Highlights

[PBBANK] QoQ TTM Result on 2017-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     0.35%    YoY -     2.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 20,858,174 20,591,707 20,310,515 20,123,624 20,102,740 19,947,703 19,831,126 3.41%
  QoQ % 1.29% 1.38% 0.93% 0.10% 0.78% 0.59% -
  Horiz. % 105.18% 103.84% 102.42% 101.47% 101.37% 100.59% 100.00%
PBT 7,117,672 6,953,146 6,718,434 6,533,946 6,554,032 6,619,097 6,674,649 4.37%
  QoQ % 2.37% 3.49% 2.82% -0.31% -0.98% -0.83% -
  Horiz. % 106.64% 104.17% 100.66% 97.89% 98.19% 99.17% 100.00%
Tax -1,570,693 -1,412,263 -1,349,307 -1,246,228 -1,286,597 -1,343,760 -1,434,861 6.20%
  QoQ % -11.22% -4.67% -8.27% 3.14% 4.25% 6.35% -
  Horiz. % 109.47% 98.43% 94.04% 86.85% 89.67% 93.65% 100.00%
NP 5,546,979 5,540,883 5,369,127 5,287,718 5,267,435 5,275,337 5,239,788 3.86%
  QoQ % 0.11% 3.20% 1.54% 0.39% -0.15% 0.68% -
  Horiz. % 105.86% 105.75% 102.47% 100.91% 100.53% 100.68% 100.00%
NP to SH 5,470,035 5,467,349 5,300,739 5,225,066 5,206,875 5,216,521 5,179,766 3.69%
  QoQ % 0.05% 3.14% 1.45% 0.35% -0.18% 0.71% -
  Horiz. % 105.60% 105.55% 102.34% 100.87% 100.52% 100.71% 100.00%
Tax Rate 22.07 % 20.31 % 20.08 % 19.07 % 19.63 % 20.30 % 21.50 % 1.75%
  QoQ % 8.67% 1.15% 5.30% -2.85% -3.30% -5.58% -
  Horiz. % 102.65% 94.47% 93.40% 88.70% 91.30% 94.42% 100.00%
Total Cost 15,311,195 15,050,824 14,941,388 14,835,906 14,835,305 14,672,366 14,591,338 3.25%
  QoQ % 1.73% 0.73% 0.71% 0.00% 1.11% 0.56% -
  Horiz. % 104.93% 103.15% 102.40% 101.68% 101.67% 100.56% 100.00%
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,355,511 2,278,281 2,278,281 2,239,666 2,239,666 2,239,666 2,239,666 3.41%
  QoQ % 3.39% 0.00% 1.72% 0.00% 0.00% 0.00% -
  Horiz. % 105.17% 101.72% 101.72% 100.00% 100.00% 100.00% 100.00%
Div Payout % 43.06 % 41.67 % 42.98 % 42.86 % 43.01 % 42.93 % 43.24 % -0.28%
  QoQ % 3.34% -3.05% 0.28% -0.35% 0.19% -0.72% -
  Horiz. % 99.58% 96.37% 99.40% 99.12% 99.47% 99.28% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.59 % 26.91 % 26.44 % 26.28 % 26.20 % 26.45 % 26.42 % 0.43%
  QoQ % -1.19% 1.78% 0.61% 0.31% -0.95% 0.11% -
  Horiz. % 100.64% 101.85% 100.08% 99.47% 99.17% 100.11% 100.00%
ROE 14.64 % 15.23 % 14.92 % 15.28 % 15.22 % 15.89 % 15.97 % -5.62%
  QoQ % -3.87% 2.08% -2.36% 0.39% -4.22% -0.50% -
  Horiz. % 91.67% 95.37% 93.43% 95.68% 95.30% 99.50% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 540.16 533.26 525.98 521.14 520.59 516.58 513.56 3.41%
  QoQ % 1.29% 1.38% 0.93% 0.11% 0.78% 0.59% -
  Horiz. % 105.18% 103.84% 102.42% 101.48% 101.37% 100.59% 100.00%
EPS 141.66 141.59 137.27 135.31 134.84 135.09 134.14 3.69%
  QoQ % 0.05% 3.15% 1.45% 0.35% -0.19% 0.71% -
  Horiz. % 105.61% 105.55% 102.33% 100.87% 100.52% 100.71% 100.00%
DPS 61.00 59.00 59.00 58.00 58.00 58.00 58.00 3.41%
  QoQ % 3.39% 0.00% 1.72% 0.00% 0.00% 0.00% -
  Horiz. % 105.17% 101.72% 101.72% 100.00% 100.00% 100.00% 100.00%
NAPS 9.6762 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 9.84%
  QoQ % 4.06% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 537.29 530.42 523.18 518.36 517.83 513.83 510.83 3.41%
  QoQ % 1.30% 1.38% 0.93% 0.10% 0.78% 0.59% -
  Horiz. % 105.18% 103.83% 102.42% 101.47% 101.37% 100.59% 100.00%
EPS 140.90 140.83 136.54 134.59 134.12 134.37 133.43 3.69%
  QoQ % 0.05% 3.14% 1.45% 0.35% -0.19% 0.70% -
  Horiz. % 105.60% 105.55% 102.33% 100.87% 100.52% 100.70% 100.00%
DPS 60.68 58.69 58.69 57.69 57.69 57.69 57.69 3.42%
  QoQ % 3.39% 0.00% 1.73% 0.00% 0.00% 0.00% -
  Horiz. % 105.18% 101.73% 101.73% 100.00% 100.00% 100.00% 100.00%
NAPS 9.6247 9.2497 9.1508 8.8087 8.8130 8.4557 8.3571 9.84%
  QoQ % 4.05% 1.08% 3.88% -0.05% 4.23% 1.18% -
  Horiz. % 115.17% 110.68% 109.50% 105.40% 105.46% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 20.7800 20.4400 20.3200 19.9000 19.7200 19.8200 19.4000 -
P/RPS 3.85 3.83 3.86 3.82 3.79 3.84 3.78 1.23%
  QoQ % 0.52% -0.78% 1.05% 0.79% -1.30% 1.59% -
  Horiz. % 101.85% 101.32% 102.12% 101.06% 100.26% 101.59% 100.00%
P/EPS 14.67 14.44 14.80 14.71 14.62 14.67 14.46 0.96%
  QoQ % 1.59% -2.43% 0.61% 0.62% -0.34% 1.45% -
  Horiz. % 101.45% 99.86% 102.35% 101.73% 101.11% 101.45% 100.00%
EY 6.82 6.93 6.76 6.80 6.84 6.82 6.91 -0.87%
  QoQ % -1.59% 2.51% -0.59% -0.58% 0.29% -1.30% -
  Horiz. % 98.70% 100.29% 97.83% 98.41% 98.99% 98.70% 100.00%
DY 2.94 2.89 2.90 2.91 2.94 2.93 2.99 -1.11%
  QoQ % 1.73% -0.34% -0.34% -1.02% 0.34% -2.01% -
  Horiz. % 98.33% 96.66% 96.99% 97.32% 98.33% 97.99% 100.00%
P/NAPS 2.15 2.20 2.21 2.25 2.23 2.33 2.31 -4.66%
  QoQ % -2.27% -0.45% -1.78% 0.90% -4.29% 0.87% -
  Horiz. % 93.07% 95.24% 95.67% 97.40% 96.54% 100.87% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 -
Price 22.2800 20.4800 20.4200 19.9200 20.1400 19.8000 19.5600 -
P/RPS 4.12 3.84 3.88 3.82 3.87 3.83 3.81 5.34%
  QoQ % 7.29% -1.03% 1.57% -1.29% 1.04% 0.52% -
  Horiz. % 108.14% 100.79% 101.84% 100.26% 101.57% 100.52% 100.00%
P/EPS 15.73 14.46 14.88 14.72 14.94 14.66 14.58 5.18%
  QoQ % 8.78% -2.82% 1.09% -1.47% 1.91% 0.55% -
  Horiz. % 107.89% 99.18% 102.06% 100.96% 102.47% 100.55% 100.00%
EY 6.36 6.91 6.72 6.79 6.70 6.82 6.86 -4.91%
  QoQ % -7.96% 2.83% -1.03% 1.34% -1.76% -0.58% -
  Horiz. % 92.71% 100.73% 97.96% 98.98% 97.67% 99.42% 100.00%
DY 2.74 2.88 2.89 2.91 2.88 2.93 2.97 -5.22%
  QoQ % -4.86% -0.35% -0.69% 1.04% -1.71% -1.35% -
  Horiz. % 92.26% 96.97% 97.31% 97.98% 96.97% 98.65% 100.00%
P/NAPS 2.30 2.20 2.22 2.25 2.27 2.33 2.33 -0.86%
  QoQ % 4.55% -0.90% -1.33% -0.88% -2.58% 0.00% -
  Horiz. % 98.71% 94.42% 95.28% 96.57% 97.42% 100.00% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS