Highlights

[PBBANK] YoY Cumulative Quarter Result on 2019-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     49.68%    YoY -     -1.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 15,387,170 16,780,610 16,409,767 15,507,624 15,018,657 14,252,504 12,331,486 3.76%
  YoY % -8.30% 2.26% 5.82% 3.26% 5.38% 15.58% -
  Horiz. % 124.78% 136.08% 133.07% 125.76% 121.79% 115.58% 100.00%
PBT 4,810,343 5,311,651 5,311,446 5,160,435 4,761,321 4,633,619 4,246,977 2.10%
  YoY % -9.44% 0.00% 2.93% 8.38% 2.76% 9.10% -
  Horiz. % 113.27% 125.07% 125.06% 121.51% 112.11% 109.10% 100.00%
Tax -1,043,458 -1,152,432 -1,071,575 -1,118,821 -993,155 -1,019,551 -949,978 1.58%
  YoY % 9.46% -7.55% 4.22% -12.65% 2.59% -7.32% -
  Horiz. % 109.84% 121.31% 112.80% 117.77% 104.55% 107.32% 100.00%
NP 3,766,885 4,159,219 4,239,871 4,041,614 3,768,166 3,614,068 3,296,999 2.24%
  YoY % -9.43% -1.90% 4.91% 7.26% 4.26% 9.62% -
  Horiz. % 114.25% 126.15% 128.60% 122.58% 114.29% 109.62% 100.00%
NP to SH 3,723,743 4,105,691 4,185,255 3,984,567 3,724,093 3,569,724 3,264,849 2.21%
  YoY % -9.30% -1.90% 5.04% 6.99% 4.32% 9.34% -
  Horiz. % 114.06% 125.75% 128.19% 122.04% 114.07% 109.34% 100.00%
Tax Rate 21.69 % 21.70 % 20.17 % 21.68 % 20.86 % 22.00 % 22.37 % -0.51%
  YoY % -0.05% 7.59% -6.96% 3.93% -5.18% -1.65% -
  Horiz. % 96.96% 97.00% 90.17% 96.92% 93.25% 98.35% 100.00%
Total Cost 11,620,285 12,621,391 12,169,896 11,466,010 11,250,491 10,638,436 9,034,487 4.28%
  YoY % -7.93% 3.71% 6.14% 1.92% 5.75% 17.75% -
  Horiz. % 128.62% 139.70% 134.70% 126.91% 124.53% 117.75% 100.00%
Net Worth 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 10.08%
  YoY % 8.16% 7.05% 10.84% 9.39% 10.75% 14.50% -
  Horiz. % 178.01% 164.58% 153.74% 138.71% 126.80% 114.50% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 1,281,105 1,242,284 1,042,603 1,003,988 926,758 859,569 -
  YoY % 0.00% 3.12% 19.15% 3.85% 8.33% 7.82% -
  Horiz. % 0.00% 149.04% 144.52% 121.29% 116.80% 107.82% 100.00%
Div Payout % - % 31.20 % 29.68 % 26.17 % 26.96 % 25.96 % 26.33 % -
  YoY % 0.00% 5.12% 13.41% -2.93% 3.85% -1.41% -
  Horiz. % 0.00% 118.50% 112.72% 99.39% 102.39% 98.59% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 10.08%
  YoY % 8.16% 7.05% 10.84% 9.39% 10.75% 14.50% -
  Horiz. % 178.01% 164.58% 153.74% 138.71% 126.80% 114.50% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,737,258 0.64%
  YoY % 0.00% 0.00% 0.53% 0.00% 0.00% 3.32% -
  Horiz. % 103.88% 103.88% 103.88% 103.32% 103.32% 103.32% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 24.48 % 24.79 % 25.84 % 26.06 % 25.09 % 25.36 % 26.74 % -1.46%
  YoY % -1.25% -4.06% -0.84% 3.87% -1.06% -5.16% -
  Horiz. % 91.55% 92.71% 96.63% 97.46% 93.83% 94.84% 100.00%
ROE 8.08 % 9.64 % 10.52 % 11.10 % 11.34 % 12.04 % 12.61 % -7.14%
  YoY % -16.18% -8.37% -5.23% -2.12% -5.81% -4.52% -
  Horiz. % 64.08% 76.45% 83.43% 88.03% 89.93% 95.48% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 396.36 432.25 422.70 401.60 388.93 369.09 329.96 3.10%
  YoY % -8.30% 2.26% 5.25% 3.26% 5.38% 11.86% -
  Horiz. % 120.12% 131.00% 128.11% 121.71% 117.87% 111.86% 100.00%
EPS 95.92 105.76 108.17 103.19 96.44 92.44 91.16 0.85%
  YoY % -9.30% -2.23% 4.83% 7.00% 4.33% 1.40% -
  Horiz. % 105.22% 116.02% 118.66% 113.20% 105.79% 101.40% 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 11.8701 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 9.38%
  YoY % 8.16% 7.05% 10.25% 9.39% 10.75% 10.81% -
  Horiz. % 171.36% 158.43% 148.00% 134.25% 122.72% 110.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 79.27 86.45 84.54 79.89 77.37 73.43 63.53 3.75%
  YoY % -8.31% 2.26% 5.82% 3.26% 5.37% 15.58% -
  Horiz. % 124.78% 136.08% 133.07% 125.75% 121.78% 115.58% 100.00%
EPS 19.18 21.15 21.56 20.53 19.19 18.39 16.82 2.21%
  YoY % -9.31% -1.90% 5.02% 6.98% 4.35% 9.33% -
  Horiz. % 114.03% 125.74% 128.18% 122.06% 114.09% 109.33% 100.00%
DPS 0.00 6.60 6.40 5.37 5.17 4.77 4.43 -
  YoY % 0.00% 3.12% 19.18% 3.87% 8.39% 7.67% -
  Horiz. % 0.00% 148.98% 144.47% 121.22% 116.70% 107.67% 100.00%
NAPS 2.3740 2.1949 2.0504 1.8499 1.6911 1.5270 1.3337 10.08%
  YoY % 8.16% 7.05% 10.84% 9.39% 10.75% 14.49% -
  Horiz. % 178.00% 164.57% 153.74% 138.70% 126.80% 114.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 15.7000 20.0800 25.0000 20.4400 19.8200 17.5200 18.9000 -
P/RPS 3.96 4.65 5.91 5.09 5.10 4.75 5.73 -5.97%
  YoY % -14.84% -21.32% 16.11% -0.20% 7.37% -17.10% -
  Horiz. % 69.11% 81.15% 103.14% 88.83% 89.01% 82.90% 100.00%
P/EPS 16.37 18.99 23.19 19.81 20.55 18.95 21.63 -4.53%
  YoY % -13.80% -18.11% 17.06% -3.60% 8.44% -12.39% -
  Horiz. % 75.68% 87.79% 107.21% 91.59% 95.01% 87.61% 100.00%
EY 6.11 5.27 4.31 5.05 4.87 5.28 4.62 4.76%
  YoY % 15.94% 22.27% -14.65% 3.70% -7.77% 14.29% -
  Horiz. % 132.25% 114.07% 93.29% 109.31% 105.41% 114.29% 100.00%
DY 0.00 1.64 1.28 1.32 1.31 1.37 1.22 -
  YoY % 0.00% 28.13% -3.03% 0.76% -4.38% 12.30% -
  Horiz. % 0.00% 134.43% 104.92% 108.20% 107.38% 112.30% 100.00%
P/NAPS 1.32 1.83 2.44 2.20 2.33 2.28 2.73 -11.40%
  YoY % -27.87% -25.00% 10.91% -5.58% 2.19% -16.48% -
  Horiz. % 48.35% 67.03% 89.38% 80.59% 85.35% 83.52% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 -
Price 18.6000 19.8600 24.9000 20.4800 19.8000 18.6400 18.6200 -
P/RPS 4.69 4.59 5.89 5.10 5.09 5.05 5.64 -3.02%
  YoY % 2.18% -22.07% 15.49% 0.20% 0.79% -10.46% -
  Horiz. % 83.16% 81.38% 104.43% 90.43% 90.25% 89.54% 100.00%
P/EPS 19.39 18.78 23.10 19.85 20.53 20.16 21.31 -1.56%
  YoY % 3.25% -18.70% 16.37% -3.31% 1.84% -5.40% -
  Horiz. % 90.99% 88.13% 108.40% 93.15% 96.34% 94.60% 100.00%
EY 5.16 5.33 4.33 5.04 4.87 4.96 4.69 1.60%
  YoY % -3.19% 23.09% -14.09% 3.49% -1.81% 5.76% -
  Horiz. % 110.02% 113.65% 92.32% 107.46% 103.84% 105.76% 100.00%
DY 0.00 1.66 1.29 1.32 1.31 1.29 1.24 -
  YoY % 0.00% 28.68% -2.27% 0.76% 1.55% 4.03% -
  Horiz. % 0.00% 133.87% 104.03% 106.45% 105.65% 104.03% 100.00%
P/NAPS 1.57 1.81 2.43 2.20 2.33 2.43 2.69 -8.58%
  YoY % -13.26% -25.51% 10.45% -5.58% -4.12% -9.67% -
  Horiz. % 58.36% 67.29% 90.33% 81.78% 86.62% 90.33% 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
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
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS