Highlights

[PBBANK] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     49.39%    YoY -     5.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,780,610 16,409,767 15,507,624 15,018,657 14,252,504 12,331,486 11,345,627 6.74%
  YoY % 2.26% 5.82% 3.26% 5.38% 15.58% 8.69% -
  Horiz. % 147.90% 144.64% 136.68% 132.37% 125.62% 108.69% 100.00%
PBT 5,311,651 5,311,446 5,160,435 4,761,321 4,633,619 4,246,977 3,968,698 4.98%
  YoY % 0.00% 2.93% 8.38% 2.76% 9.10% 7.01% -
  Horiz. % 133.84% 133.83% 130.03% 119.97% 116.75% 107.01% 100.00%
Tax -1,152,432 -1,071,575 -1,118,821 -993,155 -1,019,551 -949,978 -898,127 4.24%
  YoY % -7.55% 4.22% -12.65% 2.59% -7.32% -5.77% -
  Horiz. % 128.32% 119.31% 124.57% 110.58% 113.52% 105.77% 100.00%
NP 4,159,219 4,239,871 4,041,614 3,768,166 3,614,068 3,296,999 3,070,571 5.19%
  YoY % -1.90% 4.91% 7.26% 4.26% 9.62% 7.37% -
  Horiz. % 135.45% 138.08% 131.62% 122.72% 117.70% 107.37% 100.00%
NP to SH 4,105,691 4,185,255 3,984,567 3,724,093 3,569,724 3,264,849 3,039,066 5.14%
  YoY % -1.90% 5.04% 6.99% 4.32% 9.34% 7.43% -
  Horiz. % 135.10% 137.72% 131.11% 122.54% 117.46% 107.43% 100.00%
Tax Rate 21.70 % 20.17 % 21.68 % 20.86 % 22.00 % 22.37 % 22.63 % -0.70%
  YoY % 7.59% -6.96% 3.93% -5.18% -1.65% -1.15% -
  Horiz. % 95.89% 89.13% 95.80% 92.18% 97.22% 98.85% 100.00%
Total Cost 12,621,391 12,169,896 11,466,010 11,250,491 10,638,436 9,034,487 8,275,056 7.29%
  YoY % 3.71% 6.14% 1.92% 5.75% 17.75% 9.18% -
  Horiz. % 152.52% 147.07% 138.56% 135.96% 128.56% 109.18% 100.00%
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 14.13%
  YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.31% -
  Horiz. % 221.04% 206.49% 186.30% 170.31% 153.78% 134.31% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,281,105 1,242,284 1,042,603 1,003,988 926,758 859,569 770,447 8.84%
  YoY % 3.12% 19.15% 3.85% 8.33% 7.82% 11.57% -
  Horiz. % 166.28% 161.24% 135.32% 130.31% 120.29% 111.57% 100.00%
Div Payout % 31.20 % 29.68 % 26.17 % 26.96 % 25.96 % 26.33 % 25.35 % 3.52%
  YoY % 5.12% 13.41% -2.93% 3.85% -1.41% 3.87% -
  Horiz. % 123.08% 117.08% 103.23% 106.35% 102.41% 103.87% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 14.13%
  YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.31% -
  Horiz. % 221.04% 206.49% 186.30% 170.31% 153.78% 134.31% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,737,258 3,502,035 1.73%
  YoY % 0.00% 0.53% 0.00% 0.00% 3.32% 6.72% -
  Horiz. % 110.85% 110.85% 110.26% 110.26% 110.26% 106.72% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.79 % 25.84 % 26.06 % 25.09 % 25.36 % 26.74 % 27.06 % -1.45%
  YoY % -4.06% -0.84% 3.87% -1.06% -5.16% -1.18% -
  Horiz. % 91.61% 95.49% 96.30% 92.72% 93.72% 98.82% 100.00%
ROE 9.64 % 10.52 % 11.10 % 11.34 % 12.04 % 12.61 % 15.77 % -7.87%
  YoY % -8.37% -5.23% -2.12% -5.81% -4.52% -20.04% -
  Horiz. % 61.13% 66.71% 70.39% 71.91% 76.35% 79.96% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.25 422.70 401.60 388.93 369.09 329.96 323.97 4.92%
  YoY % 2.26% 5.25% 3.26% 5.38% 11.86% 1.85% -
  Horiz. % 133.42% 130.48% 123.96% 120.05% 113.93% 101.85% 100.00%
EPS 105.76 108.17 103.19 96.44 92.44 91.16 86.78 3.35%
  YoY % -2.23% 4.83% 7.00% 4.33% 1.40% 5.05% -
  Horiz. % 121.87% 124.65% 118.91% 111.13% 106.52% 105.05% 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 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 5.5039 12.18%
  YoY % 7.05% 10.25% 9.39% 10.75% 10.81% 25.85% -
  Horiz. % 199.40% 186.27% 168.95% 154.45% 139.46% 125.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.25 422.70 399.46 386.87 367.13 317.65 292.25 6.74%
  YoY % 2.26% 5.82% 3.25% 5.38% 15.58% 8.69% -
  Horiz. % 147.90% 144.64% 136.68% 132.38% 125.62% 108.69% 100.00%
EPS 105.76 108.17 102.64 95.93 91.95 84.10 78.28 5.14%
  YoY % -2.23% 5.39% 6.99% 4.33% 9.33% 7.43% -
  Horiz. % 135.10% 138.18% 131.12% 122.55% 117.46% 107.43% 100.00%
DPS 33.00 32.00 26.86 25.86 23.87 22.14 19.85 8.84%
  YoY % 3.12% 19.14% 3.87% 8.34% 7.81% 11.54% -
  Horiz. % 166.25% 161.21% 135.31% 130.28% 120.25% 111.54% 100.00%
NAPS 10.9746 10.2521 9.2497 8.4557 7.6350 6.6684 4.9650 14.13%
  YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.31% -
  Horiz. % 221.04% 206.49% 186.30% 170.31% 153.78% 134.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 20.0800 25.0000 20.4400 19.8200 17.5200 18.9000 17.7400 -
P/RPS 4.65 5.91 5.09 5.10 4.75 5.73 5.48 -2.70%
  YoY % -21.32% 16.11% -0.20% 7.37% -17.10% 4.56% -
  Horiz. % 84.85% 107.85% 92.88% 93.07% 86.68% 104.56% 100.00%
P/EPS 18.99 23.19 19.81 20.55 18.95 21.63 20.44 -1.22%
  YoY % -18.11% 17.06% -3.60% 8.44% -12.39% 5.82% -
  Horiz. % 92.91% 113.45% 96.92% 100.54% 92.71% 105.82% 100.00%
EY 5.27 4.31 5.05 4.87 5.28 4.62 4.89 1.25%
  YoY % 22.27% -14.65% 3.70% -7.77% 14.29% -5.52% -
  Horiz. % 107.77% 88.14% 103.27% 99.59% 107.98% 94.48% 100.00%
DY 1.64 1.28 1.32 1.31 1.37 1.22 1.24 4.77%
  YoY % 28.13% -3.03% 0.76% -4.38% 12.30% -1.61% -
  Horiz. % 132.26% 103.23% 106.45% 105.65% 110.48% 98.39% 100.00%
P/NAPS 1.83 2.44 2.20 2.33 2.28 2.73 3.22 -8.98%
  YoY % -25.00% 10.91% -5.58% 2.19% -16.48% -15.22% -
  Horiz. % 56.83% 75.78% 68.32% 72.36% 70.81% 84.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 22/10/13 -
Price 19.8600 24.9000 20.4800 19.8000 18.6400 18.6200 18.5000 -
P/RPS 4.59 5.89 5.10 5.09 5.05 5.64 5.71 -3.57%
  YoY % -22.07% 15.49% 0.20% 0.79% -10.46% -1.23% -
  Horiz. % 80.39% 103.15% 89.32% 89.14% 88.44% 98.77% 100.00%
P/EPS 18.78 23.10 19.85 20.53 20.16 21.31 21.32 -2.09%
  YoY % -18.70% 16.37% -3.31% 1.84% -5.40% -0.05% -
  Horiz. % 88.09% 108.35% 93.11% 96.29% 94.56% 99.95% 100.00%
EY 5.33 4.33 5.04 4.87 4.96 4.69 4.69 2.15%
  YoY % 23.09% -14.09% 3.49% -1.81% 5.76% 0.00% -
  Horiz. % 113.65% 92.32% 107.46% 103.84% 105.76% 100.00% 100.00%
DY 1.66 1.29 1.32 1.31 1.29 1.24 1.19 5.70%
  YoY % 28.68% -2.27% 0.76% 1.55% 4.03% 4.20% -
  Horiz. % 139.50% 108.40% 110.92% 110.08% 108.40% 104.20% 100.00%
P/NAPS 1.81 2.43 2.20 2.33 2.43 2.69 3.36 -9.79%
  YoY % -25.51% 10.45% -5.58% -4.12% -9.67% -19.94% -
  Horiz. % 53.87% 72.32% 65.48% 69.35% 72.32% 80.06% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers