Highlights

[PBBANK] YoY Quarter Result on 2017-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.48%    YoY -     13.46%
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 - 3,882,138
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 144.62 144.89 136.84 129.60 126.59 111.38 99.68 6.40%
  YoY % -0.19% 5.88% 5.59% 2.38% 13.66% 11.74% -
  Horiz. % 145.08% 145.36% 137.28% 130.02% 127.00% 111.74% 100.00%
EPS 35.10 35.64 36.19 31.89 30.95 30.69 26.98 4.48%
  YoY % -1.52% -1.52% 13.48% 3.04% 0.85% 13.75% -
  Horiz. % 130.10% 132.10% 134.14% 118.20% 114.71% 113.75% 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 9.2497 8.4557 7.6350 6.6684 4.9657 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%
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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers