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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 20,508,690 22,332,626 21,570,182 20,390,664 19,975,114 18,675,962 16,014,956 4.20%
  YoY % -8.17% 3.53% 5.78% 2.08% 6.96% 16.62% -
  Horiz. % 128.06% 139.45% 134.69% 127.32% 124.73% 116.62% 100.00%
PBT 6,015,036 7,099,668 7,103,370 6,734,962 6,406,158 6,039,650 5,389,588 1.85%
  YoY % -15.28% -0.05% 5.47% 5.13% 6.07% 12.06% -
  Horiz. % 111.60% 131.73% 131.80% 124.96% 118.86% 112.06% 100.00%
Tax -1,307,952 -1,538,858 -1,426,788 -1,500,274 -1,374,854 -1,245,444 -1,199,858 1.45%
  YoY % 15.01% -7.85% 4.90% -9.12% -10.39% -3.80% -
  Horiz. % 109.01% 128.25% 118.91% 125.04% 114.58% 103.80% 100.00%
NP 4,707,084 5,560,810 5,676,582 5,234,688 5,031,304 4,794,206 4,189,730 1.96%
  YoY % -15.35% -2.04% 8.44% 4.04% 4.95% 14.43% -
  Horiz. % 112.35% 132.72% 135.49% 124.94% 120.09% 114.43% 100.00%
NP to SH 4,661,822 5,486,078 5,603,200 5,159,614 4,971,886 4,736,658 4,146,656 1.97%
  YoY % -15.02% -2.09% 8.60% 3.78% 4.97% 14.23% -
  Horiz. % 112.42% 132.30% 135.13% 124.43% 119.90% 114.23% 100.00%
Tax Rate 21.74 % 21.68 % 20.09 % 22.28 % 21.46 % 20.62 % 22.26 % -0.39%
  YoY % 0.28% 7.91% -9.83% 3.82% 4.07% -7.37% -
  Horiz. % 97.66% 97.39% 90.25% 100.09% 96.41% 92.63% 100.00%
Total Cost 15,801,606 16,771,816 15,893,600 15,155,976 14,943,810 13,881,756 11,825,226 4.95%
  YoY % -5.78% 5.53% 4.87% 1.42% 7.65% 17.39% -
  Horiz. % 133.63% 141.83% 134.40% 128.17% 126.37% 117.39% 100.00%
Net Worth 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.81% -
  Horiz. % 208.56% 197.87% 183.46% 165.75% 151.38% 136.81% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 2,562,211 2,472,916 2,085,206 2,007,976 1,853,517 1,611,031 -
  YoY % 0.00% 3.61% 18.59% 3.85% 8.33% 15.05% -
  Horiz. % 0.00% 159.04% 153.50% 129.43% 124.64% 115.05% 100.00%
Div Payout % - % 46.70 % 44.13 % 40.41 % 40.39 % 39.13 % 38.85 % -
  YoY % 0.00% 5.82% 9.21% 0.05% 3.22% 0.72% -
  Horiz. % 0.00% 120.21% 113.59% 104.02% 103.96% 100.72% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.81% -
  Horiz. % 208.56% 197.87% 183.46% 165.75% 151.38% 136.81% 100.00%
NOSH 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,502,243 1.73%
  YoY % 0.00% 0.47% 0.06% 0.00% 0.00% 10.26% -
  Horiz. % 110.85% 110.85% 110.33% 110.26% 110.26% 110.26% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 22.95 % 24.90 % 26.32 % 25.67 % 25.19 % 25.67 % 26.16 % -2.16%
  YoY % -7.83% -5.40% 2.53% 1.91% -1.87% -1.87% -
  Horiz. % 87.73% 95.18% 100.61% 98.13% 96.29% 98.13% 100.00%
ROE 10.43 % 12.94 % 14.25 % 14.52 % 15.32 % 16.15 % 19.35 % -9.78%
  YoY % -19.40% -9.19% -1.86% -5.22% -5.14% -16.54% -
  Horiz. % 53.90% 66.87% 73.64% 75.04% 79.17% 83.46% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 528.28 575.27 558.24 528.05 517.29 483.65 457.28 2.43%
  YoY % -8.17% 3.05% 5.72% 2.08% 6.96% 5.77% -
  Horiz. % 115.53% 125.80% 122.08% 115.48% 113.12% 105.77% 100.00%
EPS 120.08 141.32 145.06 133.62 128.76 122.66 118.40 0.23%
  YoY % -15.03% -2.58% 8.56% 3.77% 4.97% 3.60% -
  Horiz. % 101.42% 119.36% 122.52% 112.85% 108.75% 103.60% 100.00%
DPS 0.00 66.00 64.00 54.00 52.00 48.00 46.00 -
  YoY % 0.00% 3.12% 18.52% 3.85% 8.33% 4.35% -
  Horiz. % 0.00% 143.48% 139.13% 117.39% 113.04% 104.35% 100.00%
NAPS 11.5139 10.9240 10.1759 9.1997 8.4018 7.5935 6.1196 11.10%
  YoY % 5.40% 7.35% 10.61% 9.50% 10.64% 24.08% -
  Horiz. % 188.15% 178.51% 166.28% 150.33% 137.29% 124.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 105.66 115.05 111.13 105.05 102.91 96.21 82.51 4.20%
  YoY % -8.16% 3.53% 5.79% 2.08% 6.96% 16.60% -
  Horiz. % 128.06% 139.44% 134.69% 127.32% 124.72% 116.60% 100.00%
EPS 24.02 28.26 28.87 26.58 25.61 24.40 21.36 1.97%
  YoY % -15.00% -2.11% 8.62% 3.79% 4.96% 14.23% -
  Horiz. % 112.45% 132.30% 135.16% 124.44% 119.90% 114.23% 100.00%
DPS 0.00 13.20 12.74 10.74 10.34 9.55 8.30 -
  YoY % 0.00% 3.61% 18.62% 3.87% 8.27% 15.06% -
  Horiz. % 0.00% 159.04% 153.49% 129.40% 124.58% 115.06% 100.00%
NAPS 2.3028 2.1848 2.0256 1.8302 1.6714 1.5106 1.1042 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.80% -
  Horiz. % 208.55% 197.86% 183.45% 165.75% 151.37% 136.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 16.5000 23.0000 23.3600 20.3200 19.4000 18.7200 19.5800 -
P/RPS 3.12 4.00 4.18 3.85 3.75 3.87 4.28 -5.13%
  YoY % -22.00% -4.31% 8.57% 2.67% -3.10% -9.58% -
  Horiz. % 72.90% 93.46% 97.66% 89.95% 87.62% 90.42% 100.00%
P/EPS 13.74 16.28 16.11 15.21 15.07 15.26 16.54 -3.04%
  YoY % -15.60% 1.06% 5.92% 0.93% -1.25% -7.74% -
  Horiz. % 83.07% 98.43% 97.40% 91.96% 91.11% 92.26% 100.00%
EY 7.28 6.14 6.21 6.58 6.64 6.55 6.05 3.13%
  YoY % 18.57% -1.13% -5.62% -0.90% 1.37% 8.26% -
  Horiz. % 120.33% 101.49% 102.64% 108.76% 109.75% 108.26% 100.00%
DY 0.00 2.87 2.74 2.66 2.68 2.56 2.35 -
  YoY % 0.00% 4.74% 3.01% -0.75% 4.69% 8.94% -
  Horiz. % 0.00% 122.13% 116.60% 113.19% 114.04% 108.94% 100.00%
P/NAPS 1.43 2.11 2.30 2.21 2.31 2.47 3.20 -12.55%
  YoY % -32.23% -8.26% 4.07% -4.33% -6.48% -22.81% -
  Horiz. % 44.69% 65.94% 71.88% 69.06% 72.19% 77.19% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 -
Price 16.4200 20.8000 24.4800 20.4200 19.5600 18.8800 20.0000 -
P/RPS 3.11 3.62 4.39 3.87 3.78 3.90 4.37 -5.51%
  YoY % -14.09% -17.54% 13.44% 2.38% -3.08% -10.76% -
  Horiz. % 71.17% 82.84% 100.46% 88.56% 86.50% 89.24% 100.00%
P/EPS 13.67 14.72 16.88 15.28 15.19 15.39 16.89 -3.46%
  YoY % -7.13% -12.80% 10.47% 0.59% -1.30% -8.88% -
  Horiz. % 80.94% 87.15% 99.94% 90.47% 89.93% 91.12% 100.00%
EY 7.31 6.79 5.92 6.54 6.58 6.50 5.92 3.57%
  YoY % 7.66% 14.70% -9.48% -0.61% 1.23% 9.80% -
  Horiz. % 123.48% 114.70% 100.00% 110.47% 111.15% 109.80% 100.00%
DY 0.00 3.17 2.61 2.64 2.66 2.54 2.30 -
  YoY % 0.00% 21.46% -1.14% -0.75% 4.72% 10.43% -
  Horiz. % 0.00% 137.83% 113.48% 114.78% 115.65% 110.43% 100.00%
P/NAPS 1.43 1.90 2.41 2.22 2.33 2.49 3.27 -12.87%
  YoY % -24.74% -21.16% 8.56% -4.72% -6.43% -23.85% -
  Horiz. % 43.73% 58.10% 73.70% 67.89% 71.25% 76.15% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS