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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  1119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.025 
 SAPNRG 0.08+0.005 
 SANICHI 0.045-0.005 
 PHB 0.0050.00 
 HSI-H8M 0.54-0.075 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers