Highlights

[PBBANK] YoY TTM Result on 2018-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     1.14%    YoY -     7.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 20,001,380 21,542,766 22,423,007 21,447,933 20,310,515 19,831,126 18,190,574 1.59%
  YoY % -7.16% -3.93% 4.55% 5.60% 2.42% 9.02% -
  Horiz. % 109.95% 118.43% 123.27% 117.91% 111.65% 109.02% 100.00%
PBT 7,071,893 6,591,828 7,099,314 7,301,876 6,718,434 6,674,649 6,139,286 2.38%
  YoY % 7.28% -7.15% -2.77% 8.68% 0.66% 8.72% -
  Horiz. % 115.19% 107.37% 115.64% 118.94% 109.43% 108.72% 100.00%
Tax -1,542,380 -1,439,248 -1,492,288 -1,533,950 -1,349,307 -1,434,861 -1,273,708 3.24%
  YoY % -7.17% 3.55% 2.72% -13.68% 5.96% -12.65% -
  Horiz. % 121.09% 113.00% 117.16% 120.43% 105.94% 112.65% 100.00%
NP 5,529,513 5,152,580 5,607,026 5,767,926 5,369,127 5,239,788 4,865,578 2.15%
  YoY % 7.32% -8.10% -2.79% 7.43% 2.47% 7.69% -
  Horiz. % 113.65% 105.90% 115.24% 118.55% 110.35% 107.69% 100.00%
NP to SH 5,455,139 5,099,430 5,532,050 5,691,828 5,300,739 5,179,766 4,813,831 2.10%
  YoY % 6.98% -7.82% -2.81% 7.38% 2.34% 7.60% -
  Horiz. % 113.32% 105.93% 114.92% 118.24% 110.11% 107.60% 100.00%
Tax Rate 21.81 % 21.83 % 21.02 % 21.01 % 20.08 % 21.50 % 20.75 % 0.83%
  YoY % -0.09% 3.85% 0.05% 4.63% -6.60% 3.61% -
  Horiz. % 105.11% 105.20% 101.30% 101.25% 96.77% 103.61% 100.00%
Total Cost 14,471,867 16,390,186 16,815,981 15,680,007 14,941,388 14,591,338 13,324,996 1.38%
  YoY % -11.70% -2.53% 7.24% 4.94% 2.40% 9.50% -
  Horiz. % 108.61% 123.00% 126.20% 117.67% 112.13% 109.50% 100.00%
Net Worth 47,286,386 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 8.28%
  YoY % 5.79% 5.40% 7.86% 10.68% 9.50% 10.64% -
  Horiz. % 161.26% 152.44% 144.63% 134.09% 121.15% 110.64% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,979,191 1,552,855 2,717,496 2,549,366 2,278,281 2,239,666 2,123,821 11.02%
  YoY % 156.25% -42.86% 6.59% 11.90% 1.72% 5.45% -
  Horiz. % 187.36% 73.12% 127.95% 120.04% 107.27% 105.45% 100.00%
Div Payout % 72.94 % 30.45 % 49.12 % 44.79 % 42.98 % 43.24 % 44.12 % 8.73%
  YoY % 139.54% -38.01% 9.67% 4.21% -0.60% -1.99% -
  Horiz. % 165.32% 69.02% 111.33% 101.52% 97.42% 98.01% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 47,286,386 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 8.28%
  YoY % 5.79% 5.40% 7.86% 10.68% 9.50% 10.64% -
  Horiz. % 161.26% 152.44% 144.63% 134.09% 121.15% 110.64% 100.00%
NOSH 19,410,691 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 30.85%
  YoY % 400.00% 0.00% 0.47% 0.06% 0.00% 0.00% -
  Horiz. % 502.67% 100.53% 100.53% 100.06% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 27.65 % 23.92 % 25.01 % 26.89 % 26.44 % 26.42 % 26.75 % 0.55%
  YoY % 15.59% -4.36% -6.99% 1.70% 0.08% -1.23% -
  Horiz. % 103.36% 89.42% 93.50% 100.52% 98.84% 98.77% 100.00%
ROE 11.54 % 11.41 % 13.04 % 14.48 % 14.92 % 15.97 % 16.42 % -5.70%
  YoY % 1.14% -12.50% -9.94% -2.95% -6.57% -2.74% -
  Horiz. % 70.28% 69.49% 79.42% 88.19% 90.86% 97.26% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 103.04 554.92 577.59 555.08 525.98 513.56 471.08 -22.36%
  YoY % -81.43% -3.92% 4.06% 5.53% 2.42% 9.02% -
  Horiz. % 21.87% 117.80% 122.61% 117.83% 111.65% 109.02% 100.00%
EPS 28.10 131.36 142.50 147.31 137.27 134.14 124.66 -21.97%
  YoY % -78.61% -7.82% -3.27% 7.31% 2.33% 7.60% -
  Horiz. % 22.54% 105.37% 114.31% 118.17% 110.12% 107.60% 100.00%
DPS 20.50 40.00 70.00 66.00 59.00 58.00 55.00 -15.15%
  YoY % -48.75% -42.86% 6.06% 11.86% 1.72% 5.45% -
  Horiz. % 37.27% 72.73% 127.27% 120.00% 107.27% 105.45% 100.00%
NAPS 2.4361 11.5139 10.9240 10.1759 9.1997 8.4018 7.5935 -17.25%
  YoY % -78.84% 5.40% 7.35% 10.61% 9.50% 10.64% -
  Horiz. % 32.08% 151.63% 143.86% 134.01% 121.15% 110.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 103.04 110.98 115.52 110.50 104.64 102.17 93.71 1.59%
  YoY % -7.15% -3.93% 4.54% 5.60% 2.42% 9.03% -
  Horiz. % 109.96% 118.43% 123.27% 117.92% 111.66% 109.03% 100.00%
EPS 28.10 26.27 28.50 29.32 27.31 26.69 24.80 2.10%
  YoY % 6.97% -7.82% -2.80% 7.36% 2.32% 7.62% -
  Horiz. % 113.31% 105.93% 114.92% 118.23% 110.12% 107.62% 100.00%
DPS 20.50 8.00 14.00 13.13 11.74 11.54 10.94 11.02%
  YoY % 156.25% -42.86% 6.63% 11.84% 1.73% 5.48% -
  Horiz. % 187.39% 73.13% 127.97% 120.02% 107.31% 105.48% 100.00%
NAPS 2.4361 2.3028 2.1848 2.0256 1.8302 1.6714 1.5106 8.28%
  YoY % 5.79% 5.40% 7.86% 10.68% 9.50% 10.64% -
  Horiz. % 161.27% 152.44% 144.63% 134.09% 121.16% 110.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.1100 16.5000 23.0000 23.3600 20.3200 19.4000 18.7200 -
P/RPS 3.99 2.97 3.98 4.21 3.86 3.78 3.97 0.08%
  YoY % 34.34% -25.38% -5.46% 9.07% 2.12% -4.79% -
  Horiz. % 100.50% 74.81% 100.25% 106.05% 97.23% 95.21% 100.00%
P/EPS 14.62 12.56 16.14 15.86 14.80 14.46 15.02 -0.45%
  YoY % 16.40% -22.18% 1.77% 7.16% 2.35% -3.73% -
  Horiz. % 97.34% 83.62% 107.46% 105.59% 98.54% 96.27% 100.00%
EY 6.84 7.96 6.20 6.31 6.76 6.91 6.66 0.45%
  YoY % -14.07% 28.39% -1.74% -6.66% -2.17% 3.75% -
  Horiz. % 102.70% 119.52% 93.09% 94.74% 101.50% 103.75% 100.00%
DY 4.99 2.42 3.04 2.83 2.90 2.99 2.94 9.21%
  YoY % 106.20% -20.39% 7.42% -2.41% -3.01% 1.70% -
  Horiz. % 169.73% 82.31% 103.40% 96.26% 98.64% 101.70% 100.00%
P/NAPS 1.69 1.43 2.11 2.30 2.21 2.31 2.47 -6.12%
  YoY % 18.18% -32.23% -8.26% 4.07% -4.33% -6.48% -
  Horiz. % 68.42% 57.89% 85.43% 93.12% 89.47% 93.52% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 -
Price 4.1800 16.4200 20.8000 24.4800 20.4200 19.5600 18.8800 -
P/RPS 4.06 2.96 3.60 4.41 3.88 3.81 4.01 0.21%
  YoY % 37.16% -17.78% -18.37% 13.66% 1.84% -4.99% -
  Horiz. % 101.25% 73.82% 89.78% 109.98% 96.76% 95.01% 100.00%
P/EPS 14.87 12.50 14.60 16.62 14.88 14.58 15.14 -0.30%
  YoY % 18.96% -14.38% -12.15% 11.69% 2.06% -3.70% -
  Horiz. % 98.22% 82.56% 96.43% 109.78% 98.28% 96.30% 100.00%
EY 6.72 8.00 6.85 6.02 6.72 6.86 6.60 0.30%
  YoY % -16.00% 16.79% 13.79% -10.42% -2.04% 3.94% -
  Horiz. % 101.82% 121.21% 103.79% 91.21% 101.82% 103.94% 100.00%
DY 4.90 2.44 3.37 2.70 2.89 2.97 2.91 9.06%
  YoY % 100.82% -27.60% 24.81% -6.57% -2.69% 2.06% -
  Horiz. % 168.38% 83.85% 115.81% 92.78% 99.31% 102.06% 100.00%
P/NAPS 1.72 1.43 1.90 2.41 2.22 2.33 2.49 -5.97%
  YoY % 20.28% -24.74% -21.16% 8.56% -4.72% -6.43% -
  Horiz. % 69.08% 57.43% 76.31% 96.79% 89.16% 93.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

399  265  560  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 BINTAI 0.64+0.07 
 SERBADK 0.35-0.015 
 TIGER-OR 0.0050.00 
 TANCO 0.245+0.005 
 K1-WC 0.03+0.005 
 FINTEC 0.020.00 
 KNM 0.245-0.005 
 OPCOM 0.945+0.13 
 KGB-WB 0.875+0.13 
PARTNERS & BROKERS