Highlights

[PBBANK] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -2.74%    YoY -     -2.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,332,626 21,570,182 20,390,664 19,975,114 18,675,962 16,014,956 14,952,170 6.91%
  YoY % 3.53% 5.78% 2.08% 6.96% 16.62% 7.11% -
  Horiz. % 149.36% 144.26% 136.37% 133.59% 124.90% 107.11% 100.00%
PBT 7,099,668 7,103,370 6,734,962 6,406,158 6,039,650 5,389,588 5,221,068 5.25%
  YoY % -0.05% 5.47% 5.13% 6.07% 12.06% 3.23% -
  Horiz. % 135.98% 136.05% 129.00% 122.70% 115.68% 103.23% 100.00%
Tax -1,538,858 -1,426,788 -1,500,274 -1,374,854 -1,245,444 -1,199,858 -1,194,650 4.31%
  YoY % -7.85% 4.90% -9.12% -10.39% -3.80% -0.44% -
  Horiz. % 128.81% 119.43% 125.58% 115.08% 104.25% 100.44% 100.00%
NP 5,560,810 5,676,582 5,234,688 5,031,304 4,794,206 4,189,730 4,026,418 5.53%
  YoY % -2.04% 8.44% 4.04% 4.95% 14.43% 4.06% -
  Horiz. % 138.11% 140.98% 130.01% 124.96% 119.07% 104.06% 100.00%
NP to SH 5,486,078 5,603,200 5,159,614 4,971,886 4,736,658 4,146,656 3,983,612 5.48%
  YoY % -2.09% 8.60% 3.78% 4.97% 14.23% 4.09% -
  Horiz. % 137.72% 140.66% 129.52% 124.81% 118.90% 104.09% 100.00%
Tax Rate 21.68 % 20.09 % 22.28 % 21.46 % 20.62 % 22.26 % 22.88 % -0.89%
  YoY % 7.91% -9.83% 3.82% 4.07% -7.37% -2.71% -
  Horiz. % 94.76% 87.81% 97.38% 93.79% 90.12% 97.29% 100.00%
Total Cost 16,771,816 15,893,600 15,155,976 14,943,810 13,881,756 11,825,226 10,925,752 7.40%
  YoY % 5.53% 4.87% 1.42% 7.65% 17.39% 8.23% -
  Horiz. % 153.51% 145.47% 138.72% 136.78% 127.06% 108.23% 100.00%
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 14.32%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.81% 12.88% -
  Horiz. % 223.35% 207.08% 187.09% 170.87% 154.43% 112.88% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,562,211 2,472,916 2,085,206 2,007,976 1,853,517 1,611,031 1,541,049 8.84%
  YoY % 3.61% 18.59% 3.85% 8.33% 15.05% 4.54% -
  Horiz. % 166.26% 160.47% 135.31% 130.30% 120.28% 104.54% 100.00%
Div Payout % 46.70 % 44.13 % 40.41 % 40.39 % 39.13 % 38.85 % 38.68 % 3.19%
  YoY % 5.82% 9.21% 0.05% 3.22% 0.72% 0.44% -
  Horiz. % 120.73% 114.09% 104.47% 104.42% 101.16% 100.44% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 14.32%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.81% 12.88% -
  Horiz. % 223.35% 207.08% 187.09% 170.87% 154.43% 112.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,502,243 3,502,384 1.73%
  YoY % 0.47% 0.06% 0.00% 0.00% 10.26% -0.00% -
  Horiz. % 110.84% 110.32% 110.25% 110.25% 110.25% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 24.90 % 26.32 % 25.67 % 25.19 % 25.67 % 26.16 % 26.93 % -1.30%
  YoY % -5.40% 2.53% 1.91% -1.87% -1.87% -2.86% -
  Horiz. % 92.46% 97.73% 95.32% 93.54% 95.32% 97.14% 100.00%
ROE 12.94 % 14.25 % 14.52 % 15.32 % 16.15 % 19.35 % 20.98 % -7.73%
  YoY % -9.19% -1.86% -5.22% -5.14% -16.54% -7.77% -
  Horiz. % 61.68% 67.92% 69.21% 73.02% 76.98% 92.23% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 575.27 558.24 528.05 517.29 483.65 457.28 426.91 5.09%
  YoY % 3.05% 5.72% 2.08% 6.96% 5.77% 7.11% -
  Horiz. % 134.75% 130.76% 123.69% 121.17% 113.29% 107.11% 100.00%
EPS 141.32 145.06 133.62 128.76 122.66 118.40 113.74 3.68%
  YoY % -2.58% 8.56% 3.77% 4.97% 3.60% 4.10% -
  Horiz. % 124.25% 127.54% 117.48% 113.21% 107.84% 104.10% 100.00%
DPS 66.00 64.00 54.00 52.00 48.00 46.00 44.00 6.99%
  YoY % 3.12% 18.52% 3.85% 8.33% 4.35% 4.55% -
  Horiz. % 150.00% 145.45% 122.73% 118.18% 109.09% 104.55% 100.00%
NAPS 10.9240 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 12.38%
  YoY % 7.35% 10.61% 9.50% 10.64% 24.08% 12.88% -
  Horiz. % 201.50% 187.70% 169.70% 154.98% 140.07% 112.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 575.27 555.63 525.24 514.54 481.07 412.53 385.15 6.91%
  YoY % 3.53% 5.79% 2.08% 6.96% 16.61% 7.11% -
  Horiz. % 149.36% 144.26% 136.37% 133.59% 124.90% 107.11% 100.00%
EPS 141.32 144.33 132.91 128.07 122.01 106.81 102.61 5.48%
  YoY % -2.09% 8.59% 3.78% 4.97% 14.23% 4.09% -
  Horiz. % 137.73% 140.66% 129.53% 124.81% 118.91% 104.09% 100.00%
DPS 66.00 63.70 53.71 51.72 47.74 41.50 39.70 8.84%
  YoY % 3.61% 18.60% 3.85% 8.34% 15.04% 4.53% -
  Horiz. % 166.25% 160.45% 135.29% 130.28% 120.25% 104.53% 100.00%
NAPS 10.9240 10.1282 9.1508 8.3571 7.5531 5.5208 4.8910 14.32%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.81% 12.88% -
  Horiz. % 223.35% 207.08% 187.09% 170.87% 154.43% 112.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 23.0000 23.3600 20.3200 19.4000 18.7200 19.5800 16.9400 -
P/RPS 4.00 4.18 3.85 3.75 3.87 4.28 3.97 0.13%
  YoY % -4.31% 8.57% 2.67% -3.10% -9.58% 7.81% -
  Horiz. % 100.76% 105.29% 96.98% 94.46% 97.48% 107.81% 100.00%
P/EPS 16.28 16.11 15.21 15.07 15.26 16.54 14.89 1.50%
  YoY % 1.06% 5.92% 0.93% -1.25% -7.74% 11.08% -
  Horiz. % 109.34% 108.19% 102.15% 101.21% 102.48% 111.08% 100.00%
EY 6.14 6.21 6.58 6.64 6.55 6.05 6.71 -1.47%
  YoY % -1.13% -5.62% -0.90% 1.37% 8.26% -9.84% -
  Horiz. % 91.51% 92.55% 98.06% 98.96% 97.62% 90.16% 100.00%
DY 2.87 2.74 2.66 2.68 2.56 2.35 2.60 1.66%
  YoY % 4.74% 3.01% -0.75% 4.69% 8.94% -9.62% -
  Horiz. % 110.38% 105.38% 102.31% 103.08% 98.46% 90.38% 100.00%
P/NAPS 2.11 2.30 2.21 2.31 2.47 3.20 3.12 -6.31%
  YoY % -8.26% 4.07% -4.33% -6.48% -22.81% 2.56% -
  Horiz. % 67.63% 73.72% 70.83% 74.04% 79.17% 102.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 -
Price 20.8000 24.4800 20.4200 19.5600 18.8800 20.0000 17.1000 -
P/RPS 3.62 4.39 3.87 3.78 3.90 4.37 4.01 -1.69%
  YoY % -17.54% 13.44% 2.38% -3.08% -10.76% 8.98% -
  Horiz. % 90.27% 109.48% 96.51% 94.26% 97.26% 108.98% 100.00%
P/EPS 14.72 16.88 15.28 15.19 15.39 16.89 15.03 -0.35%
  YoY % -12.80% 10.47% 0.59% -1.30% -8.88% 12.38% -
  Horiz. % 97.94% 112.31% 101.66% 101.06% 102.40% 112.38% 100.00%
EY 6.79 5.92 6.54 6.58 6.50 5.92 6.65 0.35%
  YoY % 14.70% -9.48% -0.61% 1.23% 9.80% -10.98% -
  Horiz. % 102.11% 89.02% 98.35% 98.95% 97.74% 89.02% 100.00%
DY 3.17 2.61 2.64 2.66 2.54 2.30 2.57 3.56%
  YoY % 21.46% -1.14% -0.75% 4.72% 10.43% -10.51% -
  Horiz. % 123.35% 101.56% 102.72% 103.50% 98.83% 89.49% 100.00%
P/NAPS 1.90 2.41 2.22 2.33 2.49 3.27 3.15 -8.08%
  YoY % -21.16% 8.56% -4.72% -6.43% -23.85% 3.81% -
  Horiz. % 60.32% 76.51% 70.48% 73.97% 79.05% 103.81% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers