Highlights

[PBBANK] QoQ TTM 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 -     3.14%    YoY -     4.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 21,447,933 21,179,142 20,858,174 20,591,707 20,310,515 20,123,624 20,102,740 4.43%
  QoQ % 1.27% 1.54% 1.29% 1.38% 0.93% 0.10% -
  Horiz. % 106.69% 105.35% 103.76% 102.43% 101.03% 100.10% 100.00%
PBT 7,301,876 7,280,159 7,117,672 6,953,146 6,718,434 6,533,946 6,554,032 7.49%
  QoQ % 0.30% 2.28% 2.37% 3.49% 2.82% -0.31% -
  Horiz. % 111.41% 111.08% 108.60% 106.09% 102.51% 99.69% 100.00%
Tax -1,533,950 -1,575,744 -1,570,693 -1,412,263 -1,349,307 -1,246,228 -1,286,597 12.47%
  QoQ % 2.65% -0.32% -11.22% -4.67% -8.27% 3.14% -
  Horiz. % 119.23% 122.47% 122.08% 109.77% 104.87% 96.86% 100.00%
NP 5,767,926 5,704,415 5,546,979 5,540,883 5,369,127 5,287,718 5,267,435 6.26%
  QoQ % 1.11% 2.84% 0.11% 3.20% 1.54% 0.39% -
  Horiz. % 109.50% 108.30% 105.31% 105.19% 101.93% 100.39% 100.00%
NP to SH 5,691,828 5,627,434 5,470,035 5,467,349 5,300,739 5,225,066 5,206,875 6.13%
  QoQ % 1.14% 2.88% 0.05% 3.14% 1.45% 0.35% -
  Horiz. % 109.31% 108.08% 105.05% 105.00% 101.80% 100.35% 100.00%
Tax Rate 21.01 % 21.64 % 22.07 % 20.31 % 20.08 % 19.07 % 19.63 % 4.65%
  QoQ % -2.91% -1.95% 8.67% 1.15% 5.30% -2.85% -
  Horiz. % 107.03% 110.24% 112.43% 103.46% 102.29% 97.15% 100.00%
Total Cost 15,680,007 15,474,727 15,311,195 15,050,824 14,941,388 14,835,906 14,835,305 3.77%
  QoQ % 1.33% 1.07% 1.73% 0.73% 0.71% 0.00% -
  Horiz. % 105.69% 104.31% 103.21% 101.45% 100.72% 100.00% 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 2,549,366 2,355,511 2,355,511 2,278,281 2,278,281 2,239,666 2,239,666 9.04%
  QoQ % 8.23% 0.00% 3.39% 0.00% 1.72% 0.00% -
  Horiz. % 113.83% 105.17% 105.17% 101.72% 101.72% 100.00% 100.00%
Div Payout % 44.79 % 41.86 % 43.06 % 41.67 % 42.98 % 42.86 % 43.01 % 2.75%
  QoQ % 7.00% -2.79% 3.34% -3.05% 0.28% -0.35% -
  Horiz. % 104.14% 97.33% 100.12% 96.88% 99.93% 99.65% 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 26.89 % 26.93 % 26.59 % 26.91 % 26.44 % 26.28 % 26.20 % 1.75%
  QoQ % -0.15% 1.28% -1.19% 1.78% 0.61% 0.31% -
  Horiz. % 102.63% 102.79% 101.49% 102.71% 100.92% 100.31% 100.00%
ROE 14.48 % 14.96 % 14.64 % 15.23 % 14.92 % 15.28 % 15.22 % -3.28%
  QoQ % -3.21% 2.19% -3.87% 2.08% -2.36% 0.39% -
  Horiz. % 95.14% 98.29% 96.19% 100.07% 98.03% 100.39% 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 555.08 548.47 540.16 533.26 525.98 521.14 520.59 4.38%
  QoQ % 1.21% 1.54% 1.29% 1.38% 0.93% 0.11% -
  Horiz. % 106.63% 105.36% 103.76% 102.43% 101.04% 100.11% 100.00%
EPS 147.31 145.73 141.66 141.59 137.27 135.31 134.84 6.09%
  QoQ % 1.08% 2.87% 0.05% 3.15% 1.45% 0.35% -
  Horiz. % 109.25% 108.08% 105.06% 105.01% 101.80% 100.35% 100.00%
DPS 66.00 61.00 61.00 59.00 59.00 58.00 58.00 9.02%
  QoQ % 8.20% 0.00% 3.39% 0.00% 1.72% 0.00% -
  Horiz. % 113.79% 105.17% 105.17% 101.72% 101.72% 100.00% 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 552.48 545.55 537.29 530.42 523.18 518.36 517.83 4.42%
  QoQ % 1.27% 1.54% 1.30% 1.38% 0.93% 0.10% -
  Horiz. % 106.69% 105.35% 103.76% 102.43% 101.03% 100.10% 100.00%
EPS 146.62 144.96 140.90 140.83 136.54 134.59 134.12 6.14%
  QoQ % 1.15% 2.88% 0.05% 3.14% 1.45% 0.35% -
  Horiz. % 109.32% 108.08% 105.06% 105.00% 101.80% 100.35% 100.00%
DPS 65.67 60.68 60.68 58.69 58.69 57.69 57.69 9.05%
  QoQ % 8.22% 0.00% 3.39% 0.00% 1.73% 0.00% -
  Horiz. % 113.83% 105.18% 105.18% 101.73% 101.73% 100.00% 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 4.21 4.38 3.85 3.83 3.86 3.82 3.79 7.28%
  QoQ % -3.88% 13.77% 0.52% -0.78% 1.05% 0.79% -
  Horiz. % 111.08% 115.57% 101.58% 101.06% 101.85% 100.79% 100.00%
P/EPS 15.86 16.47 14.67 14.44 14.80 14.71 14.62 5.59%
  QoQ % -3.70% 12.27% 1.59% -2.43% 0.61% 0.62% -
  Horiz. % 108.48% 112.65% 100.34% 98.77% 101.23% 100.62% 100.00%
EY 6.31 6.07 6.82 6.93 6.76 6.80 6.84 -5.25%
  QoQ % 3.95% -11.00% -1.59% 2.51% -0.59% -0.58% -
  Horiz. % 92.25% 88.74% 99.71% 101.32% 98.83% 99.42% 100.00%
DY 2.83 2.54 2.94 2.89 2.90 2.91 2.94 -2.52%
  QoQ % 11.42% -13.61% 1.73% -0.34% -0.34% -1.02% -
  Horiz. % 96.26% 86.39% 100.00% 98.30% 98.64% 98.98% 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 24.0000 22.2800 20.4800 20.4200 19.9200 20.1400 -
P/RPS 4.41 4.38 4.12 3.84 3.88 3.82 3.87 9.12%
  QoQ % 0.68% 6.31% 7.29% -1.03% 1.57% -1.29% -
  Horiz. % 113.95% 113.18% 106.46% 99.22% 100.26% 98.71% 100.00%
P/EPS 16.62 16.47 15.73 14.46 14.88 14.72 14.94 7.38%
  QoQ % 0.91% 4.70% 8.78% -2.82% 1.09% -1.47% -
  Horiz. % 111.24% 110.24% 105.29% 96.79% 99.60% 98.53% 100.00%
EY 6.02 6.07 6.36 6.91 6.72 6.79 6.70 -6.90%
  QoQ % -0.82% -4.56% -7.96% 2.83% -1.03% 1.34% -
  Horiz. % 89.85% 90.60% 94.93% 103.13% 100.30% 101.34% 100.00%
DY 2.70 2.54 2.74 2.88 2.89 2.91 2.88 -4.22%
  QoQ % 6.30% -7.30% -4.86% -0.35% -0.69% 1.04% -
  Horiz. % 93.75% 88.19% 95.14% 100.00% 100.35% 101.04% 100.00%
P/NAPS 2.41 2.46 2.30 2.20 2.22 2.25 2.27 4.08%
  QoQ % -2.03% 6.96% 4.55% -0.90% -1.33% -0.88% -
  Horiz. % 106.17% 108.37% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers