Highlights

[PBBANK] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 02-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     4.86%    YoY -     2.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 22,454,734 22,041,785 20,858,174 20,102,740 19,181,550 16,860,071 15,264,300 6.64%
  YoY % 1.87% 5.67% 3.76% 4.80% 13.77% 10.45% -
  Horiz. % 147.11% 144.40% 136.65% 131.70% 125.66% 110.45% 100.00%
PBT 7,134,144 7,101,165 7,117,672 6,554,032 6,491,395 5,814,255 5,309,984 5.04%
  YoY % 0.46% -0.23% 8.60% 0.96% 11.65% 9.50% -
  Horiz. % 134.35% 133.73% 134.04% 123.43% 122.25% 109.50% 100.00%
Tax -1,554,701 -1,436,253 -1,570,693 -1,286,597 -1,370,156 -1,250,915 -1,204,342 4.35%
  YoY % -8.25% 8.56% -22.08% 6.10% -9.53% -3.87% -
  Horiz. % 129.09% 119.26% 130.42% 106.83% 113.77% 103.87% 100.00%
NP 5,579,443 5,664,912 5,546,979 5,267,435 5,121,239 4,563,340 4,105,642 5.24%
  YoY % -1.51% 2.13% 5.31% 2.85% 12.23% 11.15% -
  Horiz. % 135.90% 137.98% 135.11% 128.30% 124.74% 111.15% 100.00%
NP to SH 5,511,558 5,590,611 5,470,035 5,206,875 5,062,152 4,518,830 4,064,683 5.20%
  YoY % -1.41% 2.20% 5.05% 2.86% 12.02% 11.17% -
  Horiz. % 135.60% 137.54% 134.57% 128.10% 124.54% 111.17% 100.00%
Tax Rate 21.79 % 20.23 % 22.07 % 19.63 % 21.11 % 21.51 % 22.68 % -0.66%
  YoY % 7.71% -8.34% 12.43% -7.01% -1.86% -5.16% -
  Horiz. % 96.08% 89.20% 97.31% 86.55% 93.08% 94.84% 100.00%
Total Cost 16,875,291 16,376,873 15,311,195 14,835,305 14,060,311 12,296,731 11,158,658 7.13%
  YoY % 3.04% 6.96% 3.21% 5.51% 14.34% 10.20% -
  Horiz. % 151.23% 146.76% 137.21% 132.95% 126.00% 110.20% 100.00%
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,424,279 13.46%
  YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.21% -
  Horiz. % 213.44% 200.61% 182.94% 167.51% 152.91% 137.21% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,833,960 2,678,675 2,355,511 2,239,666 2,162,436 2,085,206 1,821,157 7.64%
  YoY % 5.80% 13.72% 5.17% 3.57% 3.70% 14.50% -
  Horiz. % 155.61% 147.09% 129.34% 122.98% 118.74% 114.50% 100.00%
Div Payout % 51.42 % 47.91 % 43.06 % 43.01 % 42.72 % 46.14 % 44.80 % 2.32%
  YoY % 7.33% 11.26% 0.12% 0.68% -7.41% 2.99% -
  Horiz. % 114.78% 106.94% 96.12% 96.00% 95.36% 102.99% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,424,279 13.46%
  YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.21% -
  Horiz. % 213.44% 200.61% 182.94% 167.51% 152.91% 137.21% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,502,225 1.73%
  YoY % 0.00% 0.53% 0.00% 0.00% 0.00% 10.26% -
  Horiz. % 110.85% 110.85% 110.26% 110.26% 110.26% 110.26% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 24.85 % 25.70 % 26.59 % 26.20 % 26.70 % 27.07 % 26.90 % -1.31%
  YoY % -3.31% -3.35% 1.49% -1.87% -1.37% 0.63% -
  Horiz. % 92.38% 95.54% 98.85% 97.40% 99.26% 100.63% 100.00%
ROE 12.64 % 13.64 % 14.64 % 15.22 % 16.21 % 16.12 % 19.90 % -7.28%
  YoY % -7.33% -6.83% -3.81% -6.11% 0.56% -18.99% -
  Horiz. % 63.52% 68.54% 73.57% 76.48% 81.46% 81.01% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 578.41 567.77 540.16 520.59 496.74 436.62 435.85 4.83%
  YoY % 1.87% 5.11% 3.76% 4.80% 13.77% 0.18% -
  Horiz. % 132.71% 130.27% 123.93% 119.44% 113.97% 100.18% 100.00%
EPS 141.97 144.37 141.66 134.84 131.09 123.74 116.06 3.41%
  YoY % -1.66% 1.91% 5.06% 2.86% 5.94% 6.62% -
  Horiz. % 122.32% 124.39% 122.06% 116.18% 112.95% 106.62% 100.00%
DPS 73.00 69.00 61.00 58.00 56.00 54.00 52.00 5.81%
  YoY % 5.80% 13.11% 5.17% 3.57% 3.70% 3.85% -
  Horiz. % 140.38% 132.69% 117.31% 111.54% 107.69% 103.85% 100.00%
NAPS 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 11.53%
  YoY % 6.40% 9.07% 9.21% 9.55% 11.44% 24.45% -
  Horiz. % 192.56% 180.98% 165.92% 151.93% 138.68% 124.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 115.68 113.55 107.46 103.57 98.82 86.86 78.64 6.64%
  YoY % 1.88% 5.67% 3.76% 4.81% 13.77% 10.45% -
  Horiz. % 147.10% 144.39% 136.65% 131.70% 125.66% 110.45% 100.00%
EPS 28.39 28.80 28.18 26.82 26.08 23.28 20.94 5.20%
  YoY % -1.42% 2.20% 5.07% 2.84% 12.03% 11.17% -
  Horiz. % 135.58% 137.54% 134.57% 128.08% 124.55% 111.17% 100.00%
DPS 14.60 13.80 12.14 11.54 11.14 10.74 9.38 7.65%
  YoY % 5.80% 13.67% 5.20% 3.59% 3.72% 14.50% -
  Horiz. % 155.65% 147.12% 129.42% 123.03% 118.76% 114.50% 100.00%
NAPS 2.2459 2.1108 1.9249 1.7626 1.6090 1.4438 1.0522 13.46%
  YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.22% -
  Horiz. % 213.45% 200.61% 182.94% 167.52% 152.92% 137.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 19.4400 24.7600 20.7800 19.7200 18.5200 18.3000 19.4000 -
P/RPS 3.36 4.36 3.85 3.79 3.73 4.19 4.45 -4.57%
  YoY % -22.94% 13.25% 1.58% 1.61% -10.98% -5.84% -
  Horiz. % 75.51% 97.98% 86.52% 85.17% 83.82% 94.16% 100.00%
P/EPS 13.69 17.19 14.67 14.62 14.13 15.64 16.72 -3.28%
  YoY % -20.36% 17.18% 0.34% 3.47% -9.65% -6.46% -
  Horiz. % 81.88% 102.81% 87.74% 87.44% 84.51% 93.54% 100.00%
EY 7.30 5.82 6.82 6.84 7.08 6.39 5.98 3.38%
  YoY % 25.43% -14.66% -0.29% -3.39% 10.80% 6.86% -
  Horiz. % 122.07% 97.32% 114.05% 114.38% 118.39% 106.86% 100.00%
DY 3.76 2.79 2.94 2.94 3.02 2.95 2.68 5.80%
  YoY % 34.77% -5.10% 0.00% -2.65% 2.37% 10.07% -
  Horiz. % 140.30% 104.10% 109.70% 109.70% 112.69% 110.07% 100.00%
P/NAPS 1.73 2.35 2.15 2.23 2.29 2.52 3.33 -10.34%
  YoY % -26.38% 9.30% -3.59% -2.62% -9.13% -24.32% -
  Horiz. % 51.95% 70.57% 64.56% 66.97% 68.77% 75.68% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 -
Price 17.4800 25.0600 22.2800 20.1400 18.3800 18.4400 19.0600 -
P/RPS 3.02 4.41 4.12 3.87 3.70 4.22 4.37 -5.97%
  YoY % -31.52% 7.04% 6.46% 4.59% -12.32% -3.43% -
  Horiz. % 69.11% 100.92% 94.28% 88.56% 84.67% 96.57% 100.00%
P/EPS 12.31 17.40 15.73 14.94 14.02 15.76 16.42 -4.69%
  YoY % -29.25% 10.62% 5.29% 6.56% -11.04% -4.02% -
  Horiz. % 74.97% 105.97% 95.80% 90.99% 85.38% 95.98% 100.00%
EY 8.12 5.75 6.36 6.70 7.13 6.35 6.09 4.91%
  YoY % 41.22% -9.59% -5.07% -6.03% 12.28% 4.27% -
  Horiz. % 133.33% 94.42% 104.43% 110.02% 117.08% 104.27% 100.00%
DY 4.18 2.75 2.74 2.88 3.05 2.93 2.73 7.35%
  YoY % 52.00% 0.36% -4.86% -5.57% 4.10% 7.33% -
  Horiz. % 153.11% 100.73% 100.37% 105.49% 111.72% 107.33% 100.00%
P/NAPS 1.56 2.37 2.30 2.27 2.27 2.54 3.27 -11.60%
  YoY % -34.18% 3.04% 1.32% 0.00% -10.63% -22.32% -
  Horiz. % 47.71% 72.48% 70.34% 69.42% 69.42% 77.68% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS