Highlights

[PBBANK] QoQ TTM Result on 2017-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     0.05%    YoY -     5.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,760,317 21,447,933 21,179,142 20,858,174 20,591,707 20,310,515 20,123,624 5.35%
  QoQ % 1.46% 1.27% 1.54% 1.29% 1.38% 0.93% -
  Horiz. % 108.13% 106.58% 105.25% 103.65% 102.33% 100.93% 100.00%
PBT 7,268,683 7,301,876 7,280,159 7,117,672 6,953,146 6,718,434 6,533,946 7.36%
  QoQ % -0.45% 0.30% 2.28% 2.37% 3.49% 2.82% -
  Horiz. % 111.24% 111.75% 111.42% 108.93% 106.42% 102.82% 100.00%
Tax -1,523,447 -1,533,950 -1,575,744 -1,570,693 -1,412,263 -1,349,307 -1,246,228 14.31%
  QoQ % 0.68% 2.65% -0.32% -11.22% -4.67% -8.27% -
  Horiz. % 122.24% 123.09% 126.44% 126.04% 113.32% 108.27% 100.00%
NP 5,745,236 5,767,926 5,704,415 5,546,979 5,540,883 5,369,127 5,287,718 5.68%
  QoQ % -0.39% 1.11% 2.84% 0.11% 3.20% 1.54% -
  Horiz. % 108.65% 109.08% 107.88% 104.90% 104.79% 101.54% 100.00%
NP to SH 5,670,723 5,691,828 5,627,434 5,470,035 5,467,349 5,300,739 5,225,066 5.60%
  QoQ % -0.37% 1.14% 2.88% 0.05% 3.14% 1.45% -
  Horiz. % 108.53% 108.93% 107.70% 104.69% 104.64% 101.45% 100.00%
Tax Rate 20.96 % 21.01 % 21.64 % 22.07 % 20.31 % 20.08 % 19.07 % 6.50%
  QoQ % -0.24% -2.91% -1.95% 8.67% 1.15% 5.30% -
  Horiz. % 109.91% 110.17% 113.48% 115.73% 106.50% 105.30% 100.00%
Total Cost 16,015,081 15,680,007 15,474,727 15,311,195 15,050,824 14,941,388 14,835,906 5.23%
  QoQ % 2.14% 1.33% 1.07% 1.73% 0.73% 0.71% -
  Horiz. % 107.95% 105.69% 104.31% 103.20% 101.45% 100.71% 100.00%
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,549,366 2,549,366 2,355,511 2,355,511 2,278,281 2,278,281 2,239,666 9.01%
  QoQ % 0.00% 8.23% 0.00% 3.39% 0.00% 1.72% -
  Horiz. % 113.83% 113.83% 105.17% 105.17% 101.72% 101.72% 100.00%
Div Payout % 44.96 % 44.79 % 41.86 % 43.06 % 41.67 % 42.98 % 42.86 % 3.24%
  QoQ % 0.38% 7.00% -2.79% 3.34% -3.05% 0.28% -
  Horiz. % 104.90% 104.50% 97.67% 100.47% 97.22% 100.28% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 0.36%
  QoQ % 0.47% 0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.53% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.40 % 26.89 % 26.93 % 26.59 % 26.91 % 26.44 % 26.28 % 0.30%
  QoQ % -1.82% -0.15% 1.28% -1.19% 1.78% 0.61% -
  Horiz. % 100.46% 102.32% 102.47% 101.18% 102.40% 100.61% 100.00%
ROE 14.25 % 14.48 % 14.96 % 14.64 % 15.23 % 14.92 % 15.28 % -4.54%
  QoQ % -1.59% -3.21% 2.19% -3.87% 2.08% -2.36% -
  Horiz. % 93.26% 94.76% 97.91% 95.81% 99.67% 97.64% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 560.52 555.08 548.47 540.16 533.26 525.98 521.14 4.97%
  QoQ % 0.98% 1.21% 1.54% 1.29% 1.38% 0.93% -
  Horiz. % 107.56% 106.51% 105.24% 103.65% 102.33% 100.93% 100.00%
EPS 146.07 147.31 145.73 141.66 141.59 137.27 135.31 5.23%
  QoQ % -0.84% 1.08% 2.87% 0.05% 3.15% 1.45% -
  Horiz. % 107.95% 108.87% 107.70% 104.69% 104.64% 101.45% 100.00%
DPS 66.00 66.00 61.00 61.00 59.00 59.00 58.00 8.99%
  QoQ % 0.00% 8.20% 0.00% 3.39% 0.00% 1.72% -
  Horiz. % 113.79% 113.79% 105.17% 105.17% 101.72% 101.72% 100.00%
NAPS 10.2521 10.1759 9.7410 9.6762 9.2991 9.1997 8.8558 10.24%
  QoQ % 0.75% 4.46% 0.67% 4.06% 1.08% 3.88% -
  Horiz. % 115.77% 114.91% 110.00% 109.26% 105.01% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 112.10 110.50 109.11 107.46 106.08 104.64 103.67 5.35%
  QoQ % 1.45% 1.27% 1.54% 1.30% 1.38% 0.94% -
  Horiz. % 108.13% 106.59% 105.25% 103.66% 102.32% 100.94% 100.00%
EPS 29.21 29.32 28.99 28.18 28.17 27.31 26.92 5.59%
  QoQ % -0.38% 1.14% 2.87% 0.04% 3.15% 1.45% -
  Horiz. % 108.51% 108.92% 107.69% 104.68% 104.64% 101.45% 100.00%
DPS 13.13 13.13 12.14 12.14 11.74 11.74 11.54 8.98%
  QoQ % 0.00% 8.15% 0.00% 3.41% 0.00% 1.73% -
  Horiz. % 113.78% 113.78% 105.20% 105.20% 101.73% 101.73% 100.00%
NAPS 2.0504 2.0256 1.9378 1.9249 1.8499 1.8302 1.7617 10.64%
  QoQ % 1.22% 4.53% 0.67% 4.05% 1.08% 3.89% -
  Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 25.0000 23.3600 24.0000 20.7800 20.4400 20.3200 19.9000 -
P/RPS 4.46 4.21 4.38 3.85 3.83 3.86 3.82 10.87%
  QoQ % 5.94% -3.88% 13.77% 0.52% -0.78% 1.05% -
  Horiz. % 116.75% 110.21% 114.66% 100.79% 100.26% 101.05% 100.00%
P/EPS 17.11 15.86 16.47 14.67 14.44 14.80 14.71 10.59%
  QoQ % 7.88% -3.70% 12.27% 1.59% -2.43% 0.61% -
  Horiz. % 116.32% 107.82% 111.96% 99.73% 98.16% 100.61% 100.00%
EY 5.84 6.31 6.07 6.82 6.93 6.76 6.80 -9.64%
  QoQ % -7.45% 3.95% -11.00% -1.59% 2.51% -0.59% -
  Horiz. % 85.88% 92.79% 89.26% 100.29% 101.91% 99.41% 100.00%
DY 2.64 2.83 2.54 2.94 2.89 2.90 2.91 -6.28%
  QoQ % -6.71% 11.42% -13.61% 1.73% -0.34% -0.34% -
  Horiz. % 90.72% 97.25% 87.29% 101.03% 99.31% 99.66% 100.00%
P/NAPS 2.44 2.30 2.46 2.15 2.20 2.21 2.25 5.55%
  QoQ % 6.09% -6.50% 14.42% -2.27% -0.45% -1.78% -
  Horiz. % 108.44% 102.22% 109.33% 95.56% 97.78% 98.22% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 -
Price 24.9000 24.4800 24.0000 22.2800 20.4800 20.4200 19.9200 -
P/RPS 4.44 4.41 4.38 4.12 3.84 3.88 3.82 10.54%
  QoQ % 0.68% 0.68% 6.31% 7.29% -1.03% 1.57% -
  Horiz. % 116.23% 115.45% 114.66% 107.85% 100.52% 101.57% 100.00%
P/EPS 17.05 16.62 16.47 15.73 14.46 14.88 14.72 10.28%
  QoQ % 2.59% 0.91% 4.70% 8.78% -2.82% 1.09% -
  Horiz. % 115.83% 112.91% 111.89% 106.86% 98.23% 101.09% 100.00%
EY 5.87 6.02 6.07 6.36 6.91 6.72 6.79 -9.24%
  QoQ % -2.49% -0.82% -4.56% -7.96% 2.83% -1.03% -
  Horiz. % 86.45% 88.66% 89.40% 93.67% 101.77% 98.97% 100.00%
DY 2.65 2.70 2.54 2.74 2.88 2.89 2.91 -6.04%
  QoQ % -1.85% 6.30% -7.30% -4.86% -0.35% -0.69% -
  Horiz. % 91.07% 92.78% 87.29% 94.16% 98.97% 99.31% 100.00%
P/NAPS 2.43 2.41 2.46 2.30 2.20 2.22 2.25 5.26%
  QoQ % 0.83% -2.03% 6.96% 4.55% -0.90% -1.33% -
  Horiz. % 108.00% 107.11% 109.33% 102.22% 97.78% 98.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

472  417  621  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.19+0.005 
 JAKS 0.695+0.02 
 PA-WB 0.125+0.015 
 DNEX 0.29+0.01 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 
 MESTRON 0.2250.00 
 SCIB 2.89+0.35 

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