Highlights

[PBBANK] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     99.35%    YoY -     8.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 11,166,313 10,785,091 10,195,332 9,987,557 9,337,981 8,007,478 7,476,085 6.91%
  YoY % 3.53% 5.78% 2.08% 6.96% 16.62% 7.11% -
  Horiz. % 149.36% 144.26% 136.37% 133.59% 124.90% 107.11% 100.00%
PBT 3,549,834 3,551,685 3,367,481 3,203,079 3,019,825 2,694,794 2,610,534 5.25%
  YoY % -0.05% 5.47% 5.13% 6.07% 12.06% 3.23% -
  Horiz. % 135.98% 136.05% 129.00% 122.70% 115.68% 103.23% 100.00%
Tax -769,429 -713,394 -750,137 -687,427 -622,722 -599,929 -597,325 4.31%
  YoY % -7.85% 4.90% -9.12% -10.39% -3.80% -0.44% -
  Horiz. % 128.81% 119.43% 125.58% 115.08% 104.25% 100.44% 100.00%
NP 2,780,405 2,838,291 2,617,344 2,515,652 2,397,103 2,094,865 2,013,209 5.53%
  YoY % -2.04% 8.44% 4.04% 4.95% 14.43% 4.06% -
  Horiz. % 138.11% 140.98% 130.01% 124.96% 119.07% 104.06% 100.00%
NP to SH 2,743,039 2,801,600 2,579,807 2,485,943 2,368,329 2,073,328 1,991,806 5.48%
  YoY % -2.09% 8.60% 3.78% 4.97% 14.23% 4.09% -
  Horiz. % 137.72% 140.66% 129.52% 124.81% 118.90% 104.09% 100.00%
Tax Rate 21.68 % 20.09 % 22.28 % 21.46 % 20.62 % 22.26 % 22.88 % -0.89%
  YoY % 7.91% -9.83% 3.82% 4.07% -7.37% -2.71% -
  Horiz. % 94.76% 87.81% 97.38% 93.79% 90.12% 97.29% 100.00%
Total Cost 8,385,908 7,946,800 7,577,988 7,471,905 6,940,878 5,912,613 5,462,876 7.40%
  YoY % 5.53% 4.87% 1.42% 7.65% 17.39% 8.23% -
  Horiz. % 153.51% 145.47% 138.72% 136.78% 127.06% 108.23% 100.00%
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 14.32%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.81% 12.88% -
  Horiz. % 223.35% 207.08% 187.09% 170.87% 154.43% 112.88% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,281,105 1,236,458 1,042,603 1,003,988 926,758 805,515 770,524 8.84%
  YoY % 3.61% 18.59% 3.85% 8.33% 15.05% 4.54% -
  Horiz. % 166.26% 160.47% 135.31% 130.30% 120.28% 104.54% 100.00%
Div Payout % 46.70 % 44.13 % 40.41 % 40.39 % 39.13 % 38.85 % 38.68 % 3.19%
  YoY % 5.82% 9.21% 0.05% 3.22% 0.72% 0.44% -
  Horiz. % 120.73% 114.09% 104.47% 104.42% 101.16% 100.44% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 14.32%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.81% 12.88% -
  Horiz. % 223.35% 207.08% 187.09% 170.87% 154.43% 112.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,502,243 3,502,384 1.73%
  YoY % 0.47% 0.06% 0.00% 0.00% 10.26% -0.00% -
  Horiz. % 110.84% 110.32% 110.25% 110.25% 110.25% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 24.90 % 26.32 % 25.67 % 25.19 % 25.67 % 26.16 % 26.93 % -1.30%
  YoY % -5.40% 2.53% 1.91% -1.87% -1.87% -2.86% -
  Horiz. % 92.46% 97.73% 95.32% 93.54% 95.32% 97.14% 100.00%
ROE 6.47 % 7.13 % 7.26 % 7.66 % 8.08 % 9.67 % 10.49 % -7.73%
  YoY % -9.26% -1.79% -5.22% -5.20% -16.44% -7.82% -
  Horiz. % 61.68% 67.97% 69.21% 73.02% 77.03% 92.18% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 287.63 279.12 264.03 258.64 241.82 228.64 213.46 5.09%
  YoY % 3.05% 5.72% 2.08% 6.96% 5.76% 7.11% -
  Horiz. % 134.75% 130.76% 123.69% 121.17% 113.29% 107.11% 100.00%
EPS 70.66 72.53 66.81 64.38 61.33 59.20 56.87 3.68%
  YoY % -2.58% 8.56% 3.77% 4.97% 3.60% 4.10% -
  Horiz. % 124.25% 127.54% 117.48% 113.21% 107.84% 104.10% 100.00%
DPS 33.00 32.00 27.00 26.00 24.00 23.00 22.00 6.99%
  YoY % 3.12% 18.52% 3.85% 8.33% 4.35% 4.55% -
  Horiz. % 150.00% 145.45% 122.73% 118.18% 109.09% 104.55% 100.00%
NAPS 10.9240 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 12.38%
  YoY % 7.35% 10.61% 9.50% 10.64% 24.08% 12.88% -
  Horiz. % 201.50% 187.70% 169.70% 154.98% 140.07% 112.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 287.63 277.81 262.62 257.27 240.54 206.26 192.58 6.91%
  YoY % 3.53% 5.78% 2.08% 6.96% 16.62% 7.10% -
  Horiz. % 149.36% 144.26% 136.37% 133.59% 124.90% 107.10% 100.00%
EPS 70.66 72.17 66.45 64.04 61.01 53.41 51.31 5.48%
  YoY % -2.09% 8.61% 3.76% 4.97% 14.23% 4.09% -
  Horiz. % 137.71% 140.65% 129.51% 124.81% 118.90% 104.09% 100.00%
DPS 33.00 31.85 26.86 25.86 23.87 20.75 19.85 8.84%
  YoY % 3.61% 18.58% 3.87% 8.34% 15.04% 4.53% -
  Horiz. % 166.25% 160.45% 135.31% 130.28% 120.25% 104.53% 100.00%
NAPS 10.9240 10.1282 9.1508 8.3571 7.5531 5.5208 4.8910 14.32%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.81% 12.88% -
  Horiz. % 223.35% 207.08% 187.09% 170.87% 154.43% 112.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 23.0000 23.3600 20.3200 19.4000 18.7200 19.5800 16.9400 -
P/RPS 8.00 8.37 7.70 7.50 7.74 8.56 7.94 0.13%
  YoY % -4.42% 8.70% 2.67% -3.10% -9.58% 7.81% -
  Horiz. % 100.76% 105.42% 96.98% 94.46% 97.48% 107.81% 100.00%
P/EPS 32.55 32.22 30.42 30.13 30.52 33.07 29.79 1.49%
  YoY % 1.02% 5.92% 0.96% -1.28% -7.71% 11.01% -
  Horiz. % 109.26% 108.16% 102.11% 101.14% 102.45% 111.01% 100.00%
EY 3.07 3.10 3.29 3.32 3.28 3.02 3.36 -1.49%
  YoY % -0.97% -5.78% -0.90% 1.22% 8.61% -10.12% -
  Horiz. % 91.37% 92.26% 97.92% 98.81% 97.62% 89.88% 100.00%
DY 1.43 1.37 1.33 1.34 1.28 1.17 1.30 1.60%
  YoY % 4.38% 3.01% -0.75% 4.69% 9.40% -10.00% -
  Horiz. % 110.00% 105.38% 102.31% 103.08% 98.46% 90.00% 100.00%
P/NAPS 2.11 2.30 2.21 2.31 2.47 3.20 3.12 -6.31%
  YoY % -8.26% 4.07% -4.33% -6.48% -22.81% 2.56% -
  Horiz. % 67.63% 73.72% 70.83% 74.04% 79.17% 102.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 -
Price 20.8000 24.4800 20.4200 19.5600 18.8800 20.0000 17.1000 -
P/RPS 7.23 8.77 7.73 7.56 7.81 8.75 8.01 -1.69%
  YoY % -17.56% 13.45% 2.25% -3.20% -10.74% 9.24% -
  Horiz. % 90.26% 109.49% 96.50% 94.38% 97.50% 109.24% 100.00%
P/EPS 29.44 33.76 30.56 30.38 30.78 33.78 30.07 -0.35%
  YoY % -12.80% 10.47% 0.59% -1.30% -8.88% 12.34% -
  Horiz. % 97.90% 112.27% 101.63% 101.03% 102.36% 112.34% 100.00%
EY 3.40 2.96 3.27 3.29 3.25 2.96 3.33 0.35%
  YoY % 14.86% -9.48% -0.61% 1.23% 9.80% -11.11% -
  Horiz. % 102.10% 88.89% 98.20% 98.80% 97.60% 88.89% 100.00%
DY 1.59 1.31 1.32 1.33 1.27 1.15 1.29 3.54%
  YoY % 21.37% -0.76% -0.75% 4.72% 10.43% -10.85% -
  Horiz. % 123.26% 101.55% 102.33% 103.10% 98.45% 89.15% 100.00%
P/NAPS 1.90 2.41 2.22 2.33 2.49 3.27 3.15 -8.08%
  YoY % -21.16% 8.56% -4.72% -6.43% -23.85% 3.81% -
  Horiz. % 60.32% 76.51% 70.48% 73.97% 79.05% 103.81% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers