Highlights

[PBBANK] YoY Quarter Result on 2015-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 03-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     24.22%    YoY -     19.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,350,550 5,084,083 4,929,046 4,528,585 3,918,673 3,630,057 3,321,633 8.26%
  YoY % 5.24% 3.15% 8.84% 15.56% 7.95% 9.29% -
  Horiz. % 161.08% 153.06% 148.39% 136.34% 117.97% 109.29% 100.00%
PBT 1,957,237 1,792,711 1,857,776 1,567,278 1,341,286 1,291,329 1,211,807 8.31%
  YoY % 9.18% -3.50% 18.54% 16.85% 3.87% 6.56% -
  Horiz. % 161.51% 147.94% 153.31% 129.33% 110.68% 106.56% 100.00%
Tax -451,872 -293,442 -350,605 -300,937 -306,215 -294,678 -289,348 7.71%
  YoY % -53.99% 16.30% -16.50% 1.72% -3.92% -1.84% -
  Horiz. % 156.17% 101.41% 121.17% 104.01% 105.83% 101.84% 100.00%
NP 1,505,365 1,499,269 1,507,171 1,266,341 1,035,071 996,651 922,459 8.50%
  YoY % 0.41% -0.52% 19.02% 22.34% 3.85% 8.04% -
  Horiz. % 163.19% 162.53% 163.39% 137.28% 112.21% 108.04% 100.00%
NP to SH 1,485,468 1,482,782 1,492,428 1,253,981 1,025,617 981,840 913,392 8.43%
  YoY % 0.18% -0.65% 19.02% 22.27% 4.46% 7.49% -
  Horiz. % 162.63% 162.34% 163.39% 137.29% 112.29% 107.49% 100.00%
Tax Rate 23.09 % 16.37 % 18.87 % 19.20 % 22.83 % 22.82 % 23.88 % -0.56%
  YoY % 41.05% -13.25% -1.72% -15.90% 0.04% -4.44% -
  Horiz. % 96.69% 68.55% 79.02% 80.40% 95.60% 95.56% 100.00%
Total Cost 3,845,185 3,584,814 3,421,875 3,262,244 2,883,602 2,633,406 2,399,174 8.17%
  YoY % 7.26% 4.76% 4.89% 13.13% 9.50% 9.76% -
  Horiz. % 160.27% 149.42% 142.63% 135.97% 120.19% 109.76% 100.00%
Net Worth 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 17.74%
  YoY % 9.21% 9.55% 11.44% 37.24% 13.81% 28.08% -
  Horiz. % 266.71% 244.22% 222.93% 200.04% 145.76% 128.08% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 1,312,907 1,235,678 1,235,678 1,197,063 1,050,478 1,050,602 980,656 4.98%
  YoY % 6.25% 0.00% 3.23% 13.95% -0.01% 7.13% -
  Horiz. % 133.88% 126.01% 126.01% 122.07% 107.12% 107.13% 100.00%
Div Payout % 88.38 % 83.34 % 82.80 % 95.46 % 102.42 % 107.00 % 107.36 % -3.19%
  YoY % 6.05% 0.65% -13.26% -6.80% -4.28% -0.34% -
  Horiz. % 82.32% 77.63% 77.12% 88.92% 95.40% 99.66% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 17.74%
  YoY % 9.21% 9.55% 11.44% 37.24% 13.81% 28.08% -
  Horiz. % 266.71% 244.22% 222.93% 200.04% 145.76% 128.08% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,501,594 3,502,007 3,502,344 1.64%
  YoY % 0.00% 0.00% 0.00% 10.28% -0.01% -0.01% -
  Horiz. % 110.25% 110.25% 110.25% 110.25% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 28.13 % 29.49 % 30.58 % 27.96 % 26.41 % 27.46 % 27.77 % 0.21%
  YoY % -4.61% -3.56% 9.37% 5.87% -3.82% -1.12% -
  Horiz. % 101.30% 106.19% 110.12% 100.68% 95.10% 98.88% 100.00%
ROE 3.98 % 4.33 % 4.78 % 4.47 % 5.02 % 5.47 % 6.52 % -7.89%
  YoY % -8.08% -9.41% 6.94% -10.96% -8.23% -16.10% -
  Horiz. % 61.04% 66.41% 73.31% 68.56% 76.99% 83.90% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 138.56 131.66 127.65 117.28 111.91 103.66 94.84 6.52%
  YoY % 5.24% 3.14% 8.84% 4.80% 7.96% 9.30% -
  Horiz. % 146.10% 138.82% 134.60% 123.66% 118.00% 109.30% 100.00%
EPS 38.47 38.40 38.65 32.47 29.29 28.04 26.08 6.69%
  YoY % 0.18% -0.65% 19.03% 10.86% 4.46% 7.52% -
  Horiz. % 147.51% 147.24% 148.20% 124.50% 112.31% 107.52% 100.00%
DPS 34.00 32.00 32.00 31.00 30.00 30.00 28.00 3.29%
  YoY % 6.25% 0.00% 3.23% 3.33% 0.00% 7.14% -
  Horiz. % 121.43% 114.29% 114.29% 110.71% 107.14% 107.14% 100.00%
NAPS 9.6762 8.8601 8.0878 7.2575 5.8318 5.1237 4.0000 15.85%
  YoY % 9.21% 9.55% 11.44% 24.45% 13.82% 28.09% -
  Horiz. % 241.90% 221.50% 202.20% 181.44% 145.79% 128.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 137.82 130.96 126.97 116.65 100.94 93.51 85.56 8.26%
  YoY % 5.24% 3.14% 8.85% 15.56% 7.95% 9.29% -
  Horiz. % 161.08% 153.06% 148.40% 136.34% 117.98% 109.29% 100.00%
EPS 38.26 38.19 38.44 32.30 26.42 25.29 23.53 8.43%
  YoY % 0.18% -0.65% 19.01% 22.26% 4.47% 7.48% -
  Horiz. % 162.60% 162.30% 163.37% 137.27% 112.28% 107.48% 100.00%
DPS 33.82 31.83 31.83 30.84 27.06 27.06 25.26 4.98%
  YoY % 6.25% 0.00% 3.21% 13.97% 0.00% 7.13% -
  Horiz. % 133.89% 126.01% 126.01% 122.09% 107.13% 107.13% 100.00%
NAPS 9.6247 8.8130 8.0448 7.2189 5.2601 4.6220 3.6087 17.74%
  YoY % 9.21% 9.55% 11.44% 37.24% 13.81% 28.08% -
  Horiz. % 266.71% 244.22% 222.93% 200.04% 145.76% 128.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 20.7800 19.7200 18.5200 18.3000 19.4000 16.2800 13.3800 -
P/RPS 15.00 14.98 14.51 15.60 17.34 15.71 14.11 1.02%
  YoY % 0.13% 3.24% -6.99% -10.03% 10.38% 11.34% -
  Horiz. % 106.31% 106.17% 102.83% 110.56% 122.89% 111.34% 100.00%
P/EPS 54.02 51.36 47.92 56.35 66.23 58.07 51.30 0.86%
  YoY % 5.18% 7.18% -14.96% -14.92% 14.05% 13.20% -
  Horiz. % 105.30% 100.12% 93.41% 109.84% 129.10% 113.20% 100.00%
EY 1.85 1.95 2.09 1.77 1.51 1.72 1.95 -0.87%
  YoY % -5.13% -6.70% 18.08% 17.22% -12.21% -11.79% -
  Horiz. % 94.87% 100.00% 107.18% 90.77% 77.44% 88.21% 100.00%
DY 1.64 1.62 1.73 1.69 1.55 1.84 2.09 -3.96%
  YoY % 1.23% -6.36% 2.37% 9.03% -15.76% -11.96% -
  Horiz. % 78.47% 77.51% 82.78% 80.86% 74.16% 88.04% 100.00%
P/NAPS 2.15 2.23 2.29 2.52 3.33 3.18 3.35 -7.12%
  YoY % -3.59% -2.62% -9.13% -24.32% 4.72% -5.07% -
  Horiz. % 64.18% 66.57% 68.36% 75.22% 99.40% 94.93% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 -
Price 22.2800 20.1400 18.3800 18.4400 19.0600 15.7200 13.5200 -
P/RPS 16.08 15.30 14.40 15.72 17.03 15.17 14.26 2.02%
  YoY % 5.10% 6.25% -8.40% -7.69% 12.26% 6.38% -
  Horiz. % 112.76% 107.29% 100.98% 110.24% 119.42% 106.38% 100.00%
P/EPS 57.92 52.45 47.56 56.78 65.07 56.07 51.84 1.86%
  YoY % 10.43% 10.28% -16.24% -12.74% 16.05% 8.16% -
  Horiz. % 111.73% 101.18% 91.74% 109.53% 125.52% 108.16% 100.00%
EY 1.73 1.91 2.10 1.76 1.54 1.78 1.93 -1.81%
  YoY % -9.42% -9.05% 19.32% 14.29% -13.48% -7.77% -
  Horiz. % 89.64% 98.96% 108.81% 91.19% 79.79% 92.23% 100.00%
DY 1.53 1.59 1.74 1.68 1.57 1.91 2.07 -4.91%
  YoY % -3.77% -8.62% 3.57% 7.01% -17.80% -7.73% -
  Horiz. % 73.91% 76.81% 84.06% 81.16% 75.85% 92.27% 100.00%
P/NAPS 2.30 2.27 2.27 2.54 3.27 3.07 3.38 -6.21%
  YoY % 1.32% 0.00% -10.63% -22.32% 6.51% -9.17% -
  Horiz. % 68.05% 67.16% 67.16% 75.15% 96.75% 90.83% 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.
 


 

198  340  525  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 1.10+0.03 
 SAPNRG 0.43-0.005 
 PWORTH 0.05+0.005 
 LAYHONG-WA 0.29+0.035 
 PINEPAC 0.555+0.115 
 HSI-H4O 0.45+0.045 
 BORNOIL 0.0550.00 
 MQTECH 0.0450.00 
 LIONIND 1.01-0.01 
 KSTAR 0.115+0.005 
Partners & Brokers