Highlights

[PBBANK] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 29-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     0.89%    YoY -     0.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 20,121,256 22,060,720 22,271,796 21,396,612 20,112,740 20,029,204 18,401,212 1.50%
  YoY % -8.79% -0.95% 4.09% 6.38% 0.42% 8.85% -
  Horiz. % 109.35% 119.89% 121.03% 116.28% 109.30% 108.85% 100.00%
PBT 7,995,788 6,908,588 7,277,040 7,175,836 6,525,888 6,606,232 5,954,712 5.03%
  YoY % 15.74% -5.06% 1.41% 9.96% -1.22% 10.94% -
  Horiz. % 134.28% 116.02% 122.21% 120.51% 109.59% 110.94% 100.00%
Tax -1,798,844 -1,540,852 -1,568,204 -1,484,720 -1,464,516 -1,625,992 -1,217,904 6.71%
  YoY % -16.74% 1.74% -5.62% -1.38% 9.93% -33.51% -
  Horiz. % 147.70% 126.52% 128.76% 121.91% 120.25% 133.51% 100.00%
NP 6,196,944 5,367,736 5,708,836 5,691,116 5,061,372 4,980,240 4,736,808 4.58%
  YoY % 15.45% -5.97% 0.31% 12.44% 1.63% 5.14% -
  Horiz. % 130.83% 113.32% 120.52% 120.15% 106.85% 105.14% 100.00%
NP to SH 6,119,872 5,316,304 5,640,372 5,621,520 4,991,924 4,919,160 4,686,076 4.55%
  YoY % 15.12% -5.75% 0.34% 12.61% 1.48% 4.97% -
  Horiz. % 130.60% 113.45% 120.36% 119.96% 106.53% 104.97% 100.00%
Tax Rate 22.50 % 22.30 % 21.55 % 20.69 % 22.44 % 24.61 % 20.45 % 1.60%
  YoY % 0.90% 3.48% 4.16% -7.80% -8.82% 20.34% -
  Horiz. % 110.02% 109.05% 105.38% 101.17% 109.73% 120.34% 100.00%
Total Cost 13,924,312 16,692,984 16,562,960 15,705,496 15,051,368 15,048,964 13,664,404 0.31%
  YoY % -16.59% 0.79% 5.46% 4.35% 0.02% 10.13% -
  Horiz. % 101.90% 122.16% 121.21% 114.94% 110.15% 110.13% 100.00%
Net Worth 45,801,469 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 8.48%
  YoY % 5.86% 5.59% 8.94% 10.00% 9.92% 10.75% -
  Horiz. % 163.05% 154.02% 145.87% 133.90% 121.73% 110.75% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 45,801,469 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 8.48%
  YoY % 5.86% 5.59% 8.94% 10.00% 9.92% 10.75% -
  Horiz. % 163.05% 154.02% 145.87% 133.90% 121.73% 110.75% 100.00%
NOSH 19,410,691 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 30.80 % 24.33 % 25.63 % 26.60 % 25.17 % 24.86 % 25.74 % 3.03%
  YoY % 26.59% -5.07% -3.65% 5.68% 1.25% -3.42% -
  Horiz. % 119.66% 94.52% 99.57% 103.34% 97.79% 96.58% 100.00%
ROE 13.36 % 12.29 % 13.76 % 14.94 % 14.60 % 15.81 % 16.68 % -3.63%
  YoY % 8.71% -10.68% -7.90% 2.33% -7.65% -5.22% -
  Horiz. % 80.10% 73.68% 82.49% 89.57% 87.53% 94.78% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.66 568.26 573.70 554.10 520.85 518.69 476.53 -22.43%
  YoY % -81.76% -0.95% 3.54% 6.38% 0.42% 8.85% -
  Horiz. % 21.75% 119.25% 120.39% 116.28% 109.30% 108.85% 100.00%
EPS 31.52 136.96 145.28 145.56 129.28 127.40 121.36 -20.11%
  YoY % -76.99% -5.73% -0.19% 12.59% 1.48% 4.98% -
  Horiz. % 25.97% 112.85% 119.71% 119.94% 106.53% 104.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3596 11.1451 10.5552 9.7410 8.8558 8.0569 7.2747 -17.10%
  YoY % -78.83% 5.59% 8.36% 10.00% 9.92% 10.75% -
  Horiz. % 32.44% 153.20% 145.09% 133.90% 121.73% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.66 113.65 114.74 110.23 103.62 103.19 94.80 1.50%
  YoY % -8.79% -0.95% 4.09% 6.38% 0.42% 8.85% -
  Horiz. % 109.35% 119.88% 121.03% 116.28% 109.30% 108.85% 100.00%
EPS 31.52 27.39 29.06 28.96 25.72 25.34 24.14 4.54%
  YoY % 15.08% -5.75% 0.35% 12.60% 1.50% 4.97% -
  Horiz. % 130.57% 113.46% 120.38% 119.97% 106.55% 104.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3596 2.2290 2.1110 1.9378 1.7617 1.6028 1.4472 8.48%
  YoY % 5.86% 5.59% 8.94% 10.00% 9.91% 10.75% -
  Horiz. % 163.05% 154.02% 145.87% 133.90% 121.73% 110.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.2000 15.9000 23.1600 24.0000 19.9000 18.7800 18.8800 -
P/RPS 4.05 2.80 4.04 4.33 3.82 3.62 3.96 0.37%
  YoY % 44.64% -30.69% -6.70% 13.35% 5.52% -8.59% -
  Horiz. % 102.27% 70.71% 102.02% 109.34% 96.46% 91.41% 100.00%
P/EPS 13.32 11.61 15.94 16.49 15.39 14.74 15.56 -2.56%
  YoY % 14.73% -27.16% -3.34% 7.15% 4.41% -5.27% -
  Horiz. % 85.60% 74.61% 102.44% 105.98% 98.91% 94.73% 100.00%
EY 7.51 8.61 6.27 6.07 6.50 6.78 6.43 2.62%
  YoY % -12.78% 37.32% 3.29% -6.62% -4.13% 5.44% -
  Horiz. % 116.80% 133.90% 97.51% 94.40% 101.09% 105.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.78 1.43 2.19 2.46 2.25 2.33 2.60 -6.11%
  YoY % 24.48% -34.70% -10.98% 9.33% -3.43% -10.38% -
  Horiz. % 68.46% 55.00% 84.23% 94.62% 86.54% 89.62% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 22/05/20 29/04/19 02/05/18 20/04/17 20/04/16 20/04/15 -
Price 4.1000 15.2600 22.5800 23.7800 19.9200 19.0200 19.6000 -
P/RPS 3.96 2.69 3.94 4.29 3.82 3.67 4.11 -0.62%
  YoY % 47.21% -31.73% -8.16% 12.30% 4.09% -10.71% -
  Horiz. % 96.35% 65.45% 95.86% 104.38% 92.94% 89.29% 100.00%
P/EPS 13.00 11.14 15.54 16.33 15.41 14.93 16.15 -3.55%
  YoY % 16.70% -28.31% -4.84% 5.97% 3.22% -7.55% -
  Horiz. % 80.50% 68.98% 96.22% 101.11% 95.42% 92.45% 100.00%
EY 7.69 8.97 6.43 6.12 6.49 6.70 6.19 3.68%
  YoY % -14.27% 39.50% 5.07% -5.70% -3.13% 8.24% -
  Horiz. % 124.23% 144.91% 103.88% 98.87% 104.85% 108.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.74 1.37 2.14 2.44 2.25 2.36 2.69 -7.00%
  YoY % 27.01% -35.98% -12.30% 8.44% -4.66% -12.27% -
  Horiz. % 64.68% 50.93% 79.55% 90.71% 83.64% 87.73% 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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS