Highlights

[PBBANK] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     50.73%    YoY -     9.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 16,409,767 15,507,624 15,018,657 14,252,504 12,331,486 11,345,627 10,428,040 7.85%
  YoY % 5.82% 3.26% 5.38% 15.58% 8.69% 8.80% -
  Horiz. % 157.36% 148.71% 144.02% 136.67% 118.25% 108.80% 100.00%
PBT 5,311,446 5,160,435 4,761,321 4,633,619 4,246,977 3,968,698 3,755,905 5.94%
  YoY % 2.93% 8.38% 2.76% 9.10% 7.01% 5.67% -
  Horiz. % 141.42% 137.40% 126.77% 123.37% 113.07% 105.67% 100.00%
Tax -1,071,575 -1,118,821 -993,155 -1,019,551 -949,978 -898,127 -883,314 3.27%
  YoY % 4.22% -12.65% 2.59% -7.32% -5.77% -1.68% -
  Horiz. % 121.31% 126.66% 112.44% 115.42% 107.55% 101.68% 100.00%
NP 4,239,871 4,041,614 3,768,166 3,614,068 3,296,999 3,070,571 2,872,591 6.70%
  YoY % 4.91% 7.26% 4.26% 9.62% 7.37% 6.89% -
  Horiz. % 147.60% 140.70% 131.18% 125.81% 114.77% 106.89% 100.00%
NP to SH 4,185,255 3,984,567 3,724,093 3,569,724 3,264,849 3,039,066 2,844,914 6.64%
  YoY % 5.04% 6.99% 4.32% 9.34% 7.43% 6.82% -
  Horiz. % 147.11% 140.06% 130.90% 125.48% 114.76% 106.82% 100.00%
Tax Rate 20.17 % 21.68 % 20.86 % 22.00 % 22.37 % 22.63 % 23.52 % -2.53%
  YoY % -6.96% 3.93% -5.18% -1.65% -1.15% -3.78% -
  Horiz. % 85.76% 92.18% 88.69% 93.54% 95.11% 96.22% 100.00%
Total Cost 12,169,896 11,466,010 11,250,491 10,638,436 9,034,487 8,275,056 7,555,449 8.27%
  YoY % 6.14% 1.92% 5.75% 17.75% 9.18% 9.52% -
  Horiz. % 161.07% 151.76% 148.91% 140.80% 119.58% 109.52% 100.00%
Net Worth 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 16,917,947 15.32%
  YoY % 10.84% 9.39% 10.75% 14.50% 34.31% 13.93% -
  Horiz. % 235.25% 212.25% 194.03% 175.20% 153.02% 113.93% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,242,284 1,042,603 1,003,988 926,758 859,569 770,447 700,463 10.02%
  YoY % 19.15% 3.85% 8.33% 7.82% 11.57% 9.99% -
  Horiz. % 177.35% 148.84% 143.33% 132.31% 122.71% 109.99% 100.00%
Div Payout % 29.68 % 26.17 % 26.96 % 25.96 % 26.33 % 25.35 % 24.62 % 3.16%
  YoY % 13.41% -2.93% 3.85% -1.41% 3.87% 2.97% -
  Horiz. % 120.55% 106.30% 109.50% 105.44% 106.95% 102.97% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 16,917,947 15.32%
  YoY % 10.84% 9.39% 10.75% 14.50% 34.31% 13.93% -
  Horiz. % 235.25% 212.25% 194.03% 175.20% 153.02% 113.93% 100.00%
NOSH 3,882,138 3,861,494 3,861,494 3,861,494 3,737,258 3,502,035 3,502,318 1.73%
  YoY % 0.53% 0.00% 0.00% 3.32% 6.72% -0.01% -
  Horiz. % 110.84% 110.26% 110.26% 110.26% 106.71% 99.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.84 % 26.06 % 25.09 % 25.36 % 26.74 % 27.06 % 27.55 % -1.06%
  YoY % -0.84% 3.87% -1.06% -5.16% -1.18% -1.78% -
  Horiz. % 93.79% 94.59% 91.07% 92.05% 97.06% 98.22% 100.00%
ROE 10.52 % 11.10 % 11.34 % 12.04 % 12.61 % 15.77 % 16.82 % -7.52%
  YoY % -5.23% -2.12% -5.81% -4.52% -20.04% -6.24% -
  Horiz. % 62.54% 65.99% 67.42% 71.58% 74.97% 93.76% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 422.70 401.60 388.93 369.09 329.96 323.97 297.75 6.01%
  YoY % 5.25% 3.26% 5.38% 11.86% 1.85% 8.81% -
  Horiz. % 141.96% 134.88% 130.62% 123.96% 110.82% 108.81% 100.00%
EPS 108.17 103.19 96.44 92.44 91.16 86.78 81.23 4.89%
  YoY % 4.83% 7.00% 4.33% 1.40% 5.05% 6.83% -
  Horiz. % 133.17% 127.03% 118.72% 113.80% 112.22% 106.83% 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 10.2521 9.2991 8.5009 7.6758 6.9269 5.5039 4.8305 13.36%
  YoY % 10.25% 9.39% 10.75% 10.81% 25.85% 13.94% -
  Horiz. % 212.24% 192.51% 175.98% 158.90% 143.40% 113.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 422.70 399.46 386.87 367.13 317.65 292.25 268.62 7.85%
  YoY % 5.82% 3.25% 5.38% 15.58% 8.69% 8.80% -
  Horiz. % 157.36% 148.71% 144.02% 136.67% 118.25% 108.80% 100.00%
EPS 108.17 102.64 95.93 91.95 84.10 78.28 73.28 6.70%
  YoY % 5.39% 6.99% 4.33% 9.33% 7.43% 6.82% -
  Horiz. % 147.61% 140.07% 130.91% 125.48% 114.77% 106.82% 100.00%
DPS 32.00 26.86 25.86 23.87 22.14 19.85 18.04 10.02%
  YoY % 19.14% 3.87% 8.34% 7.81% 11.54% 10.03% -
  Horiz. % 177.38% 148.89% 143.35% 132.32% 122.73% 110.03% 100.00%
NAPS 10.2521 9.2497 8.4557 7.6350 6.6684 4.9650 4.3579 15.32%
  YoY % 10.84% 9.39% 10.75% 14.50% 34.31% 13.93% -
  Horiz. % 235.25% 212.25% 194.03% 175.20% 153.02% 113.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 25.0000 20.4400 19.8200 17.5200 18.9000 17.7400 14.3800 -
P/RPS 5.91 5.09 5.10 4.75 5.73 5.48 4.83 3.42%
  YoY % 16.11% -0.20% 7.37% -17.10% 4.56% 13.46% -
  Horiz. % 122.36% 105.38% 105.59% 98.34% 118.63% 113.46% 100.00%
P/EPS 23.19 19.81 20.55 18.95 21.63 20.44 17.70 4.60%
  YoY % 17.06% -3.60% 8.44% -12.39% 5.82% 15.48% -
  Horiz. % 131.02% 111.92% 116.10% 107.06% 122.20% 115.48% 100.00%
EY 4.31 5.05 4.87 5.28 4.62 4.89 5.65 -4.41%
  YoY % -14.65% 3.70% -7.77% 14.29% -5.52% -13.45% -
  Horiz. % 76.28% 89.38% 86.19% 93.45% 81.77% 86.55% 100.00%
DY 1.28 1.32 1.31 1.37 1.22 1.24 1.39 -1.36%
  YoY % -3.03% 0.76% -4.38% 12.30% -1.61% -10.79% -
  Horiz. % 92.09% 94.96% 94.24% 98.56% 87.77% 89.21% 100.00%
P/NAPS 2.44 2.20 2.33 2.28 2.73 3.22 2.98 -3.28%
  YoY % 10.91% -5.58% 2.19% -16.48% -15.22% 8.05% -
  Horiz. % 81.88% 73.83% 78.19% 76.51% 91.61% 108.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 22/10/13 18/10/12 -
Price 24.9000 20.4800 19.8000 18.6400 18.6200 18.5000 14.7200 -
P/RPS 5.89 5.10 5.09 5.05 5.64 5.71 4.94 2.97%
  YoY % 15.49% 0.20% 0.79% -10.46% -1.23% 15.59% -
  Horiz. % 119.23% 103.24% 103.04% 102.23% 114.17% 115.59% 100.00%
P/EPS 23.10 19.85 20.53 20.16 21.31 21.32 18.12 4.13%
  YoY % 16.37% -3.31% 1.84% -5.40% -0.05% 17.66% -
  Horiz. % 127.48% 109.55% 113.30% 111.26% 117.60% 117.66% 100.00%
EY 4.33 5.04 4.87 4.96 4.69 4.69 5.52 -3.96%
  YoY % -14.09% 3.49% -1.81% 5.76% 0.00% -15.04% -
  Horiz. % 78.44% 91.30% 88.22% 89.86% 84.96% 84.96% 100.00%
DY 1.29 1.32 1.31 1.29 1.24 1.19 1.36 -0.88%
  YoY % -2.27% 0.76% 1.55% 4.03% 4.20% -12.50% -
  Horiz. % 94.85% 97.06% 96.32% 94.85% 91.18% 87.50% 100.00%
P/NAPS 2.43 2.20 2.33 2.43 2.69 3.36 3.05 -3.72%
  YoY % 10.45% -5.58% -4.12% -9.67% -19.94% 10.16% -
  Horiz. % 79.67% 72.13% 76.39% 79.67% 88.20% 110.16% 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