Highlights

[PBBANK] YoY Cumulative Quarter Result on 2019-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 29-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -74.78%    YoY -     0.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,515,180 5,567,949 5,349,153 5,028,185 5,007,301 4,600,303 3,948,377 5.72%
  YoY % -0.95% 4.09% 6.38% 0.42% 8.85% 16.51% -
  Horiz. % 139.68% 141.02% 135.48% 127.35% 126.82% 116.51% 100.00%
PBT 1,727,147 1,819,260 1,793,959 1,631,472 1,651,558 1,488,678 1,327,100 4.48%
  YoY % -5.06% 1.41% 9.96% -1.22% 10.94% 12.18% -
  Horiz. % 130.14% 137.09% 135.18% 122.94% 124.45% 112.18% 100.00%
Tax -385,213 -392,051 -371,180 -366,129 -406,498 -304,476 -300,067 4.25%
  YoY % 1.74% -5.62% -1.38% 9.93% -33.51% -1.47% -
  Horiz. % 128.38% 130.65% 123.70% 122.02% 135.47% 101.47% 100.00%
NP 1,341,934 1,427,209 1,422,779 1,265,343 1,245,060 1,184,202 1,027,033 4.55%
  YoY % -5.97% 0.31% 12.44% 1.63% 5.14% 15.30% -
  Horiz. % 130.66% 138.96% 138.53% 123.20% 121.23% 115.30% 100.00%
NP to SH 1,329,076 1,410,093 1,405,380 1,247,981 1,229,790 1,171,519 1,016,932 4.56%
  YoY % -5.75% 0.34% 12.61% 1.48% 4.97% 15.20% -
  Horiz. % 130.69% 138.66% 138.20% 122.72% 120.93% 115.20% 100.00%
Tax Rate 22.30 % 21.55 % 20.69 % 22.44 % 24.61 % 20.45 % 22.61 % -0.23%
  YoY % 3.48% 4.16% -7.80% -8.82% 20.34% -9.55% -
  Horiz. % 98.63% 95.31% 91.51% 99.25% 108.85% 90.45% 100.00%
Total Cost 4,173,246 4,140,740 3,926,374 3,762,842 3,762,241 3,416,101 2,921,344 6.12%
  YoY % 0.79% 5.46% 4.35% 0.02% 10.13% 16.94% -
  Horiz. % 142.85% 141.74% 134.40% 128.81% 128.78% 116.94% 100.00%
Net Worth 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 13.35%
  YoY % 5.59% 8.94% 10.00% 9.92% 10.75% 37.79% -
  Horiz. % 212.22% 200.99% 184.50% 167.73% 152.60% 137.79% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 13.35%
  YoY % 5.59% 8.94% 10.00% 9.92% 10.75% 37.79% -
  Horiz. % 212.22% 200.99% 184.50% 167.73% 152.60% 137.79% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,831 1.73%
  YoY % 0.00% 0.53% 0.00% 0.00% 0.00% 10.27% -
  Horiz. % 110.86% 110.86% 110.27% 110.27% 110.27% 110.27% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 24.33 % 25.63 % 26.60 % 25.17 % 24.86 % 25.74 % 26.01 % -1.11%
  YoY % -5.07% -3.65% 5.68% 1.25% -3.42% -1.04% -
  Horiz. % 93.54% 98.54% 102.27% 96.77% 95.58% 98.96% 100.00%
ROE 3.07 % 3.44 % 3.74 % 3.65 % 3.95 % 4.17 % 4.99 % -7.77%
  YoY % -10.76% -8.02% 2.47% -7.59% -5.28% -16.43% -
  Horiz. % 61.52% 68.94% 74.95% 73.15% 79.16% 83.57% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 142.07 143.42 138.53 130.21 129.67 119.13 112.75 3.92%
  YoY % -0.94% 3.53% 6.39% 0.42% 8.85% 5.66% -
  Horiz. % 126.00% 127.20% 122.86% 115.49% 115.01% 105.66% 100.00%
EPS 34.24 36.32 36.39 32.32 31.85 30.34 29.04 2.78%
  YoY % -5.73% -0.19% 12.59% 1.48% 4.98% 4.48% -
  Horiz. % 117.91% 125.07% 125.31% 111.29% 109.68% 104.48% 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 11.1451 10.5552 9.7410 8.8558 8.0569 7.2747 5.8219 11.42%
  YoY % 5.59% 8.36% 10.00% 9.92% 10.75% 24.95% -
  Horiz. % 191.43% 181.30% 167.32% 152.11% 138.39% 124.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 28.41 28.68 27.56 25.90 25.80 23.70 20.34 5.72%
  YoY % -0.94% 4.06% 6.41% 0.39% 8.86% 16.52% -
  Horiz. % 139.68% 141.00% 135.50% 127.34% 126.84% 116.52% 100.00%
EPS 6.85 7.26 7.24 6.43 6.34 6.04 5.24 4.56%
  YoY % -5.65% 0.28% 12.60% 1.42% 4.97% 15.27% -
  Horiz. % 130.73% 138.55% 138.17% 122.71% 120.99% 115.27% 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 2.2290 2.1110 1.9378 1.7617 1.6028 1.4472 1.0503 13.35%
  YoY % 5.59% 8.94% 10.00% 9.91% 10.75% 37.79% -
  Horiz. % 212.23% 200.99% 184.50% 167.73% 152.60% 137.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 15.9000 23.1600 24.0000 19.9000 18.7800 18.8800 19.1600 -
P/RPS 11.19 16.15 17.33 15.28 14.48 15.85 16.99 -6.72%
  YoY % -30.71% -6.81% 13.42% 5.52% -8.64% -6.71% -
  Horiz. % 65.86% 95.06% 102.00% 89.94% 85.23% 93.29% 100.00%
P/EPS 46.44 63.76 65.94 61.57 58.97 62.23 65.98 -5.68%
  YoY % -27.16% -3.31% 7.10% 4.41% -5.24% -5.68% -
  Horiz. % 70.38% 96.64% 99.94% 93.32% 89.38% 94.32% 100.00%
EY 2.15 1.57 1.52 1.62 1.70 1.61 1.52 5.94%
  YoY % 36.94% 3.29% -6.17% -4.71% 5.59% 5.92% -
  Horiz. % 141.45% 103.29% 100.00% 106.58% 111.84% 105.92% 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 1.43 2.19 2.46 2.25 2.33 2.60 3.29 -12.95%
  YoY % -34.70% -10.98% 9.33% -3.43% -10.38% -20.97% -
  Horiz. % 43.47% 66.57% 74.77% 68.39% 70.82% 79.03% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 29/04/19 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 -
Price 15.2600 22.5800 23.7800 19.9200 19.0200 19.6000 20.2000 -
P/RPS 10.74 15.74 17.17 15.30 14.67 16.45 17.92 -8.17%
  YoY % -31.77% -8.33% 12.22% 4.29% -10.82% -8.20% -
  Horiz. % 59.93% 87.83% 95.81% 85.38% 81.86% 91.80% 100.00%
P/EPS 44.57 62.17 65.34 61.64 59.72 64.60 69.56 -7.14%
  YoY % -28.31% -4.85% 6.00% 3.22% -7.55% -7.13% -
  Horiz. % 64.07% 89.38% 93.93% 88.61% 85.85% 92.87% 100.00%
EY 2.24 1.61 1.53 1.62 1.67 1.55 1.44 7.63%
  YoY % 39.13% 5.23% -5.56% -2.99% 7.74% 7.64% -
  Horiz. % 155.56% 111.81% 106.25% 112.50% 115.97% 107.64% 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 1.37 2.14 2.44 2.25 2.36 2.69 3.47 -14.34%
  YoY % -35.98% -12.30% 8.44% -4.66% -12.27% -22.48% -
  Horiz. % 39.48% 61.67% 70.32% 64.84% 68.01% 77.52% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS