Highlights

[PBBANK] QoQ TTM Result on 2016-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     1.15%    YoY -     9.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,102,740 19,947,703 19,831,126 19,588,548 19,181,550 18,781,089 18,190,574 6.86%
  QoQ % 0.78% 0.59% 1.24% 2.12% 2.13% 3.25% -
  Horiz. % 110.51% 109.66% 109.02% 107.69% 105.45% 103.25% 100.00%
PBT 6,554,032 6,619,097 6,674,649 6,654,275 6,491,395 6,200,897 6,139,286 4.43%
  QoQ % -0.98% -0.83% 0.31% 2.51% 4.68% 1.00% -
  Horiz. % 106.76% 107.82% 108.72% 108.39% 105.74% 101.00% 100.00%
Tax -1,286,597 -1,343,760 -1,434,861 -1,472,178 -1,370,156 -1,320,488 -1,273,708 0.67%
  QoQ % 4.25% 6.35% 2.53% -7.45% -3.76% -3.67% -
  Horiz. % 101.01% 105.50% 112.65% 115.58% 107.57% 103.67% 100.00%
NP 5,267,435 5,275,337 5,239,788 5,182,097 5,121,239 4,880,409 4,865,578 5.41%
  QoQ % -0.15% 0.68% 1.11% 1.19% 4.93% 0.30% -
  Horiz. % 108.26% 108.42% 107.69% 106.51% 105.25% 100.30% 100.00%
NP to SH 5,206,875 5,216,521 5,179,766 5,120,423 5,062,152 4,823,705 4,813,831 5.35%
  QoQ % -0.18% 0.71% 1.16% 1.15% 4.94% 0.21% -
  Horiz. % 108.16% 108.37% 107.60% 106.37% 105.16% 100.21% 100.00%
Tax Rate 19.63 % 20.30 % 21.50 % 22.12 % 21.11 % 21.30 % 20.75 % -3.62%
  QoQ % -3.30% -5.58% -2.80% 4.78% -0.89% 2.65% -
  Horiz. % 94.60% 97.83% 103.61% 106.60% 101.73% 102.65% 100.00%
Total Cost 14,835,305 14,672,366 14,591,338 14,406,451 14,060,311 13,900,680 13,324,996 7.39%
  QoQ % 1.11% 0.56% 1.28% 2.46% 1.15% 4.32% -
  Horiz. % 111.33% 110.11% 109.50% 108.12% 105.52% 104.32% 100.00%
Net Worth 34,213,222 32,826,175 32,443,500 31,111,671 31,230,991 29,640,055 29,322,255 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,239,666 2,239,666 2,239,666 2,162,539 2,162,436 2,123,821 2,123,821 3.59%
  QoQ % 0.00% 0.00% 3.57% 0.00% 1.82% 0.00% -
  Horiz. % 105.45% 105.45% 105.45% 101.82% 101.82% 100.00% 100.00%
Div Payout % 43.01 % 42.93 % 43.24 % 42.23 % 42.72 % 44.03 % 44.12 % -1.68%
  QoQ % 0.19% -0.72% 2.39% -1.15% -2.98% -0.20% -
  Horiz. % 97.48% 97.30% 98.01% 95.72% 96.83% 99.80% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 34,213,222 32,826,175 32,443,500 31,111,671 31,230,991 29,640,055 29,322,255 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 -
  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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.20 % 26.45 % 26.42 % 26.45 % 26.70 % 25.99 % 26.75 % -1.37%
  QoQ % -0.95% 0.11% -0.11% -0.94% 2.73% -2.84% -
  Horiz. % 97.94% 98.88% 98.77% 98.88% 99.81% 97.16% 100.00%
ROE 15.22 % 15.89 % 15.97 % 16.46 % 16.21 % 16.27 % 16.42 % -4.91%
  QoQ % -4.22% -0.50% -2.98% 1.54% -0.37% -0.91% -
  Horiz. % 92.69% 96.77% 97.26% 100.24% 98.72% 99.09% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 520.59 516.58 513.56 507.28 496.74 486.37 471.08 6.86%
  QoQ % 0.78% 0.59% 1.24% 2.12% 2.13% 3.25% -
  Horiz. % 110.51% 109.66% 109.02% 107.68% 105.45% 103.25% 100.00%
EPS 134.84 135.09 134.14 132.60 131.09 124.92 124.66 5.35%
  QoQ % -0.19% 0.71% 1.16% 1.15% 4.94% 0.21% -
  Horiz. % 108.17% 108.37% 107.60% 106.37% 105.16% 100.21% 100.00%
DPS 58.00 58.00 58.00 56.00 56.00 55.00 55.00 3.59%
  QoQ % 0.00% 0.00% 3.57% 0.00% 1.82% 0.00% -
  Horiz. % 105.45% 105.45% 105.45% 101.82% 101.82% 100.00% 100.00%
NAPS 8.8601 8.5009 8.4018 8.0569 8.0878 7.6758 7.5935 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 517.83 513.83 510.83 504.58 494.10 483.78 468.57 6.86%
  QoQ % 0.78% 0.59% 1.24% 2.12% 2.13% 3.25% -
  Horiz. % 110.51% 109.66% 109.02% 107.69% 105.45% 103.25% 100.00%
EPS 134.12 134.37 133.43 131.90 130.40 124.25 124.00 5.34%
  QoQ % -0.19% 0.70% 1.16% 1.15% 4.95% 0.20% -
  Horiz. % 108.16% 108.36% 107.60% 106.37% 105.16% 100.20% 100.00%
DPS 57.69 57.69 57.69 55.70 55.70 54.71 54.71 3.58%
  QoQ % 0.00% 0.00% 3.57% 0.00% 1.81% 0.00% -
  Horiz. % 105.45% 105.45% 105.45% 101.81% 101.81% 100.00% 100.00%
NAPS 8.8130 8.4557 8.3571 8.0141 8.0448 7.6350 7.5531 10.78%
  QoQ % 4.23% 1.18% 4.28% -0.38% 5.37% 1.08% -
  Horiz. % 116.68% 111.95% 110.64% 106.10% 106.51% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 19.7200 19.8200 19.4000 18.7800 18.5200 17.5200 18.7200 -
P/RPS 3.79 3.84 3.78 3.70 3.73 3.60 3.97 -3.03%
  QoQ % -1.30% 1.59% 2.16% -0.80% 3.61% -9.32% -
  Horiz. % 95.47% 96.73% 95.21% 93.20% 93.95% 90.68% 100.00%
P/EPS 14.62 14.67 14.46 14.16 14.13 14.03 15.02 -1.78%
  QoQ % -0.34% 1.45% 2.12% 0.21% 0.71% -6.59% -
  Horiz. % 97.34% 97.67% 96.27% 94.27% 94.07% 93.41% 100.00%
EY 6.84 6.82 6.91 7.06 7.08 7.13 6.66 1.79%
  QoQ % 0.29% -1.30% -2.12% -0.28% -0.70% 7.06% -
  Horiz. % 102.70% 102.40% 103.75% 106.01% 106.31% 107.06% 100.00%
DY 2.94 2.93 2.99 2.98 3.02 3.14 2.94 -
  QoQ % 0.34% -2.01% 0.34% -1.32% -3.82% 6.80% -
  Horiz. % 100.00% 99.66% 101.70% 101.36% 102.72% 106.80% 100.00%
P/NAPS 2.23 2.33 2.31 2.33 2.29 2.28 2.47 -6.56%
  QoQ % -4.29% 0.87% -0.86% 1.75% 0.44% -7.69% -
  Horiz. % 90.28% 94.33% 93.52% 94.33% 92.71% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 02/02/17 20/10/16 28/07/16 20/04/16 03/02/16 22/10/15 30/07/15 -
Price 20.1400 19.8000 19.5600 19.0200 18.3800 18.6400 18.8800 -
P/RPS 3.87 3.83 3.81 3.75 3.70 3.83 4.01 -2.33%
  QoQ % 1.04% 0.52% 1.60% 1.35% -3.39% -4.49% -
  Horiz. % 96.51% 95.51% 95.01% 93.52% 92.27% 95.51% 100.00%
P/EPS 14.94 14.66 14.58 14.34 14.02 14.92 15.14 -0.88%
  QoQ % 1.91% 0.55% 1.67% 2.28% -6.03% -1.45% -
  Horiz. % 98.68% 96.83% 96.30% 94.72% 92.60% 98.55% 100.00%
EY 6.70 6.82 6.86 6.97 7.13 6.70 6.60 1.00%
  QoQ % -1.76% -0.58% -1.58% -2.24% 6.42% 1.52% -
  Horiz. % 101.52% 103.33% 103.94% 105.61% 108.03% 101.52% 100.00%
DY 2.88 2.93 2.97 2.94 3.05 2.95 2.91 -0.69%
  QoQ % -1.71% -1.35% 1.02% -3.61% 3.39% 1.37% -
  Horiz. % 98.97% 100.69% 102.06% 101.03% 104.81% 101.37% 100.00%
P/NAPS 2.27 2.33 2.33 2.36 2.27 2.43 2.49 -5.95%
  QoQ % -2.58% 0.00% -1.27% 3.96% -6.58% -2.41% -
  Horiz. % 91.16% 93.57% 93.57% 94.78% 91.16% 97.59% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers