Highlights

[PBBANK] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -74.07%    YoY -     15.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,349,153 5,028,185 5,007,301 4,600,303 3,948,377 3,673,214 3,373,450 7.98%
  YoY % 6.38% 0.42% 8.85% 16.51% 7.49% 8.89% -
  Horiz. % 158.57% 149.05% 148.43% 136.37% 117.04% 108.89% 100.00%
PBT 1,793,959 1,631,472 1,651,558 1,488,678 1,327,100 1,269,976 1,231,398 6.47%
  YoY % 9.96% -1.22% 10.94% 12.18% 4.50% 3.13% -
  Horiz. % 145.68% 132.49% 134.12% 120.89% 107.77% 103.13% 100.00%
Tax -371,180 -366,129 -406,498 -304,476 -300,067 -291,052 -293,314 4.00%
  YoY % -1.38% 9.93% -33.51% -1.47% -3.10% 0.77% -
  Horiz. % 126.55% 124.82% 138.59% 103.81% 102.30% 99.23% 100.00%
NP 1,422,779 1,265,343 1,245,060 1,184,202 1,027,033 978,924 938,084 7.19%
  YoY % 12.44% 1.63% 5.14% 15.30% 4.91% 4.35% -
  Horiz. % 151.67% 134.89% 132.72% 126.24% 109.48% 104.35% 100.00%
NP to SH 1,405,380 1,247,981 1,229,790 1,171,519 1,016,932 968,301 930,182 7.12%
  YoY % 12.61% 1.48% 4.97% 15.20% 5.02% 4.10% -
  Horiz. % 151.09% 134.17% 132.21% 125.95% 109.33% 104.10% 100.00%
Tax Rate 20.69 % 22.44 % 24.61 % 20.45 % 22.61 % 22.92 % 23.82 % -2.32%
  YoY % -7.80% -8.82% 20.34% -9.55% -1.35% -3.78% -
  Horiz. % 86.86% 94.21% 103.32% 85.85% 94.92% 96.22% 100.00%
Total Cost 3,926,374 3,762,842 3,762,241 3,416,101 2,921,344 2,694,290 2,435,366 8.28%
  YoY % 4.35% 0.02% 10.13% 16.94% 8.43% 10.63% -
  Horiz. % 161.22% 154.51% 154.48% 140.27% 119.96% 110.63% 100.00%
Net Worth 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 15.69%
  YoY % 10.00% 9.92% 10.75% 37.79% 13.69% 14.35% -
  Horiz. % 239.85% 218.05% 198.38% 179.12% 130.00% 114.35% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 15.69%
  YoY % 10.00% 9.92% 10.75% 37.79% 13.69% 14.35% -
  Horiz. % 239.85% 218.05% 198.38% 179.12% 130.00% 114.35% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,501,831 3,501,992 3,502,650 1.64%
  YoY % 0.00% 0.00% 0.00% 10.27% -0.00% -0.02% -
  Horiz. % 110.24% 110.24% 110.24% 110.24% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.60 % 25.17 % 24.86 % 25.74 % 26.01 % 26.65 % 27.81 % -0.74%
  YoY % 5.68% 1.25% -3.42% -1.04% -2.40% -4.17% -
  Horiz. % 95.65% 90.51% 89.39% 92.56% 93.53% 95.83% 100.00%
ROE 3.74 % 3.65 % 3.95 % 4.17 % 4.99 % 5.40 % 5.93 % -7.39%
  YoY % 2.47% -7.59% -5.28% -16.43% -7.59% -8.94% -
  Horiz. % 63.07% 61.55% 66.61% 70.32% 84.15% 91.06% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 138.53 130.21 129.67 119.13 112.75 104.89 96.31 6.24%
  YoY % 6.39% 0.42% 8.85% 5.66% 7.49% 8.91% -
  Horiz. % 143.84% 135.20% 134.64% 123.69% 117.07% 108.91% 100.00%
EPS 36.39 32.32 31.85 30.34 29.04 27.65 26.56 5.39%
  YoY % 12.59% 1.48% 4.98% 4.48% 5.03% 4.10% -
  Horiz. % 137.01% 121.69% 119.92% 114.23% 109.34% 104.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.7410 8.8558 8.0569 7.2747 5.8219 5.1208 4.4774 13.82%
  YoY % 10.00% 9.92% 10.75% 24.95% 13.69% 14.37% -
  Horiz. % 217.56% 197.79% 179.95% 162.48% 130.03% 114.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 137.79 129.52 128.98 118.50 101.71 94.62 86.90 7.98%
  YoY % 6.39% 0.42% 8.84% 16.51% 7.49% 8.88% -
  Horiz. % 158.56% 149.04% 148.42% 136.36% 117.04% 108.88% 100.00%
EPS 36.20 32.15 31.68 30.18 26.20 24.94 23.96 7.12%
  YoY % 12.60% 1.48% 4.97% 15.19% 5.05% 4.09% -
  Horiz. % 151.09% 134.18% 132.22% 125.96% 109.35% 104.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.6892 8.8087 8.0141 7.2360 5.2516 4.6194 4.0397 15.69%
  YoY % 10.00% 9.92% 10.75% 37.79% 13.69% 14.35% -
  Horiz. % 239.85% 218.05% 198.38% 179.12% 130.00% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 24.0000 19.9000 18.7800 18.8800 19.1600 16.2600 13.6400 -
P/RPS 17.33 15.28 14.48 15.85 16.99 15.50 14.16 3.42%
  YoY % 13.42% 5.52% -8.64% -6.71% 9.61% 9.46% -
  Horiz. % 122.39% 107.91% 102.26% 111.94% 119.99% 109.46% 100.00%
P/EPS 65.94 61.57 58.97 62.23 65.98 58.81 51.36 4.25%
  YoY % 7.10% 4.41% -5.24% -5.68% 12.19% 14.51% -
  Horiz. % 128.39% 119.88% 114.82% 121.16% 128.47% 114.51% 100.00%
EY 1.52 1.62 1.70 1.61 1.52 1.70 1.95 -4.07%
  YoY % -6.17% -4.71% 5.59% 5.92% -10.59% -12.82% -
  Horiz. % 77.95% 83.08% 87.18% 82.56% 77.95% 87.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.46 2.25 2.33 2.60 3.29 3.18 3.05 -3.52%
  YoY % 9.33% -3.43% -10.38% -20.97% 3.46% 4.26% -
  Horiz. % 80.66% 73.77% 76.39% 85.25% 107.87% 104.26% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 23/04/13 18/04/12 -
Price 23.7800 19.9200 19.0200 19.6000 20.2000 16.3400 13.7800 -
P/RPS 17.17 15.30 14.67 16.45 17.92 15.58 14.31 3.08%
  YoY % 12.22% 4.29% -10.82% -8.20% 15.02% 8.87% -
  Horiz. % 119.99% 106.92% 102.52% 114.95% 125.23% 108.87% 100.00%
P/EPS 65.34 61.64 59.72 64.60 69.56 59.10 51.89 3.91%
  YoY % 6.00% 3.22% -7.55% -7.13% 17.70% 13.89% -
  Horiz. % 125.92% 118.79% 115.09% 124.49% 134.05% 113.89% 100.00%
EY 1.53 1.62 1.67 1.55 1.44 1.69 1.93 -3.80%
  YoY % -5.56% -2.99% 7.74% 7.64% -14.79% -12.44% -
  Horiz. % 79.27% 83.94% 86.53% 80.31% 74.61% 87.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.44 2.25 2.36 2.69 3.47 3.19 3.08 -3.81%
  YoY % 8.44% -4.66% -12.27% -22.48% 8.78% 3.57% -
  Horiz. % 79.22% 73.05% 76.62% 87.34% 112.66% 103.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS