Highlights

[PBBANK] YoY Cumulative Quarter Result on 2016-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 02-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     39.82%    YoY -     2.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 22,041,785 20,858,174 20,102,740 19,181,550 16,860,071 15,264,300 14,058,097 7.78%
  YoY % 5.67% 3.76% 4.80% 13.77% 10.45% 8.58% -
  Horiz. % 156.79% 148.37% 143.00% 136.44% 119.93% 108.58% 100.00%
PBT 7,101,165 7,117,672 6,554,032 6,491,395 5,814,255 5,309,984 5,047,234 5.85%
  YoY % -0.23% 8.60% 0.96% 11.65% 9.50% 5.21% -
  Horiz. % 140.69% 141.02% 129.85% 128.61% 115.20% 105.21% 100.00%
Tax -1,436,253 -1,570,693 -1,286,597 -1,370,156 -1,250,915 -1,204,342 -1,177,992 3.36%
  YoY % 8.56% -22.08% 6.10% -9.53% -3.87% -2.24% -
  Horiz. % 121.92% 133.34% 109.22% 116.31% 106.19% 102.24% 100.00%
NP 5,664,912 5,546,979 5,267,435 5,121,239 4,563,340 4,105,642 3,869,242 6.56%
  YoY % 2.13% 5.31% 2.85% 12.23% 11.15% 6.11% -
  Horiz. % 146.41% 143.36% 136.14% 132.36% 117.94% 106.11% 100.00%
NP to SH 5,590,611 5,470,035 5,206,875 5,062,152 4,518,830 4,064,683 3,826,754 6.52%
  YoY % 2.20% 5.05% 2.86% 12.02% 11.17% 6.22% -
  Horiz. % 146.09% 142.94% 136.07% 132.28% 118.09% 106.22% 100.00%
Tax Rate 20.23 % 22.07 % 19.63 % 21.11 % 21.51 % 22.68 % 23.34 % -2.35%
  YoY % -8.34% 12.43% -7.01% -1.86% -5.16% -2.83% -
  Horiz. % 86.68% 94.56% 84.10% 90.45% 92.16% 97.17% 100.00%
Total Cost 16,376,873 15,311,195 14,835,305 14,060,311 12,296,731 11,158,658 10,188,855 8.23%
  YoY % 6.96% 3.21% 5.51% 14.34% 10.20% 9.52% -
  Horiz. % 160.73% 150.27% 145.60% 138.00% 120.69% 109.52% 100.00%
Net Worth 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,424,279 18,019,016 14.67%
  YoY % 9.66% 9.21% 9.55% 11.44% 37.21% 13.35% -
  Horiz. % 227.39% 207.36% 189.87% 173.32% 155.53% 113.35% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,678,675 2,355,511 2,239,666 2,162,436 2,085,206 1,821,157 1,751,119 7.34%
  YoY % 13.72% 5.17% 3.57% 3.70% 14.50% 4.00% -
  Horiz. % 152.97% 134.51% 127.90% 123.49% 119.08% 104.00% 100.00%
Div Payout % 47.91 % 43.06 % 43.01 % 42.72 % 46.14 % 44.80 % 45.76 % 0.77%
  YoY % 11.26% 0.12% 0.68% -7.41% 2.99% -2.10% -
  Horiz. % 104.70% 94.10% 93.99% 93.36% 100.83% 97.90% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,424,279 18,019,016 14.67%
  YoY % 9.66% 9.21% 9.55% 11.44% 37.21% 13.35% -
  Horiz. % 227.39% 207.36% 189.87% 173.32% 155.53% 113.35% 100.00%
NOSH 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,502,225 3,502,238 1.73%
  YoY % 0.53% 0.00% 0.00% 0.00% 10.26% -0.00% -
  Horiz. % 110.85% 110.26% 110.26% 110.26% 110.26% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 25.70 % 26.59 % 26.20 % 26.70 % 27.07 % 26.90 % 27.52 % -1.13%
  YoY % -3.35% 1.49% -1.87% -1.37% 0.63% -2.25% -
  Horiz. % 93.39% 96.62% 95.20% 97.02% 98.36% 97.75% 100.00%
ROE 13.64 % 14.64 % 15.22 % 16.21 % 16.12 % 19.90 % 21.24 % -7.11%
  YoY % -6.83% -3.81% -6.11% 0.56% -18.99% -6.31% -
  Horiz. % 64.22% 68.93% 71.66% 76.32% 75.89% 93.69% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 567.77 540.16 520.59 496.74 436.62 435.85 401.40 5.95%
  YoY % 5.11% 3.76% 4.80% 13.77% 0.18% 8.58% -
  Horiz. % 141.45% 134.57% 129.69% 123.75% 108.77% 108.58% 100.00%
EPS 144.37 141.66 134.84 131.09 123.74 116.06 109.27 4.75%
  YoY % 1.91% 5.06% 2.86% 5.94% 6.62% 6.21% -
  Horiz. % 132.12% 129.64% 123.40% 119.97% 113.24% 106.21% 100.00%
DPS 69.00 61.00 58.00 56.00 54.00 52.00 50.00 5.51%
  YoY % 13.11% 5.17% 3.57% 3.70% 3.85% 4.00% -
  Horiz. % 138.00% 122.00% 116.00% 112.00% 108.00% 104.00% 100.00%
NAPS 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 5.1450 12.72%
  YoY % 9.07% 9.21% 9.55% 11.44% 24.45% 13.35% -
  Horiz. % 205.14% 188.07% 172.21% 157.20% 141.06% 113.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 567.77 537.29 517.83 494.10 434.30 393.19 362.12 7.78%
  YoY % 5.67% 3.76% 4.80% 13.77% 10.46% 8.58% -
  Horiz. % 156.79% 148.37% 143.00% 136.45% 119.93% 108.58% 100.00%
EPS 144.37 140.90 134.12 130.40 116.40 104.70 98.57 6.56%
  YoY % 2.46% 5.06% 2.85% 12.03% 11.17% 6.22% -
  Horiz. % 146.46% 142.94% 136.07% 132.29% 118.09% 106.22% 100.00%
DPS 69.00 60.68 57.69 55.70 53.71 46.91 45.11 7.34%
  YoY % 13.71% 5.18% 3.57% 3.71% 14.50% 3.99% -
  Horiz. % 152.96% 134.52% 127.89% 123.48% 119.06% 103.99% 100.00%
NAPS 10.5542 9.6247 8.8130 8.0448 7.2189 5.2611 4.6415 14.67%
  YoY % 9.66% 9.21% 9.55% 11.44% 37.21% 13.35% -
  Horiz. % 227.39% 207.36% 189.87% 173.32% 155.53% 113.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 24.7600 20.7800 19.7200 18.5200 18.3000 19.4000 16.2800 -
P/RPS 4.36 3.85 3.79 3.73 4.19 4.45 4.06 1.19%
  YoY % 13.25% 1.58% 1.61% -10.98% -5.84% 9.61% -
  Horiz. % 107.39% 94.83% 93.35% 91.87% 103.20% 109.61% 100.00%
P/EPS 17.19 14.67 14.62 14.13 15.64 16.72 14.90 2.41%
  YoY % 17.18% 0.34% 3.47% -9.65% -6.46% 12.21% -
  Horiz. % 115.37% 98.46% 98.12% 94.83% 104.97% 112.21% 100.00%
EY 5.82 6.82 6.84 7.08 6.39 5.98 6.71 -2.34%
  YoY % -14.66% -0.29% -3.39% 10.80% 6.86% -10.88% -
  Horiz. % 86.74% 101.64% 101.94% 105.51% 95.23% 89.12% 100.00%
DY 2.79 2.94 2.94 3.02 2.95 2.68 3.07 -1.58%
  YoY % -5.10% 0.00% -2.65% 2.37% 10.07% -12.70% -
  Horiz. % 90.88% 95.77% 95.77% 98.37% 96.09% 87.30% 100.00%
P/NAPS 2.35 2.15 2.23 2.29 2.52 3.33 3.16 -4.81%
  YoY % 9.30% -3.59% -2.62% -9.13% -24.32% 5.38% -
  Horiz. % 74.37% 68.04% 70.57% 72.47% 79.75% 105.38% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 -
Price 25.0600 22.2800 20.1400 18.3800 18.4400 19.0600 15.7200 -
P/RPS 4.41 4.12 3.87 3.70 4.22 4.37 3.92 1.98%
  YoY % 7.04% 6.46% 4.59% -12.32% -3.43% 11.48% -
  Horiz. % 112.50% 105.10% 98.72% 94.39% 107.65% 111.48% 100.00%
P/EPS 17.40 15.73 14.94 14.02 15.76 16.42 14.39 3.21%
  YoY % 10.62% 5.29% 6.56% -11.04% -4.02% 14.11% -
  Horiz. % 120.92% 109.31% 103.82% 97.43% 109.52% 114.11% 100.00%
EY 5.75 6.36 6.70 7.13 6.35 6.09 6.95 -3.11%
  YoY % -9.59% -5.07% -6.03% 12.28% 4.27% -12.37% -
  Horiz. % 82.73% 91.51% 96.40% 102.59% 91.37% 87.63% 100.00%
DY 2.75 2.74 2.88 3.05 2.93 2.73 3.18 -2.39%
  YoY % 0.36% -4.86% -5.57% 4.10% 7.33% -14.15% -
  Horiz. % 86.48% 86.16% 90.57% 95.91% 92.14% 85.85% 100.00%
P/NAPS 2.37 2.30 2.27 2.27 2.54 3.27 3.06 -4.17%
  YoY % 3.04% 1.32% 0.00% -10.63% -22.32% 6.86% -
  Horiz. % 77.45% 75.16% 74.18% 74.18% 83.01% 106.86% 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.
 


 

224  124  430  1484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.0850.00 
 HSI-C7K 0.265+0.025 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers