Highlights

[PBBANK] YoY Quarter Result on 2018-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     1.57%    YoY -     -5.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 5,674,124 5,632,018 5,350,550 5,084,083 4,929,046 4,528,585 3,918,673 6.36%
  YoY % 0.75% 5.26% 5.24% 3.15% 8.84% 15.56% -
  Horiz. % 144.80% 143.72% 136.54% 129.74% 125.78% 115.56% 100.00%
PBT 1,822,493 1,789,719 1,957,237 1,792,711 1,857,776 1,567,278 1,341,286 5.24%
  YoY % 1.83% -8.56% 9.18% -3.50% 18.54% 16.85% -
  Horiz. % 135.88% 133.43% 145.92% 133.66% 138.51% 116.85% 100.00%
Tax -402,269 -364,678 -451,872 -293,442 -350,605 -300,937 -306,215 4.65%
  YoY % -10.31% 19.30% -53.99% 16.30% -16.50% 1.72% -
  Horiz. % 131.37% 119.09% 147.57% 95.83% 114.50% 98.28% 100.00%
NP 1,420,224 1,425,041 1,505,365 1,499,269 1,507,171 1,266,341 1,035,071 5.41%
  YoY % -0.34% -5.34% 0.41% -0.52% 19.02% 22.34% -
  Horiz. % 137.21% 137.68% 145.44% 144.85% 145.61% 122.34% 100.00%
NP to SH 1,405,867 1,405,356 1,485,468 1,482,782 1,492,428 1,253,981 1,025,617 5.39%
  YoY % 0.04% -5.39% 0.18% -0.65% 19.02% 22.27% -
  Horiz. % 137.08% 137.03% 144.84% 144.57% 145.52% 122.27% 100.00%
Tax Rate 22.07 % 20.38 % 23.09 % 16.37 % 18.87 % 19.20 % 22.83 % -0.56%
  YoY % 8.29% -11.74% 41.05% -13.25% -1.72% -15.90% -
  Horiz. % 96.67% 89.27% 101.14% 71.70% 82.65% 84.10% 100.00%
Total Cost 4,253,900 4,206,977 3,845,185 3,584,814 3,421,875 3,262,244 2,883,602 6.69%
  YoY % 1.12% 9.41% 7.26% 4.76% 4.89% 13.13% -
  Horiz. % 147.52% 145.89% 133.35% 124.32% 118.67% 113.13% 100.00%
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 13.47%
  YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.24% -
  Horiz. % 213.48% 200.64% 182.97% 167.54% 152.94% 137.24% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,552,855 1,436,391 1,312,907 1,235,678 1,235,678 1,197,063 1,050,478 6.73%
  YoY % 8.11% 9.41% 6.25% 0.00% 3.23% 13.95% -
  Horiz. % 147.82% 136.74% 124.98% 117.63% 117.63% 113.95% 100.00%
Div Payout % 110.46 % 102.21 % 88.38 % 83.34 % 82.80 % 95.46 % 102.42 % 1.27%
  YoY % 8.07% 15.65% 6.05% 0.65% -13.26% -6.80% -
  Horiz. % 107.85% 99.79% 86.29% 81.37% 80.84% 93.20% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 13.47%
  YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.24% -
  Horiz. % 213.48% 200.64% 182.97% 167.54% 152.94% 137.24% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,594 1.73%
  YoY % 0.00% 0.53% 0.00% 0.00% 0.00% 10.28% -
  Horiz. % 110.87% 110.87% 110.28% 110.28% 110.28% 110.28% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.03 % 25.30 % 28.13 % 29.49 % 30.58 % 27.96 % 26.41 % -0.89%
  YoY % -1.07% -10.06% -4.61% -3.56% 9.37% 5.87% -
  Horiz. % 94.77% 95.80% 106.51% 111.66% 115.79% 105.87% 100.00%
ROE 3.22 % 3.43 % 3.98 % 4.33 % 4.78 % 4.47 % 5.02 % -7.13%
  YoY % -6.12% -13.82% -8.08% -9.41% 6.94% -10.96% -
  Horiz. % 64.14% 68.33% 79.28% 86.25% 95.22% 89.04% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 146.16 145.08 138.56 131.66 127.65 117.28 111.91 4.55%
  YoY % 0.74% 4.71% 5.24% 3.14% 8.84% 4.80% -
  Horiz. % 130.60% 129.64% 123.81% 117.65% 114.06% 104.80% 100.00%
EPS 36.21 36.20 38.47 38.40 38.65 32.47 29.29 3.60%
  YoY % 0.03% -5.90% 0.18% -0.65% 19.03% 10.86% -
  Horiz. % 123.63% 123.59% 131.34% 131.10% 131.96% 110.86% 100.00%
DPS 40.00 37.00 34.00 32.00 32.00 31.00 30.00 4.91%
  YoY % 8.11% 8.82% 6.25% 0.00% 3.23% 3.33% -
  Horiz. % 133.33% 123.33% 113.33% 106.67% 106.67% 103.33% 100.00%
NAPS 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 11.53%
  YoY % 6.40% 9.07% 9.21% 9.55% 11.44% 24.45% -
  Horiz. % 192.56% 180.98% 165.92% 151.93% 138.68% 124.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 146.16 145.08 137.82 130.96 126.97 116.65 100.94 6.36%
  YoY % 0.74% 5.27% 5.24% 3.14% 8.85% 15.56% -
  Horiz. % 144.80% 143.73% 136.54% 129.74% 125.79% 115.56% 100.00%
EPS 36.21 36.20 38.26 38.19 38.44 32.30 26.42 5.39%
  YoY % 0.03% -5.38% 0.18% -0.65% 19.01% 22.26% -
  Horiz. % 137.06% 137.02% 144.81% 144.55% 145.50% 122.26% 100.00%
DPS 40.00 37.00 33.82 31.83 31.83 30.84 27.06 6.73%
  YoY % 8.11% 9.40% 6.25% 0.00% 3.21% 13.97% -
  Horiz. % 147.82% 136.73% 124.98% 117.63% 117.63% 113.97% 100.00%
NAPS 11.2295 10.5542 9.6247 8.8130 8.0448 7.2189 5.2601 13.47%
  YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.24% -
  Horiz. % 213.48% 200.65% 182.98% 167.54% 152.94% 137.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 19.4400 24.7600 20.7800 19.7200 18.5200 18.3000 19.4000 -
P/RPS 13.30 17.07 15.00 14.98 14.51 15.60 17.34 -4.32%
  YoY % -22.09% 13.80% 0.13% 3.24% -6.99% -10.03% -
  Horiz. % 76.70% 98.44% 86.51% 86.39% 83.68% 89.97% 100.00%
P/EPS 53.68 68.40 54.02 51.36 47.92 56.35 66.23 -3.44%
  YoY % -21.52% 26.62% 5.18% 7.18% -14.96% -14.92% -
  Horiz. % 81.05% 103.28% 81.56% 77.55% 72.35% 85.08% 100.00%
EY 1.86 1.46 1.85 1.95 2.09 1.77 1.51 3.53%
  YoY % 27.40% -21.08% -5.13% -6.70% 18.08% 17.22% -
  Horiz. % 123.18% 96.69% 122.52% 129.14% 138.41% 117.22% 100.00%
DY 2.06 1.49 1.64 1.62 1.73 1.69 1.55 4.85%
  YoY % 38.26% -9.15% 1.23% -6.36% 2.37% 9.03% -
  Horiz. % 132.90% 96.13% 105.81% 104.52% 111.61% 109.03% 100.00%
P/NAPS 1.73 2.35 2.15 2.23 2.29 2.52 3.33 -10.34%
  YoY % -26.38% 9.30% -3.59% -2.62% -9.13% -24.32% -
  Horiz. % 51.95% 70.57% 64.56% 66.97% 68.77% 75.68% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 -
Price 17.4800 25.0600 22.2800 20.1400 18.3800 18.4400 19.0600 -
P/RPS 11.96 17.27 16.08 15.30 14.40 15.72 17.03 -5.72%
  YoY % -30.75% 7.40% 5.10% 6.25% -8.40% -7.69% -
  Horiz. % 70.23% 101.41% 94.42% 89.84% 84.56% 92.31% 100.00%
P/EPS 48.27 69.23 57.92 52.45 47.56 56.78 65.07 -4.85%
  YoY % -30.28% 19.53% 10.43% 10.28% -16.24% -12.74% -
  Horiz. % 74.18% 106.39% 89.01% 80.61% 73.09% 87.26% 100.00%
EY 2.07 1.44 1.73 1.91 2.10 1.76 1.54 5.05%
  YoY % 43.75% -16.76% -9.42% -9.05% 19.32% 14.29% -
  Horiz. % 134.42% 93.51% 112.34% 124.03% 136.36% 114.29% 100.00%
DY 2.29 1.48 1.53 1.59 1.74 1.68 1.57 6.49%
  YoY % 54.73% -3.27% -3.77% -8.62% 3.57% 7.01% -
  Horiz. % 145.86% 94.27% 97.45% 101.27% 110.83% 107.01% 100.00%
P/NAPS 1.56 2.37 2.30 2.27 2.27 2.54 3.27 -11.60%
  YoY % -34.18% 3.04% 1.32% 0.00% -10.63% -22.32% -
  Horiz. % 47.71% 72.48% 70.34% 69.42% 69.42% 77.68% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

425  438  530  879 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 PWORTH 0.04+0.005 
 LUSTER 0.145+0.015 
 SAPNRG 0.13-0.005 
 MINHO-WC 0.19+0.12 
 NETX 0.020.00 
 XOX 0.27-0.005 
 LAMBO 0.060.00 
 RGB 0.165+0.005 
 HUBLINE 0.0650.00 

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