59% 106.97% 100.00% 102.92% 100.00%
DY 2.94 3.05 2.95 2.91 2.65 2.81 2.67 6.63%
  QoQ % -3.61% 3.39% 1.37% 9.81% -5.69% 5.24% -
  Horiz. % 110.11% 114.23% 110.49% 108.99% 99.25% 105.24% 100.00%
P/NAPS 2.36 2.27 2.43 2.49 2.69 2.54 2.69 -8.35%
  QoQ % 3.96% -6.58% -2.41% -7.43% 5.91% -5.58% -
  Horiz. % 87.73% 84.39% 90.33% 92.57% 100.00% 94.42% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
PARTNERS & BROKERS