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 - 19,410,691
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 52.83 57.53 55.56 52.52 51.45 48.11 41.25 4.21%
  YoY % -8.17% 3.55% 5.79% 2.08% 6.94% 16.63% -
  Horiz. % 128.07% 139.47% 134.69% 127.32% 124.73% 116.63% 100.00%
EPS 12.01 14.13 14.43 13.29 12.81 12.20 10.68 1.97%
  YoY % -15.00% -2.08% 8.58% 3.75% 5.00% 14.23% -
  Horiz. % 112.45% 132.30% 135.11% 124.44% 119.94% 114.23% 100.00%
DPS 0.00 6.60 6.37 5.37 5.17 4.77 4.15 -
  YoY % 0.00% 3.61% 18.62% 3.87% 8.39% 14.94% -
  Horiz. % 0.00% 159.04% 153.49% 129.40% 124.58% 114.94% 100.00%
NAPS 2.3028 2.1848 2.0256 1.8302 1.6714 1.5106 1.1042 13.02%
  YoY % 5.40% 7.86% 10.68% 9.50% 10.64% 36.80% -
  Horiz. % 208.55% 197.86% 183.45% 165.75% 151.37% 136.80% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  344  620  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 FINTEC 0.035+0.005 
 VSOLAR 0.02+0.005 
 EURO 1.09-0.12 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.20+0.01 
 FOCUS 0.04+0.005 
 EDARAN 1.18+0.275 
 KNM 0.195-0.01 

FEATURED POSTS

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

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS