Highlights

[PBBANK] YoY Annualized Quarter Result on 2019-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     0.68%    YoY -     -1.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 20,303,934 22,454,734 22,041,785 20,858,174 20,102,740 19,181,550 16,860,071 3.14%
  YoY % -9.58% 1.87% 5.67% 3.76% 4.80% 13.77% -
  Horiz. % 120.43% 133.18% 130.73% 123.71% 119.23% 113.77% 100.00%
PBT 6,285,063 7,134,144 7,101,165 7,117,672 6,554,032 6,491,395 5,814,255 1.30%
  YoY % -11.90% 0.46% -0.23% 8.60% 0.96% 11.65% -
  Horiz. % 108.10% 122.70% 122.13% 122.42% 112.72% 111.65% 100.00%
Tax -1,352,803 -1,554,701 -1,436,253 -1,570,693 -1,286,597 -1,370,156 -1,250,915 1.31%
  YoY % 12.99% -8.25% 8.56% -22.08% 6.10% -9.53% -
  Horiz. % 108.15% 124.29% 114.82% 125.56% 102.85% 109.53% 100.00%
NP 4,932,260 5,579,443 5,664,912 5,546,979 5,267,435 5,121,239 4,563,340 1.30%
  YoY % -11.60% -1.51% 2.13% 5.31% 2.85% 12.23% -
  Horiz. % 108.08% 122.27% 124.14% 121.56% 115.43% 112.23% 100.00%
NP to SH 4,871,702 5,511,558 5,590,611 5,470,035 5,206,875 5,062,152 4,518,830 1.26%
  YoY % -11.61% -1.41% 2.20% 5.05% 2.86% 12.02% -
  Horiz. % 107.81% 121.97% 123.72% 121.05% 115.23% 112.02% 100.00%
Tax Rate 21.52 % 21.79 % 20.23 % 22.07 % 19.63 % 21.11 % 21.51 % 0.01%
  YoY % -1.24% 7.71% -8.34% 12.43% -7.01% -1.86% -
  Horiz. % 100.05% 101.30% 94.05% 102.60% 91.26% 98.14% 100.00%
Total Cost 15,371,674 16,875,291 16,376,873 15,311,195 14,835,305 14,060,311 12,296,731 3.79%
  YoY % -8.91% 3.04% 6.96% 3.21% 5.51% 14.34% -
  Horiz. % 125.01% 137.23% 133.18% 124.51% 120.64% 114.34% 100.00%
Net Worth 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 9.09%
  YoY % 8.38% 6.40% 9.66% 9.21% 9.55% 11.44% -
  Horiz. % 168.59% 155.56% 146.20% 133.33% 122.08% 111.44% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,523,389 2,833,960 2,678,675 2,355,511 2,239,666 2,162,436 2,085,206 3.23%
  YoY % -10.96% 5.80% 13.72% 5.17% 3.57% 3.70% -
  Horiz. % 121.01% 135.91% 128.46% 112.96% 107.41% 103.70% 100.00%
Div Payout % 51.80 % 51.42 % 47.91 % 43.06 % 43.01 % 42.72 % 46.14 % 1.95%
  YoY % 0.74% 7.33% 11.26% 0.12% 0.68% -7.41% -
  Horiz. % 112.27% 111.44% 103.84% 93.32% 93.22% 92.59% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 9.09%
  YoY % 8.38% 6.40% 9.66% 9.21% 9.55% 11.44% -
  Horiz. % 168.59% 155.56% 146.20% 133.33% 122.08% 111.44% 100.00%
NOSH 19,410,692 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 30.85%
  YoY % 400.00% 0.00% 0.53% 0.00% 0.00% 0.00% -
  Horiz. % 502.67% 100.53% 100.53% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 24.29 % 24.85 % 25.70 % 26.59 % 26.20 % 26.70 % 27.07 % -1.79%
  YoY % -2.25% -3.31% -3.35% 1.49% -1.87% -1.37% -
  Horiz. % 89.73% 91.80% 94.94% 98.23% 96.79% 98.63% 100.00%
ROE 10.31 % 12.64 % 13.64 % 14.64 % 15.22 % 16.21 % 16.12 % -7.17%
  YoY % -18.43% -7.33% -6.83% -3.81% -6.11% 0.56% -
  Horiz. % 63.96% 78.41% 84.62% 90.82% 94.42% 100.56% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.60 578.41 567.77 540.16 520.59 496.74 436.62 -21.17%
  YoY % -81.92% 1.87% 5.11% 3.76% 4.80% 13.77% -
  Horiz. % 23.96% 132.47% 130.04% 123.71% 119.23% 113.77% 100.00%
EPS 25.10 141.97 144.37 141.66 134.84 131.09 123.74 -23.33%
  YoY % -82.32% -1.66% 1.91% 5.06% 2.86% 5.94% -
  Horiz. % 20.28% 114.73% 116.67% 114.48% 108.97% 105.94% 100.00%
DPS 13.00 73.00 69.00 61.00 58.00 56.00 54.00 -21.11%
  YoY % -82.19% 5.80% 13.11% 5.17% 3.57% 3.70% -
  Horiz. % 24.07% 135.19% 127.78% 112.96% 107.41% 103.70% 100.00%
NAPS 2.4341 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 -16.63%
  YoY % -78.32% 6.40% 9.07% 9.21% 9.55% 11.44% -
  Horiz. % 33.54% 154.73% 145.42% 133.33% 122.08% 111.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.60 115.68 113.55 107.46 103.57 98.82 86.86 3.14%
  YoY % -9.58% 1.88% 5.67% 3.76% 4.81% 13.77% -
  Horiz. % 120.42% 133.18% 130.73% 123.72% 119.24% 113.77% 100.00%
EPS 25.10 28.39 28.80 28.18 26.82 26.08 23.28 1.26%
  YoY % -11.59% -1.42% 2.20% 5.07% 2.84% 12.03% -
  Horiz. % 107.82% 121.95% 123.71% 121.05% 115.21% 112.03% 100.00%
DPS 13.00 14.60 13.80 12.14 11.54 11.14 10.74 3.23%
  YoY % -10.96% 5.80% 13.67% 5.20% 3.59% 3.72% -
  Horiz. % 121.04% 135.94% 128.49% 113.04% 107.45% 103.72% 100.00%
NAPS 2.4341 2.2459 2.1108 1.9249 1.7626 1.6090 1.4438 9.09%
  YoY % 8.38% 6.40% 9.66% 9.21% 9.55% 11.44% -
  Horiz. % 168.59% 155.55% 146.20% 133.32% 122.08% 111.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 20.6000 19.4400 24.7600 20.7800 19.7200 18.5200 18.3000 -
P/RPS 19.69 3.36 4.36 3.85 3.79 3.73 4.19 29.39%
  YoY % 486.01% -22.94% 13.25% 1.58% 1.61% -10.98% -
  Horiz. % 469.93% 80.19% 104.06% 91.89% 90.45% 89.02% 100.00%
P/EPS 82.08 13.69 17.19 14.67 14.62 14.13 15.64 31.79%
  YoY % 499.56% -20.36% 17.18% 0.34% 3.47% -9.65% -
  Horiz. % 524.81% 87.53% 109.91% 93.80% 93.48% 90.35% 100.00%
EY 1.22 7.30 5.82 6.82 6.84 7.08 6.39 -24.10%
  YoY % -83.29% 25.43% -14.66% -0.29% -3.39% 10.80% -
  Horiz. % 19.09% 114.24% 91.08% 106.73% 107.04% 110.80% 100.00%
DY 0.63 3.76 2.79 2.94 2.94 3.02 2.95 -22.67%
  YoY % -83.24% 34.77% -5.10% 0.00% -2.65% 2.37% -
  Horiz. % 21.36% 127.46% 94.58% 99.66% 99.66% 102.37% 100.00%
P/NAPS 8.46 1.73 2.35 2.15 2.23 2.29 2.52 22.34%
  YoY % 389.02% -26.38% 9.30% -3.59% -2.62% -9.13% -
  Horiz. % 335.71% 68.65% 93.25% 85.32% 88.49% 90.87% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 -
Price 4.1700 17.4800 25.0600 22.2800 20.1400 18.3800 18.4400 -
P/RPS 3.99 3.02 4.41 4.12 3.87 3.70 4.22 -0.93%
  YoY % 32.12% -31.52% 7.04% 6.46% 4.59% -12.32% -
  Horiz. % 94.55% 71.56% 104.50% 97.63% 91.71% 87.68% 100.00%
P/EPS 16.61 12.31 17.40 15.73 14.94 14.02 15.76 0.88%
  YoY % 34.93% -29.25% 10.62% 5.29% 6.56% -11.04% -
  Horiz. % 105.39% 78.11% 110.41% 99.81% 94.80% 88.96% 100.00%
EY 6.02 8.12 5.75 6.36 6.70 7.13 6.35 -0.88%
  YoY % -25.86% 41.22% -9.59% -5.07% -6.03% 12.28% -
  Horiz. % 94.80% 127.87% 90.55% 100.16% 105.51% 112.28% 100.00%
DY 3.12 4.18 2.75 2.74 2.88 3.05 2.93 1.05%
  YoY % -25.36% 52.00% 0.36% -4.86% -5.57% 4.10% -
  Horiz. % 106.48% 142.66% 93.86% 93.52% 98.29% 104.10% 100.00%
P/NAPS 1.71 1.56 2.37 2.30 2.27 2.27 2.54 -6.38%
  YoY % 9.62% -34.18% 3.04% 1.32% 0.00% -10.63% -
  Horiz. % 67.32% 61.42% 93.31% 90.55% 89.37% 89.37% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

488  382  566 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.745+0.14 
 SERBADK-WA 0.125+0.04 
 KNM 0.205+0.025 
 TANCO 0.150.00 
 VIZIONE 0.20+0.005 
 MTOUCHE 0.0850.00 
 DNEX 0.865+0.005 
 PWORTH 0.015-0.005 
 SCIB 0.88+0.095 
 KPOWER 1.18+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS