Highlights

[PBBANK] YoY Cumulative Quarter Result on 2019-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     94.53%    YoY -     -2.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,254,345 11,166,313 10,785,091 10,195,332 9,987,557 9,337,981 8,007,478 4.20%
  YoY % -8.17% 3.53% 5.78% 2.08% 6.96% 16.62% -
  Horiz. % 128.06% 139.45% 134.69% 127.32% 124.73% 116.62% 100.00%
PBT 3,007,518 3,549,834 3,551,685 3,367,481 3,203,079 3,019,825 2,694,794 1.85%
  YoY % -15.28% -0.05% 5.47% 5.13% 6.07% 12.06% -
  Horiz. % 111.60% 131.73% 131.80% 124.96% 118.86% 112.06% 100.00%
Tax -653,976 -769,429 -713,394 -750,137 -687,427 -622,722 -599,929 1.45%
  YoY % 15.01% -7.85% 4.90% -9.12% -10.39% -3.80% -
  Horiz. % 109.01% 128.25% 118.91% 125.04% 114.58% 103.80% 100.00%
NP 2,353,542 2,780,405 2,838,291 2,617,344 2,515,652 2,397,103 2,094,865 1.96%
  YoY % -15.35% -2.04% 8.44% 4.04% 4.95% 14.43% -
  Horiz. % 112.35% 132.72% 135.49% 124.94% 120.09% 114.43% 100.00%
NP to SH 2,330,911 2,743,039 2,801,600 2,579,807 2,485,943 2,368,329 2,073,328 1.97%
  YoY % -15.02% -2.09% 8.60% 3.78% 4.97% 14.23% -
  Horiz. % 112.42% 132.30% 135.13% 124.43% 119.90% 114.23% 100.00%
Tax Rate 21.74 % 21.68 % 20.09 % 22.28 % 21.46 % 20.62 % 22.26 % -0.39%
  YoY % 0.28% 7.91% -9.83% 3.82% 4.07% -7.37% -
  Horiz. % 97.66% 97.39% 90.25% 100.09% 96.41% 92.63% 100.00%
Total Cost 7,900,803 8,385,908 7,946,800 7,577,988 7,471,905 6,940,878 5,912,613 4.95%
  YoY % -5.78% 5.53% 4.87% 1.42% 7.65% 17.39% -
  Horiz. % 133.63% 141.83% 134.40% 128.17% 126.37% 117.39% 100.00%
Net Worth 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.81% -
  Horiz. % 208.56% 197.87% 183.46% 165.75% 151.38% 136.81% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 1,281,105 1,236,458 1,042,603 1,003,988 926,758 805,515 -
  YoY % 0.00% 3.61% 18.59% 3.85% 8.33% 15.05% -
  Horiz. % 0.00% 159.04% 153.50% 129.43% 124.64% 115.05% 100.00%
Div Payout % - % 46.70 % 44.13 % 40.41 % 40.39 % 39.13 % 38.85 % -
  YoY % 0.00% 5.82% 9.21% 0.05% 3.22% 0.72% -
  Horiz. % 0.00% 120.21% 113.59% 104.02% 103.96% 100.72% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.81% -
  Horiz. % 208.56% 197.87% 183.46% 165.75% 151.38% 136.81% 100.00%
NOSH 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,502,243 1.73%
  YoY % 0.00% 0.47% 0.06% 0.00% 0.00% 10.26% -
  Horiz. % 110.85% 110.85% 110.33% 110.26% 110.26% 110.26% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 22.95 % 24.90 % 26.32 % 25.67 % 25.19 % 25.67 % 26.16 % -2.16%
  YoY % -7.83% -5.40% 2.53% 1.91% -1.87% -1.87% -
  Horiz. % 87.73% 95.18% 100.61% 98.13% 96.29% 98.13% 100.00%
ROE 5.21 % 6.47 % 7.13 % 7.26 % 7.66 % 8.08 % 9.67 % -9.79%
  YoY % -19.47% -9.26% -1.79% -5.22% -5.20% -16.44% -
  Horiz. % 53.88% 66.91% 73.73% 75.08% 79.21% 83.56% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 264.14 287.63 279.12 264.03 258.64 241.82 228.64 2.43%
  YoY % -8.17% 3.05% 5.72% 2.08% 6.96% 5.76% -
  Horiz. % 115.53% 125.80% 122.08% 115.48% 113.12% 105.76% 100.00%
EPS 60.04 70.66 72.53 66.81 64.38 61.33 59.20 0.23%
  YoY % -15.03% -2.58% 8.56% 3.77% 4.97% 3.60% -
  Horiz. % 101.42% 119.36% 122.52% 112.85% 108.75% 103.60% 100.00%
DPS 0.00 33.00 32.00 27.00 26.00 24.00 23.00 -
  YoY % 0.00% 3.12% 18.52% 3.85% 8.33% 4.35% -
  Horiz. % 0.00% 143.48% 139.13% 117.39% 113.04% 104.35% 100.00%
NAPS 11.5139 10.9240 10.1759 9.1997 8.4018 7.5935 6.1196 11.10%
  YoY % 5.40% 7.35% 10.61% 9.50% 10.64% 24.08% -
  Horiz. % 188.15% 178.51% 166.28% 150.33% 137.29% 124.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 264.14 287.63 277.81 262.62 257.27 240.54 206.26 4.20%
  YoY % -8.17% 3.53% 5.78% 2.08% 6.96% 16.62% -
  Horiz. % 128.06% 139.45% 134.69% 127.32% 124.73% 116.62% 100.00%
EPS 60.04 70.66 72.17 66.45 64.04 61.01 53.41 1.97%
  YoY % -15.03% -2.09% 8.61% 3.76% 4.97% 14.23% -
  Horiz. % 112.41% 132.30% 135.12% 124.41% 119.90% 114.23% 100.00%
DPS 0.00 33.00 31.85 26.86 25.86 23.87 20.75 -
  YoY % 0.00% 3.61% 18.58% 3.87% 8.34% 15.04% -
  Horiz. % 0.00% 159.04% 153.49% 129.45% 124.63% 115.04% 100.00%
NAPS 11.5139 10.9240 10.1282 9.1508 8.3571 7.5531 5.5208 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.81% -
  Horiz. % 208.55% 197.87% 183.46% 165.75% 151.37% 136.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 16.5000 23.0000 23.3600 20.3200 19.4000 18.7200 19.5800 -
P/RPS 6.25 8.00 8.37 7.70 7.50 7.74 8.56 -5.10%
  YoY % -21.88% -4.42% 8.70% 2.67% -3.10% -9.58% -
  Horiz. % 73.01% 93.46% 97.78% 89.95% 87.62% 90.42% 100.00%
P/EPS 27.48 32.55 32.22 30.42 30.13 30.52 33.07 -3.04%
  YoY % -15.58% 1.02% 5.92% 0.96% -1.28% -7.71% -
  Horiz. % 83.10% 98.43% 97.43% 91.99% 91.11% 92.29% 100.00%
EY 3.64 3.07 3.10 3.29 3.32 3.28 3.02 3.16%
  YoY % 18.57% -0.97% -5.78% -0.90% 1.22% 8.61% -
  Horiz. % 120.53% 101.66% 102.65% 108.94% 109.93% 108.61% 100.00%
DY 0.00 1.43 1.37 1.33 1.34 1.28 1.17 -
  YoY % 0.00% 4.38% 3.01% -0.75% 4.69% 9.40% -
  Horiz. % 0.00% 122.22% 117.09% 113.68% 114.53% 109.40% 100.00%
P/NAPS 1.43 2.11 2.30 2.21 2.31 2.47 3.20 -12.55%
  YoY % -32.23% -8.26% 4.07% -4.33% -6.48% -22.81% -
  Horiz. % 44.69% 65.94% 71.88% 69.06% 72.19% 77.19% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 -
Price 16.4200 20.8000 24.4800 20.4200 19.5600 18.8800 20.0000 -
P/RPS 6.22 7.23 8.77 7.73 7.56 7.81 8.75 -5.52%
  YoY % -13.97% -17.56% 13.45% 2.25% -3.20% -10.74% -
  Horiz. % 71.09% 82.63% 100.23% 88.34% 86.40% 89.26% 100.00%
P/EPS 27.35 29.44 33.76 30.56 30.38 30.78 33.78 -3.45%
  YoY % -7.10% -12.80% 10.47% 0.59% -1.30% -8.88% -
  Horiz. % 80.97% 87.15% 99.94% 90.47% 89.93% 91.12% 100.00%
EY 3.66 3.40 2.96 3.27 3.29 3.25 2.96 3.60%
  YoY % 7.65% 14.86% -9.48% -0.61% 1.23% 9.80% -
  Horiz. % 123.65% 114.86% 100.00% 110.47% 111.15% 109.80% 100.00%
DY 0.00 1.59 1.31 1.32 1.33 1.27 1.15 -
  YoY % 0.00% 21.37% -0.76% -0.75% 4.72% 10.43% -
  Horiz. % 0.00% 138.26% 113.91% 114.78% 115.65% 110.43% 100.00%
P/NAPS 1.43 1.90 2.41 2.22 2.33 2.49 3.27 -12.87%
  YoY % -24.74% -21.16% 8.56% -4.72% -6.43% -23.85% -
  Horiz. % 43.73% 58.10% 73.70% 67.89% 71.25% 76.15% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS