Highlights

[PBBANK] YoY Quarter Result on 2017-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     5.75%    YoY -     0.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,632,018 5,350,550 5,084,083 4,929,046 4,528,585 3,918,673 3,630,057 7.59%
  YoY % 5.26% 5.24% 3.15% 8.84% 15.56% 7.95% -
  Horiz. % 155.15% 147.40% 140.06% 135.78% 124.75% 107.95% 100.00%
PBT 1,789,719 1,957,237 1,792,711 1,857,776 1,567,278 1,341,286 1,291,329 5.59%
  YoY % -8.56% 9.18% -3.50% 18.54% 16.85% 3.87% -
  Horiz. % 138.60% 151.57% 138.83% 143.87% 121.37% 103.87% 100.00%
Tax -364,678 -451,872 -293,442 -350,605 -300,937 -306,215 -294,678 3.61%
  YoY % 19.30% -53.99% 16.30% -16.50% 1.72% -3.92% -
  Horiz. % 123.75% 153.34% 99.58% 118.98% 102.12% 103.92% 100.00%
NP 1,425,041 1,505,365 1,499,269 1,507,171 1,266,341 1,035,071 996,651 6.14%
  YoY % -5.34% 0.41% -0.52% 19.02% 22.34% 3.85% -
  Horiz. % 142.98% 151.04% 150.43% 151.22% 127.06% 103.85% 100.00%
NP to SH 1,405,356 1,485,468 1,482,782 1,492,428 1,253,981 1,025,617 981,840 6.16%
  YoY % -5.39% 0.18% -0.65% 19.02% 22.27% 4.46% -
  Horiz. % 143.13% 151.29% 151.02% 152.00% 127.72% 104.46% 100.00%
Tax Rate 20.38 % 23.09 % 16.37 % 18.87 % 19.20 % 22.83 % 22.82 % -1.87%
  YoY % -11.74% 41.05% -13.25% -1.72% -15.90% 0.04% -
  Horiz. % 89.31% 101.18% 71.74% 82.69% 84.14% 100.04% 100.00%
Total Cost 4,206,977 3,845,185 3,584,814 3,421,875 3,262,244 2,883,602 2,633,406 8.12%
  YoY % 9.41% 7.26% 4.76% 4.89% 13.13% 9.50% -
  Horiz. % 159.75% 146.02% 136.13% 129.94% 123.88% 109.50% 100.00%
Net Worth 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14.75%
  YoY % 9.66% 9.21% 9.55% 11.44% 37.24% 13.81% -
  Horiz. % 228.35% 208.24% 190.67% 174.05% 156.19% 113.81% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,436,391 1,312,907 1,235,678 1,235,678 1,197,063 1,050,478 1,050,602 5.35%
  YoY % 9.41% 6.25% 0.00% 3.23% 13.95% -0.01% -
  Horiz. % 136.72% 124.97% 117.62% 117.62% 113.94% 99.99% 100.00%
Div Payout % 102.21 % 88.38 % 83.34 % 82.80 % 95.46 % 102.42 % 107.00 % -0.76%
  YoY % 15.65% 6.05% 0.65% -13.26% -6.80% -4.28% -
  Horiz. % 95.52% 82.60% 77.89% 77.38% 89.21% 95.72% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14.75%
  YoY % 9.66% 9.21% 9.55% 11.44% 37.24% 13.81% -
  Horiz. % 228.35% 208.24% 190.67% 174.05% 156.19% 113.81% 100.00%
NOSH 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,594 3,502,007 1.73%
  YoY % 0.53% 0.00% 0.00% 0.00% 10.28% -0.01% -
  Horiz. % 110.85% 110.27% 110.27% 110.27% 110.27% 99.99% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 25.30 % 28.13 % 29.49 % 30.58 % 27.96 % 26.41 % 27.46 % -1.36%
  YoY % -10.06% -4.61% -3.56% 9.37% 5.87% -3.82% -
  Horiz. % 92.13% 102.44% 107.39% 111.36% 101.82% 96.18% 100.00%
ROE 3.43 % 3.98 % 4.33 % 4.78 % 4.47 % 5.02 % 5.47 % -7.48%
  YoY % -13.82% -8.08% -9.41% 6.94% -10.96% -8.23% -
  Horiz. % 62.71% 72.76% 79.16% 87.39% 81.72% 91.77% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 145.08 138.56 131.66 127.65 117.28 111.91 103.66 5.76%
  YoY % 4.71% 5.24% 3.14% 8.84% 4.80% 7.96% -
  Horiz. % 139.96% 133.67% 127.01% 123.14% 113.14% 107.96% 100.00%
EPS 36.20 38.47 38.40 38.65 32.47 29.29 28.04 4.35%
  YoY % -5.90% 0.18% -0.65% 19.03% 10.86% 4.46% -
  Horiz. % 129.10% 137.20% 136.95% 137.84% 115.80% 104.46% 100.00%
DPS 37.00 34.00 32.00 32.00 31.00 30.00 30.00 3.56%
  YoY % 8.82% 6.25% 0.00% 3.23% 3.33% 0.00% -
  Horiz. % 123.33% 113.33% 106.67% 106.67% 103.33% 100.00% 100.00%
NAPS 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 5.1237 12.79%
  YoY % 9.07% 9.21% 9.55% 11.44% 24.45% 13.82% -
  Horiz. % 205.99% 188.85% 172.92% 157.85% 141.65% 113.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 145.08 137.82 130.96 126.97 116.65 100.94 93.51 7.59%
  YoY % 5.27% 5.24% 3.14% 8.85% 15.56% 7.95% -
  Horiz. % 155.15% 147.39% 140.05% 135.78% 124.75% 107.95% 100.00%
EPS 36.20 38.26 38.19 38.44 32.30 26.42 25.29 6.16%
  YoY % -5.38% 0.18% -0.65% 19.01% 22.26% 4.47% -
  Horiz. % 143.14% 151.29% 151.01% 152.00% 127.72% 104.47% 100.00%
DPS 37.00 33.82 31.83 31.83 30.84 27.06 27.06 5.35%
  YoY % 9.40% 6.25% 0.00% 3.21% 13.97% 0.00% -
  Horiz. % 136.73% 124.98% 117.63% 117.63% 113.97% 100.00% 100.00%
NAPS 10.5542 9.6247 8.8130 8.0448 7.2189 5.2601 4.6220 14.75%
  YoY % 9.66% 9.21% 9.55% 11.44% 37.24% 13.81% -
  Horiz. % 228.35% 208.24% 190.68% 174.05% 156.19% 113.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 24.7600 20.7800 19.7200 18.5200 18.3000 19.4000 16.2800 -
P/RPS 17.07 15.00 14.98 14.51 15.60 17.34 15.71 1.39%
  YoY % 13.80% 0.13% 3.24% -6.99% -10.03% 10.38% -
  Horiz. % 108.66% 95.48% 95.35% 92.36% 99.30% 110.38% 100.00%
P/EPS 68.40 54.02 51.36 47.92 56.35 66.23 58.07 2.77%
  YoY % 26.62% 5.18% 7.18% -14.96% -14.92% 14.05% -
  Horiz. % 117.79% 93.03% 88.44% 82.52% 97.04% 114.05% 100.00%
EY 1.46 1.85 1.95 2.09 1.77 1.51 1.72 -2.69%
  YoY % -21.08% -5.13% -6.70% 18.08% 17.22% -12.21% -
  Horiz. % 84.88% 107.56% 113.37% 121.51% 102.91% 87.79% 100.00%
DY 1.49 1.64 1.62 1.73 1.69 1.55 1.84 -3.45%
  YoY % -9.15% 1.23% -6.36% 2.37% 9.03% -15.76% -
  Horiz. % 80.98% 89.13% 88.04% 94.02% 91.85% 84.24% 100.00%
P/NAPS 2.35 2.15 2.23 2.29 2.52 3.33 3.18 -4.91%
  YoY % 9.30% -3.59% -2.62% -9.13% -24.32% 4.72% -
  Horiz. % 73.90% 67.61% 70.13% 72.01% 79.25% 104.72% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 -
Price 25.0600 22.2800 20.1400 18.3800 18.4400 19.0600 15.7200 -
P/RPS 17.27 16.08 15.30 14.40 15.72 17.03 15.17 2.18%
  YoY % 7.40% 5.10% 6.25% -8.40% -7.69% 12.26% -
  Horiz. % 113.84% 106.00% 100.86% 94.92% 103.63% 112.26% 100.00%
P/EPS 69.23 57.92 52.45 47.56 56.78 65.07 56.07 3.57%
  YoY % 19.53% 10.43% 10.28% -16.24% -12.74% 16.05% -
  Horiz. % 123.47% 103.30% 93.54% 84.82% 101.27% 116.05% 100.00%
EY 1.44 1.73 1.91 2.10 1.76 1.54 1.78 -3.47%
  YoY % -16.76% -9.42% -9.05% 19.32% 14.29% -13.48% -
  Horiz. % 80.90% 97.19% 107.30% 117.98% 98.88% 86.52% 100.00%
DY 1.48 1.53 1.59 1.74 1.68 1.57 1.91 -4.16%
  YoY % -3.27% -3.77% -8.62% 3.57% 7.01% -17.80% -
  Horiz. % 77.49% 80.10% 83.25% 91.10% 87.96% 82.20% 100.00%
P/NAPS 2.37 2.30 2.27 2.27 2.54 3.27 3.07 -4.22%
  YoY % 3.04% 1.32% 0.00% -10.63% -22.32% 6.51% -
  Horiz. % 77.20% 74.92% 73.94% 73.94% 82.74% 106.51% 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