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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 22,412,628 22,423,007 22,260,581 22,041,785 21,760,317 21,447,933 21,179,142 3.84%
  QoQ % -0.05% 0.73% 0.99% 1.29% 1.46% 1.27% -
  Horiz. % 105.82% 105.87% 105.11% 104.07% 102.74% 101.27% 100.00%
PBT 7,101,370 7,099,314 7,126,466 7,101,165 7,268,683 7,301,876 7,280,159 -1.64%
  QoQ % 0.03% -0.38% 0.36% -2.30% -0.45% 0.30% -
  Horiz. % 97.54% 97.52% 97.89% 97.54% 99.84% 100.30% 100.00%
Tax -1,517,110 -1,492,288 -1,457,124 -1,436,253 -1,523,447 -1,533,950 -1,575,744 -2.49%
  QoQ % -1.66% -2.41% -1.45% 5.72% 0.68% 2.65% -
  Horiz. % 96.28% 94.70% 92.47% 91.15% 96.68% 97.35% 100.00%
NP 5,584,260 5,607,026 5,669,342 5,664,912 5,745,236 5,767,926 5,704,415 -1.41%
  QoQ % -0.41% -1.10% 0.08% -1.40% -0.39% 1.11% -
  Horiz. % 97.89% 98.29% 99.39% 99.31% 100.72% 101.11% 100.00%
NP to SH 5,511,047 5,532,050 5,595,324 5,590,611 5,670,723 5,691,828 5,627,434 -1.38%
  QoQ % -0.38% -1.13% 0.08% -1.41% -0.37% 1.14% -
  Horiz. % 97.93% 98.31% 99.43% 99.35% 100.77% 101.14% 100.00%
Tax Rate 21.36 % 21.02 % 20.45 % 20.23 % 20.96 % 21.01 % 21.64 % -0.86%
  QoQ % 1.62% 2.79% 1.09% -3.48% -0.24% -2.91% -
  Horiz. % 98.71% 97.13% 94.50% 93.48% 96.86% 97.09% 100.00%
Total Cost 16,828,368 16,815,981 16,591,239 16,376,873 16,015,081 15,680,007 15,474,727 5.74%
  QoQ % 0.07% 1.35% 1.31% 2.26% 2.14% 1.33% -
  Horiz. % 108.75% 108.67% 107.22% 105.83% 103.49% 101.33% 100.00%
Net Worth 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 8.65%
  QoQ % 0.46% 3.49% 0.01% 2.95% 1.22% 4.53% -
  Horiz. % 113.27% 112.74% 108.94% 108.93% 105.81% 104.53% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,717,496 2,717,496 2,672,849 2,672,849 2,549,366 2,549,366 2,355,511 9.99%
  QoQ % 0.00% 1.67% 0.00% 4.84% 0.00% 8.23% -
  Horiz. % 115.37% 115.37% 113.47% 113.47% 108.23% 108.23% 100.00%
Div Payout % 49.31 % 49.12 % 47.77 % 47.81 % 44.96 % 44.79 % 41.86 % 11.53%
  QoQ % 0.39% 2.83% -0.08% 6.34% 0.38% 7.00% -
  Horiz. % 117.80% 117.34% 114.12% 114.21% 107.41% 107.00% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 8.65%
  QoQ % 0.46% 3.49% 0.01% 2.95% 1.22% 4.53% -
  Horiz. % 113.27% 112.74% 108.94% 108.93% 105.81% 104.53% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,863,932 3,861,494 0.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.47% 0.06% -
  Horiz. % 100.53% 100.53% 100.53% 100.53% 100.53% 100.06% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.92 % 25.01 % 25.47 % 25.70 % 26.40 % 26.89 % 26.93 % -5.04%
  QoQ % -0.36% -1.81% -0.89% -2.65% -1.82% -0.15% -
  Horiz. % 92.54% 92.87% 94.58% 95.43% 98.03% 99.85% 100.00%
ROE 12.94 % 13.04 % 13.65 % 13.64 % 14.25 % 14.48 % 14.96 % -9.21%
  QoQ % -0.77% -4.47% 0.07% -4.28% -1.59% -3.21% -
  Horiz. % 86.50% 87.17% 91.24% 91.18% 95.25% 96.79% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 577.33 577.59 573.41 567.77 560.52 555.08 548.47 3.47%
  QoQ % -0.05% 0.73% 0.99% 1.29% 0.98% 1.21% -
  Horiz. % 105.26% 105.31% 104.55% 103.52% 102.20% 101.21% 100.00%
EPS 141.96 142.50 144.13 144.01 146.07 147.31 145.73 -1.73%
  QoQ % -0.38% -1.13% 0.08% -1.41% -0.84% 1.08% -
  Horiz. % 97.41% 97.78% 98.90% 98.82% 100.23% 101.08% 100.00%
DPS 70.00 70.00 69.00 69.00 66.00 66.00 61.00 9.60%
  QoQ % 0.00% 1.45% 0.00% 4.55% 0.00% 8.20% -
  Horiz. % 114.75% 114.75% 113.11% 113.11% 108.20% 108.20% 100.00%
NAPS 10.9746 10.9240 10.5552 10.5542 10.2521 10.1759 9.7410 8.27%
  QoQ % 0.46% 3.49% 0.01% 2.95% 0.75% 4.46% -
  Horiz. % 112.66% 112.14% 108.36% 108.35% 105.25% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 577.33 577.59 573.41 567.77 560.52 552.48 545.55 3.84%
  QoQ % -0.05% 0.73% 0.99% 1.29% 1.46% 1.27% -
  Horiz. % 105.83% 105.87% 105.11% 104.07% 102.74% 101.27% 100.00%
EPS 141.96 142.50 144.13 144.01 146.07 146.62 144.96 -1.38%
  QoQ % -0.38% -1.13% 0.08% -1.41% -0.38% 1.15% -
  Horiz. % 97.93% 98.30% 99.43% 99.34% 100.77% 101.15% 100.00%
DPS 70.00 70.00 69.00 69.00 66.00 65.67 60.68 9.98%
  QoQ % 0.00% 1.45% 0.00% 4.55% 0.50% 8.22% -
  Horiz. % 115.36% 115.36% 113.71% 113.71% 108.77% 108.22% 100.00%
NAPS 10.9746 10.9240 10.5552 10.5542 10.2521 10.1282 9.6892 8.65%
  QoQ % 0.46% 3.49% 0.01% 2.95% 1.22% 4.53% -
  Horiz. % 113.27% 112.74% 108.94% 108.93% 105.81% 104.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 20.0800 23.0000 23.1600 24.7600 25.0000 23.3600 24.0000 -
P/RPS 3.48 3.98 4.04 4.36 4.46 4.21 4.38 -14.20%
  QoQ % -12.56% -1.49% -7.34% -2.24% 5.94% -3.88% -
  Horiz. % 79.45% 90.87% 92.24% 99.54% 101.83% 96.12% 100.00%
P/EPS 14.14 16.14 16.07 17.19 17.11 15.86 16.47 -9.66%
  QoQ % -12.39% 0.44% -6.52% 0.47% 7.88% -3.70% -
  Horiz. % 85.85% 98.00% 97.57% 104.37% 103.89% 96.30% 100.00%
EY 7.07 6.20 6.22 5.82 5.84 6.31 6.07 10.69%
  QoQ % 14.03% -0.32% 6.87% -0.34% -7.45% 3.95% -
  Horiz. % 116.47% 102.14% 102.47% 95.88% 96.21% 103.95% 100.00%
DY 3.49 3.04 2.98 2.79 2.64 2.83 2.54 23.57%
  QoQ % 14.80% 2.01% 6.81% 5.68% -6.71% 11.42% -
  Horiz. % 137.40% 119.69% 117.32% 109.84% 103.94% 111.42% 100.00%
P/NAPS 1.83 2.11 2.19 2.35 2.44 2.30 2.46 -17.89%
  QoQ % -13.27% -3.65% -6.81% -3.69% 6.09% -6.50% -
  Horiz. % 74.39% 85.77% 89.02% 95.53% 99.19% 93.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 07/11/19 14/08/19 29/04/19 20/02/19 25/10/18 15/08/18 02/05/18 -
Price 19.8600 20.8000 22.5600 25.0600 24.9000 24.4800 24.0000 -
P/RPS 3.44 3.60 3.93 4.41 4.44 4.41 4.38 -14.86%
  QoQ % -4.44% -8.40% -10.88% -0.68% 0.68% 0.68% -
  Horiz. % 78.54% 82.19% 89.73% 100.68% 101.37% 100.68% 100.00%
P/EPS 13.99 14.60 15.65 17.40 17.05 16.62 16.47 -10.30%
  QoQ % -4.18% -6.71% -10.06% 2.05% 2.59% 0.91% -
  Horiz. % 84.94% 88.65% 95.02% 105.65% 103.52% 100.91% 100.00%
EY 7.15 6.85 6.39 5.75 5.87 6.02 6.07 11.52%
  QoQ % 4.38% 7.20% 11.13% -2.04% -2.49% -0.82% -
  Horiz. % 117.79% 112.85% 105.27% 94.73% 96.71% 99.18% 100.00%
DY 3.52 3.37 3.06 2.75 2.65 2.70 2.54 24.28%
  QoQ % 4.45% 10.13% 11.27% 3.77% -1.85% 6.30% -
  Horiz. % 138.58% 132.68% 120.47% 108.27% 104.33% 106.30% 100.00%
P/NAPS 1.81 1.90 2.14 2.37 2.43 2.41 2.46 -18.48%
  QoQ % -4.74% -11.21% -9.70% -2.47% 0.83% -2.03% -
  Horiz. % 73.58% 77.24% 86.99% 96.34% 98.78% 97.97% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers