Highlights

[PBBANK] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     1.08%    YoY -     14.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 21,570,182 20,390,664 19,975,114 18,675,962 16,014,956 14,952,170 13,678,580 7.88%
  YoY % 5.78% 2.08% 6.96% 16.62% 7.11% 9.31% -
  Horiz. % 157.69% 149.07% 146.03% 136.53% 117.08% 109.31% 100.00%
PBT 7,103,370 6,734,962 6,406,158 6,039,650 5,389,588 5,221,068 4,915,084 6.33%
  YoY % 5.47% 5.13% 6.07% 12.06% 3.23% 6.23% -
  Horiz. % 144.52% 137.03% 130.34% 122.88% 109.65% 106.23% 100.00%
Tax -1,426,788 -1,500,274 -1,374,854 -1,245,444 -1,199,858 -1,194,650 -1,132,922 3.92%
  YoY % 4.90% -9.12% -10.39% -3.80% -0.44% -5.45% -
  Horiz. % 125.94% 132.43% 121.35% 109.93% 105.91% 105.45% 100.00%
NP 5,676,582 5,234,688 5,031,304 4,794,206 4,189,730 4,026,418 3,782,162 7.00%
  YoY % 8.44% 4.04% 4.95% 14.43% 4.06% 6.46% -
  Horiz. % 150.09% 138.40% 133.03% 126.76% 110.78% 106.46% 100.00%
NP to SH 5,603,200 5,159,614 4,971,886 4,736,658 4,146,656 3,983,612 3,744,500 6.94%
  YoY % 8.60% 3.78% 4.97% 14.23% 4.09% 6.39% -
  Horiz. % 149.64% 137.79% 132.78% 126.50% 110.74% 106.39% 100.00%
Tax Rate 20.09 % 22.28 % 21.46 % 20.62 % 22.26 % 22.88 % 23.05 % -2.26%
  YoY % -9.83% 3.82% 4.07% -7.37% -2.71% -0.74% -
  Horiz. % 87.16% 96.66% 93.10% 89.46% 96.57% 99.26% 100.00%
Total Cost 15,893,600 15,155,976 14,943,810 13,881,756 11,825,226 10,925,752 9,896,418 8.21%
  YoY % 4.87% 1.42% 7.65% 17.39% 8.23% 10.40% -
  Horiz. % 160.60% 153.15% 151.00% 140.27% 119.49% 110.40% 100.00%
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 15.41%
  YoY % 10.68% 9.50% 10.64% 36.81% 12.88% 14.18% -
  Horiz. % 236.45% 213.63% 195.11% 176.34% 128.89% 114.18% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,472,916 2,085,206 2,007,976 1,853,517 1,611,031 1,541,049 1,400,784 9.93%
  YoY % 18.59% 3.85% 8.33% 15.05% 4.54% 10.01% -
  Horiz. % 176.54% 148.86% 143.35% 132.32% 115.01% 110.01% 100.00%
Div Payout % 44.13 % 40.41 % 40.39 % 39.13 % 38.85 % 38.68 % 37.41 % 2.79%
  YoY % 9.21% 0.05% 3.22% 0.72% 0.44% 3.39% -
  Horiz. % 117.96% 108.02% 107.97% 104.60% 103.85% 103.39% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 15.41%
  YoY % 10.68% 9.50% 10.64% 36.81% 12.88% 14.18% -
  Horiz. % 236.45% 213.63% 195.11% 176.34% 128.89% 114.18% 100.00%
NOSH 3,863,932 3,861,494 3,861,494 3,861,494 3,502,243 3,502,384 3,501,960 1.65%
  YoY % 0.06% 0.00% 0.00% 10.26% -0.00% 0.01% -
  Horiz. % 110.34% 110.27% 110.27% 110.27% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.32 % 25.67 % 25.19 % 25.67 % 26.16 % 26.93 % 27.65 % -0.82%
  YoY % 2.53% 1.91% -1.87% -1.87% -2.86% -2.60% -
  Horiz. % 95.19% 92.84% 91.10% 92.84% 94.61% 97.40% 100.00%
ROE 14.25 % 14.52 % 15.32 % 16.15 % 19.35 % 20.98 % 22.52 % -7.34%
  YoY % -1.86% -5.22% -5.14% -16.54% -7.77% -6.84% -
  Horiz. % 63.28% 64.48% 68.03% 71.71% 85.92% 93.16% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 558.24 528.05 517.29 483.65 457.28 426.91 390.60 6.13%
  YoY % 5.72% 2.08% 6.96% 5.77% 7.11% 9.30% -
  Horiz. % 142.92% 135.19% 132.43% 123.82% 117.07% 109.30% 100.00%
EPS 145.06 133.62 128.76 122.66 118.40 113.74 106.92 5.21%
  YoY % 8.56% 3.77% 4.97% 3.60% 4.10% 6.38% -
  Horiz. % 135.67% 124.97% 120.43% 114.72% 110.74% 106.38% 100.00%
DPS 64.00 54.00 52.00 48.00 46.00 44.00 40.00 8.14%
  YoY % 18.52% 3.85% 8.33% 4.35% 4.55% 10.00% -
  Horiz. % 160.00% 135.00% 130.00% 120.00% 115.00% 110.00% 100.00%
NAPS 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 13.54%
  YoY % 10.61% 9.50% 10.64% 24.08% 12.88% 14.17% -
  Horiz. % 214.30% 193.74% 176.94% 159.92% 128.88% 114.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 555.63 525.24 514.54 481.07 412.53 385.15 352.35 7.88%
  YoY % 5.79% 2.08% 6.96% 16.61% 7.11% 9.31% -
  Horiz. % 157.69% 149.07% 146.03% 136.53% 117.08% 109.31% 100.00%
EPS 144.33 132.91 128.07 122.01 106.81 102.61 96.45 6.95%
  YoY % 8.59% 3.78% 4.97% 14.23% 4.09% 6.39% -
  Horiz. % 149.64% 137.80% 132.78% 126.50% 110.74% 106.39% 100.00%
DPS 63.70 53.71 51.72 47.74 41.50 39.70 36.08 9.93%
  YoY % 18.60% 3.85% 8.34% 15.04% 4.53% 10.03% -
  Horiz. % 176.55% 148.86% 143.35% 132.32% 115.02% 110.03% 100.00%
NAPS 10.1282 9.1508 8.3571 7.5531 5.5208 4.8910 4.2834 15.41%
  YoY % 10.68% 9.50% 10.64% 36.81% 12.88% 14.18% -
  Horiz. % 236.45% 213.63% 195.10% 176.33% 128.89% 114.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 23.3600 20.3200 19.4000 18.7200 19.5800 16.9400 13.7600 -
P/RPS 4.18 3.85 3.75 3.87 4.28 3.97 3.52 2.90%
  YoY % 8.57% 2.67% -3.10% -9.58% 7.81% 12.78% -
  Horiz. % 118.75% 109.38% 106.53% 109.94% 121.59% 112.78% 100.00%
P/EPS 16.11 15.21 15.07 15.26 16.54 14.89 12.87 3.81%
  YoY % 5.92% 0.93% -1.25% -7.74% 11.08% 15.70% -
  Horiz. % 125.17% 118.18% 117.09% 118.57% 128.52% 115.70% 100.00%
EY 6.21 6.58 6.64 6.55 6.05 6.71 7.77 -3.66%
  YoY % -5.62% -0.90% 1.37% 8.26% -9.84% -13.64% -
  Horiz. % 79.92% 84.68% 85.46% 84.30% 77.86% 86.36% 100.00%
DY 2.74 2.66 2.68 2.56 2.35 2.60 2.91 -1.00%
  YoY % 3.01% -0.75% 4.69% 8.94% -9.62% -10.65% -
  Horiz. % 94.16% 91.41% 92.10% 87.97% 80.76% 89.35% 100.00%
P/NAPS 2.30 2.21 2.31 2.47 3.20 3.12 2.90 -3.79%
  YoY % 4.07% -4.33% -6.48% -22.81% 2.56% 7.59% -
  Horiz. % 79.31% 76.21% 79.66% 85.17% 110.34% 107.59% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 -
Price 24.4800 20.4200 19.5600 18.8800 20.0000 17.1000 14.3400 -
P/RPS 4.39 3.87 3.78 3.90 4.37 4.01 3.67 3.03%
  YoY % 13.44% 2.38% -3.08% -10.76% 8.98% 9.26% -
  Horiz. % 119.62% 105.45% 103.00% 106.27% 119.07% 109.26% 100.00%
P/EPS 16.88 15.28 15.19 15.39 16.89 15.03 13.41 3.91%
  YoY % 10.47% 0.59% -1.30% -8.88% 12.38% 12.08% -
  Horiz. % 125.88% 113.94% 113.27% 114.77% 125.95% 112.08% 100.00%
EY 5.92 6.54 6.58 6.50 5.92 6.65 7.46 -3.78%
  YoY % -9.48% -0.61% 1.23% 9.80% -10.98% -10.86% -
  Horiz. % 79.36% 87.67% 88.20% 87.13% 79.36% 89.14% 100.00%
DY 2.61 2.64 2.66 2.54 2.30 2.57 2.79 -1.10%
  YoY % -1.14% -0.75% 4.72% 10.43% -10.51% -7.89% -
  Horiz. % 93.55% 94.62% 95.34% 91.04% 82.44% 92.11% 100.00%
P/NAPS 2.41 2.22 2.33 2.49 3.27 3.15 3.02 -3.69%
  YoY % 8.56% -4.72% -6.43% -23.85% 3.81% 4.30% -
  Horiz. % 79.80% 73.51% 77.15% 82.45% 108.28% 104.30% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers