Highlights

[PBBANK] YoY Quarter Result on 2016-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 28-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     2.14%    YoY -     4.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,435,938 5,167,147 4,980,256 4,737,678 4,059,101 3,802,871 3,465,840 7.79%
  YoY % 5.20% 3.75% 5.12% 16.72% 6.74% 9.72% -
  Horiz. % 156.84% 149.09% 143.70% 136.70% 117.12% 109.72% 100.00%
PBT 1,757,726 1,736,009 1,551,521 1,531,147 1,367,694 1,340,558 1,226,144 6.18%
  YoY % 1.25% 11.89% 1.33% 11.95% 2.02% 9.33% -
  Horiz. % 143.35% 141.58% 126.54% 124.87% 111.54% 109.33% 100.00%
Tax -342,214 -384,008 -280,929 -318,246 -299,862 -306,273 -273,147 3.83%
  YoY % 10.88% -36.69% 11.73% -6.13% 2.09% -12.13% -
  Horiz. % 125.29% 140.59% 102.85% 116.51% 109.78% 112.13% 100.00%
NP 1,415,512 1,352,001 1,270,592 1,212,901 1,067,832 1,034,285 952,997 6.81%
  YoY % 4.70% 6.41% 4.76% 13.59% 3.24% 8.53% -
  Horiz. % 148.53% 141.87% 133.33% 127.27% 112.05% 108.53% 100.00%
NP to SH 1,396,220 1,331,826 1,256,153 1,196,810 1,056,396 1,023,505 942,068 6.77%
  YoY % 4.84% 6.02% 4.96% 13.29% 3.21% 8.64% -
  Horiz. % 148.21% 141.37% 133.34% 127.04% 112.14% 108.64% 100.00%
Tax Rate 19.47 % 22.12 % 18.11 % 20.78 % 21.92 % 22.85 % 22.28 % -2.22%
  YoY % -11.98% 22.14% -12.85% -5.20% -4.07% 2.56% -
  Horiz. % 87.39% 99.28% 81.28% 93.27% 98.38% 102.56% 100.00%
Total Cost 4,020,426 3,815,146 3,709,664 3,524,777 2,991,269 2,768,586 2,512,843 8.14%
  YoY % 5.38% 2.84% 5.25% 17.84% 8.04% 10.18% -
  Horiz. % 160.00% 151.83% 147.63% 140.27% 119.04% 110.18% 100.00%
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 15.41%
  YoY % 10.68% 9.50% 10.64% 36.80% 12.92% 14.14% -
  Horiz. % 236.41% 213.60% 195.07% 176.30% 128.88% 114.14% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,236,458 1,042,603 1,003,988 926,758 805,607 770,342 700,513 9.93%
  YoY % 18.59% 3.85% 8.33% 15.04% 4.58% 9.97% -
  Horiz. % 176.51% 148.83% 143.32% 132.30% 115.00% 109.97% 100.00%
Div Payout % 88.56 % 78.28 % 79.93 % 77.44 % 76.26 % 75.27 % 74.36 % 2.95%
  YoY % 13.13% -2.06% 3.22% 1.55% 1.32% 1.22% -
  Horiz. % 119.10% 105.27% 107.49% 104.14% 102.56% 101.22% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 15.41%
  YoY % 10.68% 9.50% 10.64% 36.80% 12.92% 14.14% -
  Horiz. % 236.41% 213.60% 195.07% 176.30% 128.88% 114.14% 100.00%
NOSH 3,863,932 3,861,494 3,861,494 3,861,494 3,502,639 3,501,556 3,502,566 1.65%
  YoY % 0.06% 0.00% 0.00% 10.25% 0.03% -0.03% -
  Horiz. % 110.32% 110.25% 110.25% 110.25% 100.00% 99.97% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.04 % 26.17 % 25.51 % 25.60 % 26.31 % 27.20 % 27.50 % -0.90%
  YoY % -0.50% 2.59% -0.35% -2.70% -3.27% -1.09% -
  Horiz. % 94.69% 95.16% 92.76% 93.09% 95.67% 98.91% 100.00%
ROE 3.55 % 3.75 % 3.87 % 4.08 % 4.93 % 5.39 % 5.66 % -7.48%
  YoY % -5.33% -3.10% -5.15% -17.24% -8.53% -4.77% -
  Horiz. % 62.72% 66.25% 68.37% 72.08% 87.10% 95.23% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 140.68 133.81 128.97 122.69 115.89 108.61 98.95 6.04%
  YoY % 5.13% 3.75% 5.12% 5.87% 6.70% 9.76% -
  Horiz. % 142.17% 135.23% 130.34% 123.99% 117.12% 109.76% 100.00%
EPS 36.13 34.49 32.53 30.99 30.16 29.23 26.90 5.04%
  YoY % 4.75% 6.03% 4.97% 2.75% 3.18% 8.66% -
  Horiz. % 134.31% 128.22% 120.93% 115.20% 112.12% 108.66% 100.00%
DPS 32.00 27.00 26.00 24.00 23.00 22.00 20.00 8.14%
  YoY % 18.52% 3.85% 8.33% 4.35% 4.55% 10.00% -
  Horiz. % 160.00% 135.00% 130.00% 120.00% 115.00% 110.00% 100.00%
NAPS 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 13.54%
  YoY % 10.61% 9.50% 10.64% 24.08% 12.88% 14.17% -
  Horiz. % 214.30% 193.74% 176.94% 159.92% 128.88% 114.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 140.02 133.10 128.29 122.04 104.56 97.96 89.28 7.78%
  YoY % 5.20% 3.75% 5.12% 16.72% 6.74% 9.72% -
  Horiz. % 156.83% 149.08% 143.69% 136.69% 117.11% 109.72% 100.00%
EPS 35.97 34.31 32.36 30.83 27.21 26.36 24.27 6.77%
  YoY % 4.84% 6.03% 4.96% 13.30% 3.22% 8.61% -
  Horiz. % 148.21% 141.37% 133.33% 127.03% 112.11% 108.61% 100.00%
DPS 31.85 26.86 25.86 23.87 20.75 19.84 18.04 9.93%
  YoY % 18.58% 3.87% 8.34% 15.04% 4.59% 9.98% -
  Horiz. % 176.55% 148.89% 143.35% 132.32% 115.02% 109.98% 100.00%
NAPS 10.1282 9.1508 8.3571 7.5531 5.5214 4.8898 4.2841 15.41%
  YoY % 10.68% 9.50% 10.64% 36.80% 12.92% 14.14% -
  Horiz. % 236.41% 213.60% 195.07% 176.31% 128.88% 114.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 23.3600 20.3200 19.4000 18.7200 19.5800 16.9400 13.7600 -
P/RPS 16.60 15.19 15.04 15.26 16.90 15.60 13.91 2.99%
  YoY % 9.28% 1.00% -1.44% -9.70% 8.33% 12.15% -
  Horiz. % 119.34% 109.20% 108.12% 109.71% 121.50% 112.15% 100.00%
P/EPS 64.65 58.92 59.64 60.40 64.92 57.95 51.16 3.98%
  YoY % 9.73% -1.21% -1.26% -6.96% 12.03% 13.27% -
  Horiz. % 126.37% 115.17% 116.58% 118.06% 126.90% 113.27% 100.00%
EY 1.55 1.70 1.68 1.66 1.54 1.73 1.95 -3.75%
  YoY % -8.82% 1.19% 1.20% 7.79% -10.98% -11.28% -
  Horiz. % 79.49% 87.18% 86.15% 85.13% 78.97% 88.72% 100.00%
DY 1.37 1.33 1.34 1.28 1.17 1.30 1.45 -0.94%
  YoY % 3.01% -0.75% 4.69% 9.40% -10.00% -10.34% -
  Horiz. % 94.48% 91.72% 92.41% 88.28% 80.69% 89.66% 100.00%
P/NAPS 2.30 2.21 2.31 2.47 3.20 3.12 2.90 -3.79%
  YoY % 4.07% -4.33% -6.48% -22.81% 2.56% 7.59% -
  Horiz. % 79.31% 76.21% 79.66% 85.17% 110.34% 107.59% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 -
Price 24.4800 20.4200 19.5600 18.8800 20.0000 17.1000 14.3400 -
P/RPS 17.40 15.26 15.17 15.39 17.26 15.75 14.49 3.10%
  YoY % 14.02% 0.59% -1.43% -10.83% 9.59% 8.70% -
  Horiz. % 120.08% 105.31% 104.69% 106.21% 119.12% 108.70% 100.00%
P/EPS 67.75 59.21 60.13 60.92 66.31 58.50 53.32 4.07%
  YoY % 14.42% -1.53% -1.30% -8.13% 13.35% 9.71% -
  Horiz. % 127.06% 111.05% 112.77% 114.25% 124.36% 109.71% 100.00%
EY 1.48 1.69 1.66 1.64 1.51 1.71 1.88 -3.91%
  YoY % -12.43% 1.81% 1.22% 8.61% -11.70% -9.04% -
  Horiz. % 78.72% 89.89% 88.30% 87.23% 80.32% 90.96% 100.00%
DY 1.31 1.32 1.33 1.27 1.15 1.29 1.39 -0.98%
  YoY % -0.76% -0.75% 4.72% 10.43% -10.85% -7.19% -
  Horiz. % 94.24% 94.96% 95.68% 91.37% 82.73% 92.81% 100.00%
P/NAPS 2.41 2.22 2.33 2.49 3.27 3.15 3.02 -3.69%
  YoY % 8.56% -4.72% -6.43% -23.85% 3.81% 4.30% -
  Horiz. % 79.80% 73.51% 77.15% 82.45% 108.28% 104.30% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers