Highlights

[PBBANK] YoY Quarter Result on 2017-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -15.84%    YoY -     1.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,567,949 5,349,153 5,028,185 5,007,301 4,600,303 3,948,377 3,673,214 7.18%
  YoY % 4.09% 6.38% 0.42% 8.85% 16.51% 7.49% -
  Horiz. % 151.58% 145.63% 136.89% 136.32% 125.24% 107.49% 100.00%
PBT 1,819,260 1,793,959 1,631,472 1,651,558 1,488,678 1,327,100 1,269,976 6.17%
  YoY % 1.41% 9.96% -1.22% 10.94% 12.18% 4.50% -
  Horiz. % 143.25% 141.26% 128.46% 130.05% 117.22% 104.50% 100.00%
Tax -392,051 -371,180 -366,129 -406,498 -304,476 -300,067 -291,052 5.09%
  YoY % -5.62% -1.38% 9.93% -33.51% -1.47% -3.10% -
  Horiz. % 134.70% 127.53% 125.80% 139.67% 104.61% 103.10% 100.00%
NP 1,427,209 1,422,779 1,265,343 1,245,060 1,184,202 1,027,033 978,924 6.48%
  YoY % 0.31% 12.44% 1.63% 5.14% 15.30% 4.91% -
  Horiz. % 145.79% 145.34% 129.26% 127.19% 120.97% 104.91% 100.00%
NP to SH 1,410,093 1,405,380 1,247,981 1,229,790 1,171,519 1,016,932 968,301 6.46%
  YoY % 0.34% 12.61% 1.48% 4.97% 15.20% 5.02% -
  Horiz. % 145.63% 145.14% 128.88% 127.00% 120.99% 105.02% 100.00%
Tax Rate 21.55 % 20.69 % 22.44 % 24.61 % 20.45 % 22.61 % 22.92 % -1.02%
  YoY % 4.16% -7.80% -8.82% 20.34% -9.55% -1.35% -
  Horiz. % 94.02% 90.27% 97.91% 107.37% 89.22% 98.65% 100.00%
Total Cost 4,140,740 3,926,374 3,762,842 3,762,241 3,416,101 2,921,344 2,694,290 7.42%
  YoY % 5.46% 4.35% 0.02% 10.13% 16.94% 8.43% -
  Horiz. % 153.69% 145.73% 139.66% 139.64% 126.79% 108.43% 100.00%
Net Worth 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 14.76%
  YoY % 8.94% 10.00% 9.92% 10.75% 37.79% 13.69% -
  Horiz. % 228.50% 209.75% 190.69% 173.49% 156.65% 113.69% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 14.76%
  YoY % 8.94% 10.00% 9.92% 10.75% 37.79% 13.69% -
  Horiz. % 228.50% 209.75% 190.69% 173.49% 156.65% 113.69% 100.00%
NOSH 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,831 3,501,992 1.73%
  YoY % 0.53% 0.00% 0.00% 0.00% 10.27% -0.00% -
  Horiz. % 110.86% 110.27% 110.27% 110.27% 110.27% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.63 % 26.60 % 25.17 % 24.86 % 25.74 % 26.01 % 26.65 % -0.65%
  YoY % -3.65% 5.68% 1.25% -3.42% -1.04% -2.40% -
  Horiz. % 96.17% 99.81% 94.45% 93.28% 96.59% 97.60% 100.00%
ROE 3.44 % 3.74 % 3.65 % 3.95 % 4.17 % 4.99 % 5.40 % -7.24%
  YoY % -8.02% 2.47% -7.59% -5.28% -16.43% -7.59% -
  Horiz. % 63.70% 69.26% 67.59% 73.15% 77.22% 92.41% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 143.42 138.53 130.21 129.67 119.13 112.75 104.89 5.35%
  YoY % 3.53% 6.39% 0.42% 8.85% 5.66% 7.49% -
  Horiz. % 136.73% 132.07% 124.14% 123.62% 113.58% 107.49% 100.00%
EPS 36.32 36.39 32.32 31.85 30.34 29.04 27.65 4.65%
  YoY % -0.19% 12.59% 1.48% 4.98% 4.48% 5.03% -
  Horiz. % 131.36% 131.61% 116.89% 115.19% 109.73% 105.03% 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 10.5552 9.7410 8.8558 8.0569 7.2747 5.8219 5.1208 12.81%
  YoY % 8.36% 10.00% 9.92% 10.75% 24.95% 13.69% -
  Horiz. % 206.12% 190.22% 172.94% 157.34% 142.06% 113.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 143.42 137.79 129.52 128.98 118.50 101.71 94.62 7.17%
  YoY % 4.09% 6.39% 0.42% 8.84% 16.51% 7.49% -
  Horiz. % 151.57% 145.62% 136.88% 136.31% 125.24% 107.49% 100.00%
EPS 36.32 36.20 32.15 31.68 30.18 26.20 24.94 6.46%
  YoY % 0.33% 12.60% 1.48% 4.97% 15.19% 5.05% -
  Horiz. % 145.63% 145.15% 128.91% 127.02% 121.01% 105.05% 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 10.5552 9.6892 8.8087 8.0141 7.2360 5.2516 4.6194 14.76%
  YoY % 8.94% 10.00% 9.92% 10.75% 37.79% 13.69% -
  Horiz. % 228.50% 209.75% 190.69% 173.49% 156.64% 113.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 23.1600 24.0000 19.9000 18.7800 18.8800 19.1600 16.2600 -
P/RPS 16.15 17.33 15.28 14.48 15.85 16.99 15.50 0.69%
  YoY % -6.81% 13.42% 5.52% -8.64% -6.71% 9.61% -
  Horiz. % 104.19% 111.81% 98.58% 93.42% 102.26% 109.61% 100.00%
P/EPS 63.76 65.94 61.57 58.97 62.23 65.98 58.81 1.36%
  YoY % -3.31% 7.10% 4.41% -5.24% -5.68% 12.19% -
  Horiz. % 108.42% 112.12% 104.69% 100.27% 105.82% 112.19% 100.00%
EY 1.57 1.52 1.62 1.70 1.61 1.52 1.70 -1.32%
  YoY % 3.29% -6.17% -4.71% 5.59% 5.92% -10.59% -
  Horiz. % 92.35% 89.41% 95.29% 100.00% 94.71% 89.41% 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 2.19 2.46 2.25 2.33 2.60 3.29 3.18 -6.02%
  YoY % -10.98% 9.33% -3.43% -10.38% -20.97% 3.46% -
  Horiz. % 68.87% 77.36% 70.75% 73.27% 81.76% 103.46% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 23/04/13 -
Price 22.5800 23.7800 19.9200 19.0200 19.6000 20.2000 16.3400 -
P/RPS 15.74 17.17 15.30 14.67 16.45 17.92 15.58 0.17%
  YoY % -8.33% 12.22% 4.29% -10.82% -8.20% 15.02% -
  Horiz. % 101.03% 110.21% 98.20% 94.16% 105.58% 115.02% 100.00%
P/EPS 62.17 65.34 61.64 59.72 64.60 69.56 59.10 0.85%
  YoY % -4.85% 6.00% 3.22% -7.55% -7.13% 17.70% -
  Horiz. % 105.19% 110.56% 104.30% 101.05% 109.31% 117.70% 100.00%
EY 1.61 1.53 1.62 1.67 1.55 1.44 1.69 -0.80%
  YoY % 5.23% -5.56% -2.99% 7.74% 7.64% -14.79% -
  Horiz. % 95.27% 90.53% 95.86% 98.82% 91.72% 85.21% 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 2.14 2.44 2.25 2.36 2.69 3.47 3.19 -6.43%
  YoY % -12.30% 8.44% -4.66% -12.27% -22.48% 8.78% -
  Horiz. % 67.08% 76.49% 70.53% 73.98% 84.33% 108.78% 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