Highlights

[PBBANK] QoQ TTM Result on 2019-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -0.38%    YoY -     -2.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,542,766 22,401,965 22,454,734 22,412,628 22,423,007 22,260,581 22,041,785 -1.52%
  QoQ % -3.84% -0.24% 0.19% -0.05% 0.73% 0.99% -
  Horiz. % 97.74% 101.63% 101.87% 101.68% 101.73% 100.99% 100.00%
PBT 6,591,828 7,042,031 7,134,144 7,101,370 7,099,314 7,126,466 7,101,165 -4.85%
  QoQ % -6.39% -1.29% 0.46% 0.03% -0.38% 0.36% -
  Horiz. % 92.83% 99.17% 100.46% 100.00% 99.97% 100.36% 100.00%
Tax -1,439,248 -1,547,863 -1,554,701 -1,517,110 -1,492,288 -1,457,124 -1,436,253 0.14%
  QoQ % 7.02% 0.44% -2.48% -1.66% -2.41% -1.45% -
  Horiz. % 100.21% 107.77% 108.25% 105.63% 103.90% 101.45% 100.00%
NP 5,152,580 5,494,168 5,579,443 5,584,260 5,607,026 5,669,342 5,664,912 -6.13%
  QoQ % -6.22% -1.53% -0.09% -0.41% -1.10% 0.08% -
  Horiz. % 90.96% 96.99% 98.49% 98.58% 98.98% 100.08% 100.00%
NP to SH 5,099,430 5,430,541 5,511,558 5,511,047 5,532,050 5,595,324 5,590,611 -5.95%
  QoQ % -6.10% -1.47% 0.01% -0.38% -1.13% 0.08% -
  Horiz. % 91.21% 97.14% 98.59% 98.58% 98.95% 100.08% 100.00%
Tax Rate 21.83 % 21.98 % 21.79 % 21.36 % 21.02 % 20.45 % 20.23 % 5.21%
  QoQ % -0.68% 0.87% 2.01% 1.62% 2.79% 1.09% -
  Horiz. % 107.91% 108.65% 107.71% 105.59% 103.91% 101.09% 100.00%
Total Cost 16,390,186 16,907,797 16,875,291 16,828,368 16,815,981 16,591,239 16,376,873 0.05%
  QoQ % -3.06% 0.19% 0.28% 0.07% 1.35% 1.31% -
  Horiz. % 100.08% 103.24% 103.04% 102.76% 102.68% 101.31% 100.00%
Net Worth 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,552,855 2,833,960 2,833,960 2,717,496 2,717,496 2,672,849 2,672,849 -30.40%
  QoQ % -45.21% 0.00% 4.29% 0.00% 1.67% 0.00% -
  Horiz. % 58.10% 106.03% 106.03% 101.67% 101.67% 100.00% 100.00%
Div Payout % 30.45 % 52.19 % 51.42 % 49.31 % 49.12 % 47.77 % 47.81 % -26.00%
  QoQ % -41.66% 1.50% 4.28% 0.39% 2.83% -0.08% -
  Horiz. % 63.69% 109.16% 107.55% 103.14% 102.74% 99.92% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 -
  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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.92 % 24.53 % 24.85 % 24.92 % 25.01 % 25.47 % 25.70 % -4.68%
  QoQ % -2.49% -1.29% -0.28% -0.36% -1.81% -0.89% -
  Horiz. % 93.07% 95.45% 96.69% 96.96% 97.32% 99.11% 100.00%
ROE 11.41 % 12.55 % 12.64 % 12.94 % 13.04 % 13.65 % 13.64 % -11.23%
  QoQ % -9.08% -0.71% -2.32% -0.77% -4.47% 0.07% -
  Horiz. % 83.65% 92.01% 92.67% 94.87% 95.60% 100.07% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 554.92 577.05 578.41 577.33 577.59 573.41 567.77 -1.52%
  QoQ % -3.84% -0.24% 0.19% -0.05% 0.73% 0.99% -
  Horiz. % 97.74% 101.63% 101.87% 101.68% 101.73% 100.99% 100.00%
EPS 131.36 139.89 141.97 141.96 142.50 144.13 144.01 -5.95%
  QoQ % -6.10% -1.47% 0.01% -0.38% -1.13% 0.08% -
  Horiz. % 91.22% 97.14% 98.58% 98.58% 98.95% 100.08% 100.00%
DPS 40.00 73.00 73.00 70.00 70.00 69.00 69.00 -30.50%
  QoQ % -45.21% 0.00% 4.29% 0.00% 1.45% 0.00% -
  Horiz. % 57.97% 105.80% 105.80% 101.45% 101.45% 100.00% 100.00%
NAPS 11.5139 11.1451 11.2295 10.9746 10.9240 10.5552 10.5542 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,881,917
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 554.95 577.09 578.44 577.36 577.63 573.44 567.81 -1.52%
  QoQ % -3.84% -0.23% 0.19% -0.05% 0.73% 0.99% -
  Horiz. % 97.74% 101.63% 101.87% 101.68% 101.73% 100.99% 100.00%
EPS 131.36 139.89 141.98 141.97 142.51 144.14 144.02 -5.95%
  QoQ % -6.10% -1.47% 0.01% -0.38% -1.13% 0.08% -
  Horiz. % 91.21% 97.13% 98.58% 98.58% 98.95% 100.08% 100.00%
DPS 40.00 73.00 73.00 70.00 70.00 68.85 68.85 -30.40%
  QoQ % -45.21% 0.00% 4.29% 0.00% 1.67% 0.00% -
  Horiz. % 58.10% 106.03% 106.03% 101.67% 101.67% 100.00% 100.00%
NAPS 11.5146 11.1457 11.2301 10.9752 10.9246 10.5558 10.5548 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 16.5000 15.9000 19.4400 20.0800 23.0000 23.1600 24.7600 -
P/RPS 2.97 2.76 3.36 3.48 3.98 4.04 4.36 -22.60%
  QoQ % 7.61% -17.86% -3.45% -12.56% -1.49% -7.34% -
  Horiz. % 68.12% 63.30% 77.06% 79.82% 91.28% 92.66% 100.00%
P/EPS 12.56 11.37 13.69 14.14 16.14 16.07 17.19 -18.89%
  QoQ % 10.47% -16.95% -3.18% -12.39% 0.44% -6.52% -
  Horiz. % 73.07% 66.14% 79.64% 82.26% 93.89% 93.48% 100.00%
EY 7.96 8.80 7.30 7.07 6.20 6.22 5.82 23.24%
  QoQ % -9.55% 20.55% 3.25% 14.03% -0.32% 6.87% -
  Horiz. % 136.77% 151.20% 125.43% 121.48% 106.53% 106.87% 100.00%
DY 2.42 4.59 3.76 3.49 3.04 2.98 2.79 -9.06%
  QoQ % -47.28% 22.07% 7.74% 14.80% 2.01% 6.81% -
  Horiz. % 86.74% 164.52% 134.77% 125.09% 108.96% 106.81% 100.00%
P/NAPS 1.43 1.43 1.73 1.83 2.11 2.19 2.35 -28.21%
  QoQ % 0.00% -17.34% -5.46% -13.27% -3.65% -6.81% -
  Horiz. % 60.85% 60.85% 73.62% 77.87% 89.79% 93.19% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/05/20 26/02/20 07/11/19 14/08/19 29/04/19 20/02/19 -
Price 16.4200 15.2600 17.2000 19.8600 20.8000 22.5600 25.0600 -
P/RPS 2.96 2.64 2.97 3.44 3.60 3.93 4.41 -23.36%
  QoQ % 12.12% -11.11% -13.66% -4.44% -8.40% -10.88% -
  Horiz. % 67.12% 59.86% 67.35% 78.00% 81.63% 89.12% 100.00%
P/EPS 12.50 10.91 12.12 13.99 14.60 15.65 17.40 -19.80%
  QoQ % 14.57% -9.98% -13.37% -4.18% -6.71% -10.06% -
  Horiz. % 71.84% 62.70% 69.66% 80.40% 83.91% 89.94% 100.00%
EY 8.00 9.17 8.25 7.15 6.85 6.39 5.75 24.65%
  QoQ % -12.76% 11.15% 15.38% 4.38% 7.20% 11.13% -
  Horiz. % 139.13% 159.48% 143.48% 124.35% 119.13% 111.13% 100.00%
DY 2.44 4.78 4.24 3.52 3.37 3.06 2.75 -7.67%
  QoQ % -48.95% 12.74% 20.45% 4.45% 10.13% 11.27% -
  Horiz. % 88.73% 173.82% 154.18% 128.00% 122.55% 111.27% 100.00%
P/NAPS 1.43 1.37 1.53 1.81 1.90 2.14 2.37 -28.62%
  QoQ % 4.38% -10.46% -15.47% -4.74% -11.21% -9.70% -
  Horiz. % 60.34% 57.81% 64.56% 76.37% 80.17% 90.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS