Highlights

[PBBANK] YoY Quarter Result on 2016-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -1.43%    YoY -     3.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,614,297 5,624,676 5,312,292 5,031,100 4,914,523 4,324,008 3,869,542 6.40%
  YoY % -0.18% 5.88% 5.59% 2.37% 13.66% 11.74% -
  Horiz. % 145.09% 145.36% 137.28% 130.02% 127.01% 111.74% 100.00%
PBT 1,761,817 1,759,761 1,792,954 1,558,242 1,613,794 1,552,183 1,358,164 4.43%
  YoY % 0.12% -1.85% 15.06% -3.44% 3.97% 14.29% -
  Horiz. % 129.72% 129.57% 132.01% 114.73% 118.82% 114.29% 100.00%
Tax -383,003 -358,181 -368,684 -305,728 -396,829 -350,049 -300,802 4.11%
  YoY % -6.93% 2.85% -20.59% 22.96% -13.36% -16.37% -
  Horiz. % 127.33% 119.08% 122.57% 101.64% 131.92% 116.37% 100.00%
NP 1,378,814 1,401,580 1,424,270 1,252,514 1,216,965 1,202,134 1,057,362 4.52%
  YoY % -1.62% -1.59% 13.71% 2.92% 1.23% 13.69% -
  Horiz. % 130.40% 132.55% 134.70% 118.46% 115.09% 113.69% 100.00%
NP to SH 1,362,652 1,383,655 1,404,760 1,238,150 1,201,395 1,191,521 1,047,260 4.48%
  YoY % -1.52% -1.50% 13.46% 3.06% 0.83% 13.78% -
  Horiz. % 130.12% 132.12% 134.14% 118.23% 114.72% 113.78% 100.00%
Tax Rate 21.74 % 20.35 % 20.56 % 19.62 % 24.59 % 22.55 % 22.15 % -0.31%
  YoY % 6.83% -1.02% 4.79% -20.21% 9.05% 1.81% -
  Horiz. % 98.15% 91.87% 92.82% 88.58% 111.02% 101.81% 100.00%
Total Cost 4,235,483 4,223,096 3,888,022 3,778,586 3,697,558 3,121,874 2,812,180 7.06%
  YoY % 0.29% 8.62% 2.90% 2.19% 18.44% 11.01% -
  Horiz. % 150.61% 150.17% 138.26% 134.37% 131.48% 111.01% 100.00%
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,277,640 14.12%
  YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.29% -
  Horiz. % 221.01% 206.46% 186.27% 170.28% 153.75% 134.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,277,640 14.12%
  YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.29% -
  Horiz. % 221.01% 206.46% 186.27% 170.28% 153.75% 134.29% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,737,258 3,502,541 1.73%
  YoY % 0.00% 0.53% 0.00% 0.00% 3.32% 6.70% -
  Horiz. % 110.84% 110.84% 110.25% 110.25% 110.25% 106.70% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.56 % 24.92 % 26.81 % 24.90 % 24.76 % 27.80 % 27.33 % -1.76%
  YoY % -1.44% -7.05% 7.67% 0.57% -10.94% 1.72% -
  Horiz. % 89.86% 91.18% 98.10% 91.11% 90.60% 101.72% 100.00%
ROE 3.20 % 3.48 % 3.91 % 3.77 % 4.05 % 4.60 % 5.43 % -8.43%
  YoY % -8.05% -11.00% 3.71% -6.91% -11.96% -15.29% -
  Horiz. % 58.93% 64.09% 72.01% 69.43% 74.59% 84.71% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 144.62 144.89 137.57 130.29 127.27 115.70 110.48 4.59%
  YoY % -0.19% 5.32% 5.59% 2.37% 10.00% 4.72% -
  Horiz. % 130.90% 131.15% 124.52% 117.93% 115.20% 104.72% 100.00%
EPS 35.10 35.64 36.38 32.06 31.11 31.88 29.90 2.71%
  YoY % -1.52% -2.03% 13.47% 3.05% -2.42% 6.62% -
  Horiz. % 117.39% 119.20% 121.67% 107.22% 104.05% 106.62% 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 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 5.5039 12.18%
  YoY % 7.05% 10.25% 9.39% 10.75% 10.81% 25.85% -
  Horiz. % 199.40% 186.27% 168.95% 154.45% 139.46% 125.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 28.92 28.98 27.37 25.92 25.32 22.28 19.94 6.39%
  YoY % -0.21% 5.88% 5.59% 2.37% 13.64% 11.74% -
  Horiz. % 145.04% 145.34% 137.26% 129.99% 126.98% 111.74% 100.00%
EPS 7.02 7.13 7.24 6.38 6.19 6.14 5.40 4.47%
  YoY % -1.54% -1.52% 13.48% 3.07% 0.81% 13.70% -
  Horiz. % 130.00% 132.04% 134.07% 118.15% 114.63% 113.70% 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 2.1949 2.0504 1.8499 1.6911 1.5270 1.3337 0.9931 14.12%
  YoY % 7.05% 10.84% 9.39% 10.75% 14.49% 34.30% -
  Horiz. % 221.01% 206.46% 186.28% 170.28% 153.76% 134.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 20.0800 25.0000 20.4400 19.8200 17.5200 18.9000 17.7400 -
P/RPS 13.88 17.25 14.86 15.21 13.77 16.34 16.06 -2.40%
  YoY % -19.54% 16.08% -2.30% 10.46% -15.73% 1.74% -
  Horiz. % 86.43% 107.41% 92.53% 94.71% 85.74% 101.74% 100.00%
P/EPS 57.21 70.14 56.19 61.81 56.31 59.28 59.33 -0.60%
  YoY % -18.43% 24.83% -9.09% 9.77% -5.01% -0.08% -
  Horiz. % 96.43% 118.22% 94.71% 104.18% 94.91% 99.92% 100.00%
EY 1.75 1.43 1.78 1.62 1.78 1.69 1.69 0.58%
  YoY % 22.38% -19.66% 9.88% -8.99% 5.33% 0.00% -
  Horiz. % 103.55% 84.62% 105.33% 95.86% 105.33% 100.00% 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 1.83 2.44 2.20 2.33 2.28 2.73 3.22 -8.98%
  YoY % -25.00% 10.91% -5.58% 2.19% -16.48% -15.22% -
  Horiz. % 56.83% 75.78% 68.32% 72.36% 70.81% 84.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 22/10/13 -
Price 19.8600 24.9000 20.4800 19.8000 18.6400 18.6200 18.5000 -
P/RPS 13.73 17.19 14.89 15.20 14.65 16.09 16.75 -3.26%
  YoY % -20.13% 15.45% -2.04% 3.75% -8.95% -3.94% -
  Horiz. % 81.97% 102.63% 88.90% 90.75% 87.46% 96.06% 100.00%
P/EPS 56.58 69.86 56.30 61.75 59.91 58.40 61.87 -1.48%
  YoY % -19.01% 24.09% -8.83% 3.07% 2.59% -5.61% -
  Horiz. % 91.45% 112.91% 91.00% 99.81% 96.83% 94.39% 100.00%
EY 1.77 1.43 1.78 1.62 1.67 1.71 1.62 1.49%
  YoY % 23.78% -19.66% 9.88% -2.99% -2.34% 5.56% -
  Horiz. % 109.26% 88.27% 109.88% 100.00% 103.09% 105.56% 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 1.81 2.43 2.20 2.33 2.43 2.69 3.36 -9.79%
  YoY % -25.51% 10.45% -5.58% -4.12% -9.67% -19.94% -
  Horiz. % 53.87% 72.32% 65.48% 69.35% 72.32% 80.06% 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
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS