Highlights

[PBBANK] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     102.16%    YoY -     14.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,785,091 10,195,332 9,987,557 9,337,981 8,007,478 7,476,085 6,839,290 7.88%
  YoY % 5.78% 2.08% 6.96% 16.62% 7.11% 9.31% -
  Horiz. % 157.69% 149.07% 146.03% 136.53% 117.08% 109.31% 100.00%
PBT 3,551,685 3,367,481 3,203,079 3,019,825 2,694,794 2,610,534 2,457,542 6.33%
  YoY % 5.47% 5.13% 6.07% 12.06% 3.23% 6.23% -
  Horiz. % 144.52% 137.03% 130.34% 122.88% 109.65% 106.23% 100.00%
Tax -713,394 -750,137 -687,427 -622,722 -599,929 -597,325 -566,461 3.92%
  YoY % 4.90% -9.12% -10.39% -3.80% -0.44% -5.45% -
  Horiz. % 125.94% 132.43% 121.35% 109.93% 105.91% 105.45% 100.00%
NP 2,838,291 2,617,344 2,515,652 2,397,103 2,094,865 2,013,209 1,891,081 7.00%
  YoY % 8.44% 4.04% 4.95% 14.43% 4.06% 6.46% -
  Horiz. % 150.09% 138.40% 133.03% 126.76% 110.78% 106.46% 100.00%
NP to SH 2,801,600 2,579,807 2,485,943 2,368,329 2,073,328 1,991,806 1,872,250 6.94%
  YoY % 8.60% 3.78% 4.97% 14.23% 4.09% 6.39% -
  Horiz. % 149.64% 137.79% 132.78% 126.50% 110.74% 106.39% 100.00%
Tax Rate 20.09 % 22.28 % 21.46 % 20.62 % 22.26 % 22.88 % 23.05 % -2.26%
  YoY % -9.83% 3.82% 4.07% -7.37% -2.71% -0.74% -
  Horiz. % 87.16% 96.66% 93.10% 89.46% 96.57% 99.26% 100.00%
Total Cost 7,946,800 7,577,988 7,471,905 6,940,878 5,912,613 5,462,876 4,948,209 8.21%
  YoY % 4.87% 1.42% 7.65% 17.39% 8.23% 10.40% -
  Horiz. % 160.60% 153.15% 151.00% 140.27% 119.49% 110.40% 100.00%
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 15.41%
  YoY % 10.68% 9.50% 10.64% 36.81% 12.88% 14.18% -
  Horiz. % 236.45% 213.63% 195.11% 176.34% 128.89% 114.18% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,236,458 1,042,603 1,003,988 926,758 805,515 770,524 700,392 9.93%
  YoY % 18.59% 3.85% 8.33% 15.05% 4.54% 10.01% -
  Horiz. % 176.54% 148.86% 143.35% 132.32% 115.01% 110.01% 100.00%
Div Payout % 44.13 % 40.41 % 40.39 % 39.13 % 38.85 % 38.68 % 37.41 % 2.79%
  YoY % 9.21% 0.05% 3.22% 0.72% 0.44% 3.39% -
  Horiz. % 117.96% 108.02% 107.97% 104.60% 103.85% 103.39% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 15.41%
  YoY % 10.68% 9.50% 10.64% 36.81% 12.88% 14.18% -
  Horiz. % 236.45% 213.63% 195.11% 176.34% 128.89% 114.18% 100.00%
NOSH 3,863,932 3,861,494 3,861,494 3,861,494 3,502,243 3,502,384 3,501,960 1.65%
  YoY % 0.06% 0.00% 0.00% 10.26% -0.00% 0.01% -
  Horiz. % 110.34% 110.27% 110.27% 110.27% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.32 % 25.67 % 25.19 % 25.67 % 26.16 % 26.93 % 27.65 % -0.82%
  YoY % 2.53% 1.91% -1.87% -1.87% -2.86% -2.60% -
  Horiz. % 95.19% 92.84% 91.10% 92.84% 94.61% 97.40% 100.00%
ROE 7.13 % 7.26 % 7.66 % 8.08 % 9.67 % 10.49 % 11.26 % -7.33%
  YoY % -1.79% -5.22% -5.20% -16.44% -7.82% -6.84% -
  Horiz. % 63.32% 64.48% 68.03% 71.76% 85.88% 93.16% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 279.12 264.03 258.64 241.82 228.64 213.46 195.30 6.13%
  YoY % 5.72% 2.08% 6.96% 5.76% 7.11% 9.30% -
  Horiz. % 142.92% 135.19% 132.43% 123.82% 117.07% 109.30% 100.00%
EPS 72.53 66.81 64.38 61.33 59.20 56.87 53.46 5.21%
  YoY % 8.56% 3.77% 4.97% 3.60% 4.10% 6.38% -
  Horiz. % 135.67% 124.97% 120.43% 114.72% 110.74% 106.38% 100.00%
DPS 32.00 27.00 26.00 24.00 23.00 22.00 20.00 8.14%
  YoY % 18.52% 3.85% 8.33% 4.35% 4.55% 10.00% -
  Horiz. % 160.00% 135.00% 130.00% 120.00% 115.00% 110.00% 100.00%
NAPS 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 13.54%
  YoY % 10.61% 9.50% 10.64% 24.08% 12.88% 14.17% -
  Horiz. % 214.30% 193.74% 176.94% 159.92% 128.88% 114.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 277.81 262.62 257.27 240.54 206.26 192.58 176.17 7.88%
  YoY % 5.78% 2.08% 6.96% 16.62% 7.10% 9.31% -
  Horiz. % 157.69% 149.07% 146.04% 136.54% 117.08% 109.31% 100.00%
EPS 72.17 66.45 64.04 61.01 53.41 51.31 48.23 6.94%
  YoY % 8.61% 3.76% 4.97% 14.23% 4.09% 6.39% -
  Horiz. % 149.64% 137.78% 132.78% 126.50% 110.74% 106.39% 100.00%
DPS 31.85 26.86 25.86 23.87 20.75 19.85 18.04 9.93%
  YoY % 18.58% 3.87% 8.34% 15.04% 4.53% 10.03% -
  Horiz. % 176.55% 148.89% 143.35% 132.32% 115.02% 110.03% 100.00%
NAPS 10.1282 9.1508 8.3571 7.5531 5.5208 4.8910 4.2834 15.41%
  YoY % 10.68% 9.50% 10.64% 36.81% 12.88% 14.18% -
  Horiz. % 236.45% 213.63% 195.10% 176.33% 128.89% 114.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 23.3600 20.3200 19.4000 18.7200 19.5800 16.9400 13.7600 -
P/RPS 8.37 7.70 7.50 7.74 8.56 7.94 7.05 2.90%
  YoY % 8.70% 2.67% -3.10% -9.58% 7.81% 12.62% -
  Horiz. % 118.72% 109.22% 106.38% 109.79% 121.42% 112.62% 100.00%
P/EPS 32.22 30.42 30.13 30.52 33.07 29.79 25.74 3.81%
  YoY % 5.92% 0.96% -1.28% -7.71% 11.01% 15.73% -
  Horiz. % 125.17% 118.18% 117.06% 118.57% 128.48% 115.73% 100.00%
EY 3.10 3.29 3.32 3.28 3.02 3.36 3.89 -3.71%
  YoY % -5.78% -0.90% 1.22% 8.61% -10.12% -13.62% -
  Horiz. % 79.69% 84.58% 85.35% 84.32% 77.63% 86.38% 100.00%
DY 1.37 1.33 1.34 1.28 1.17 1.30 1.45 -0.94%
  YoY % 3.01% -0.75% 4.69% 9.40% -10.00% -10.34% -
  Horiz. % 94.48% 91.72% 92.41% 88.28% 80.69% 89.66% 100.00%
P/NAPS 2.30 2.21 2.31 2.47 3.20 3.12 2.90 -3.79%
  YoY % 4.07% -4.33% -6.48% -22.81% 2.56% 7.59% -
  Horiz. % 79.31% 76.21% 79.66% 85.17% 110.34% 107.59% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 -
Price 24.4800 20.4200 19.5600 18.8800 20.0000 17.1000 14.3400 -
P/RPS 8.77 7.73 7.56 7.81 8.75 8.01 7.34 3.01%
  YoY % 13.45% 2.25% -3.20% -10.74% 9.24% 9.13% -
  Horiz. % 119.48% 105.31% 103.00% 106.40% 119.21% 109.13% 100.00%
P/EPS 33.76 30.56 30.38 30.78 33.78 30.07 26.82 3.91%
  YoY % 10.47% 0.59% -1.30% -8.88% 12.34% 12.12% -
  Horiz. % 125.88% 113.94% 113.27% 114.77% 125.95% 112.12% 100.00%
EY 2.96 3.27 3.29 3.25 2.96 3.33 3.73 -3.78%
  YoY % -9.48% -0.61% 1.23% 9.80% -11.11% -10.72% -
  Horiz. % 79.36% 87.67% 88.20% 87.13% 79.36% 89.28% 100.00%
DY 1.31 1.32 1.33 1.27 1.15 1.29 1.39 -0.98%
  YoY % -0.76% -0.75% 4.72% 10.43% -10.85% -7.19% -
  Horiz. % 94.24% 94.96% 95.68% 91.37% 82.73% 92.81% 100.00%
P/NAPS 2.41 2.22 2.33 2.49 3.27 3.15 3.02 -3.69%
  YoY % 8.56% -4.72% -6.43% -23.85% 3.81% 4.30% -
  Horiz. % 79.80% 73.51% 77.15% 82.45% 108.28% 104.30% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers