Highlights

[PBBANK] YoY TTM Result on 2019-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 14-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -1.13%    YoY -     -2.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,423,007 21,447,933 20,310,515 19,831,126 18,190,574 15,795,693 14,694,892 7.29%
  YoY % 4.55% 5.60% 2.42% 9.02% 15.16% 7.49% -
  Horiz. % 152.59% 145.96% 138.21% 134.95% 123.79% 107.49% 100.00%
PBT 7,099,314 7,301,876 6,718,434 6,674,649 6,139,286 5,394,244 5,200,226 5.32%
  YoY % -2.77% 8.68% 0.66% 8.72% 13.81% 3.73% -
  Horiz. % 136.52% 140.41% 129.20% 128.35% 118.06% 103.73% 100.00%
Tax -1,492,288 -1,533,950 -1,349,307 -1,434,861 -1,273,708 -1,206,946 -1,208,856 3.57%
  YoY % 2.72% -13.68% 5.96% -12.65% -5.53% 0.16% -
  Horiz. % 123.45% 126.89% 111.62% 118.70% 105.36% 99.84% 100.00%
NP 5,607,026 5,767,926 5,369,127 5,239,788 4,865,578 4,187,298 3,991,370 5.83%
  YoY % -2.79% 7.43% 2.47% 7.69% 16.20% 4.91% -
  Horiz. % 140.48% 144.51% 134.52% 131.28% 121.90% 104.91% 100.00%
NP to SH 5,532,050 5,691,828 5,300,739 5,179,766 4,813,831 4,146,205 3,946,310 5.79%
  YoY % -2.81% 7.38% 2.34% 7.60% 16.10% 5.07% -
  Horiz. % 140.18% 144.23% 134.32% 131.26% 121.98% 105.07% 100.00%
Tax Rate 21.02 % 21.01 % 20.08 % 21.50 % 20.75 % 22.37 % 23.25 % -1.67%
  YoY % 0.05% 4.63% -6.60% 3.61% -7.24% -3.78% -
  Horiz. % 90.41% 90.37% 86.37% 92.47% 89.25% 96.22% 100.00%
Total Cost 16,815,981 15,680,007 14,941,388 14,591,338 13,324,996 11,608,395 10,703,522 7.82%
  YoY % 7.24% 4.94% 2.40% 9.50% 14.79% 8.45% -
  Horiz. % 157.11% 146.49% 139.59% 136.32% 124.49% 108.45% 100.00%
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,434,750 18,982,988 14.33%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.80% 12.92% -
  Horiz. % 223.40% 207.13% 187.14% 170.91% 154.47% 112.92% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,717,496 2,549,366 2,278,281 2,239,666 2,123,821 1,856,085 1,820,944 6.90%
  YoY % 6.59% 11.90% 1.72% 5.45% 14.42% 1.93% -
  Horiz. % 149.24% 140.00% 125.12% 122.99% 116.63% 101.93% 100.00%
Div Payout % 49.12 % 44.79 % 42.98 % 43.24 % 44.12 % 44.77 % 46.14 % 1.05%
  YoY % 9.67% 4.21% -0.60% -1.99% -1.45% -2.97% -
  Horiz. % 106.46% 97.07% 93.15% 93.71% 95.62% 97.03% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,434,750 18,982,988 14.33%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.80% 12.92% -
  Horiz. % 223.40% 207.13% 187.14% 170.91% 154.47% 112.92% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,502,639 3,501,556 1.73%
  YoY % 0.47% 0.06% 0.00% 0.00% 10.25% 0.03% -
  Horiz. % 110.87% 110.35% 110.28% 110.28% 110.28% 100.03% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 25.01 % 26.89 % 26.44 % 26.42 % 26.75 % 26.51 % 27.16 % -1.36%
  YoY % -6.99% 1.70% 0.08% -1.23% 0.91% -2.39% -
  Horiz. % 92.08% 99.01% 97.35% 97.28% 98.49% 97.61% 100.00%
ROE 13.04 % 14.48 % 14.92 % 15.97 % 16.42 % 19.34 % 20.79 % -7.48%
  YoY % -9.94% -2.95% -6.57% -2.74% -15.10% -6.97% -
  Horiz. % 62.72% 69.65% 71.77% 76.82% 78.98% 93.03% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 577.59 555.08 525.98 513.56 471.08 450.97 419.67 5.46%
  YoY % 4.06% 5.53% 2.42% 9.02% 4.46% 7.46% -
  Horiz. % 137.63% 132.27% 125.33% 122.37% 112.25% 107.46% 100.00%
EPS 142.50 147.31 137.27 134.14 124.66 118.37 112.70 3.99%
  YoY % -3.27% 7.31% 2.33% 7.60% 5.31% 5.03% -
  Horiz. % 126.44% 130.71% 121.80% 119.02% 110.61% 105.03% 100.00%
DPS 70.00 66.00 59.00 58.00 55.00 53.00 52.00 5.08%
  YoY % 6.06% 11.86% 1.72% 5.45% 3.77% 1.92% -
  Horiz. % 134.62% 126.92% 113.46% 111.54% 105.77% 101.92% 100.00%
NAPS 10.9240 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 12.38%
  YoY % 7.35% 10.61% 9.50% 10.64% 24.08% 12.88% -
  Horiz. % 201.50% 187.70% 169.70% 154.98% 140.07% 112.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 577.59 552.48 523.18 510.83 468.57 406.88 378.53 7.29%
  YoY % 4.54% 5.60% 2.42% 9.02% 15.16% 7.49% -
  Horiz. % 152.59% 145.95% 138.21% 134.95% 123.79% 107.49% 100.00%
EPS 142.50 146.62 136.54 133.43 124.00 106.80 101.65 5.79%
  YoY % -2.81% 7.38% 2.33% 7.60% 16.10% 5.07% -
  Horiz. % 140.19% 144.24% 134.32% 131.26% 121.99% 105.07% 100.00%
DPS 70.00 65.67 58.69 57.69 54.71 47.81 46.91 6.90%
  YoY % 6.59% 11.89% 1.73% 5.45% 14.43% 1.92% -
  Horiz. % 149.22% 139.99% 125.11% 122.98% 116.63% 101.92% 100.00%
NAPS 10.9240 10.1282 9.1508 8.3571 7.5531 5.5214 4.8898 14.33%
  YoY % 7.86% 10.68% 9.50% 10.64% 36.80% 12.92% -
  Horiz. % 223.40% 207.13% 187.14% 170.91% 154.47% 112.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 23.0000 23.3600 20.3200 19.4000 18.7200 19.5800 16.9400 -
P/RPS 3.98 4.21 3.86 3.78 3.97 4.34 4.04 -0.25%
  YoY % -5.46% 9.07% 2.12% -4.79% -8.53% 7.43% -
  Horiz. % 98.51% 104.21% 95.54% 93.56% 98.27% 107.43% 100.00%
P/EPS 16.14 15.86 14.80 14.46 15.02 16.54 15.03 1.19%
  YoY % 1.77% 7.16% 2.35% -3.73% -9.19% 10.05% -
  Horiz. % 107.39% 105.52% 98.47% 96.21% 99.93% 110.05% 100.00%
EY 6.20 6.31 6.76 6.91 6.66 6.05 6.65 -1.16%
  YoY % -1.74% -6.66% -2.17% 3.75% 10.08% -9.02% -
  Horiz. % 93.23% 94.89% 101.65% 103.91% 100.15% 90.98% 100.00%
DY 3.04 2.83 2.90 2.99 2.94 2.71 3.07 -0.16%
  YoY % 7.42% -2.41% -3.01% 1.70% 8.49% -11.73% -
  Horiz. % 99.02% 92.18% 94.46% 97.39% 95.77% 88.27% 100.00%
P/NAPS 2.11 2.30 2.21 2.31 2.47 3.20 3.12 -6.31%
  YoY % -8.26% 4.07% -4.33% -6.48% -22.81% 2.56% -
  Horiz. % 67.63% 73.72% 70.83% 74.04% 79.17% 102.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 -
Price 20.8000 24.4800 20.4200 19.5600 18.8800 20.0000 17.1000 -
P/RPS 3.60 4.41 3.88 3.81 4.01 4.43 4.07 -2.02%
  YoY % -18.37% 13.66% 1.84% -4.99% -9.48% 8.85% -
  Horiz. % 88.45% 108.35% 95.33% 93.61% 98.53% 108.85% 100.00%
P/EPS 14.60 16.62 14.88 14.58 15.14 16.90 15.17 -0.64%
  YoY % -12.15% 11.69% 2.06% -3.70% -10.41% 11.40% -
  Horiz. % 96.24% 109.56% 98.09% 96.11% 99.80% 111.40% 100.00%
EY 6.85 6.02 6.72 6.86 6.60 5.92 6.59 0.65%
  YoY % 13.79% -10.42% -2.04% 3.94% 11.49% -10.17% -
  Horiz. % 103.95% 91.35% 101.97% 104.10% 100.15% 89.83% 100.00%
DY 3.37 2.70 2.89 2.97 2.91 2.65 3.04 1.73%
  YoY % 24.81% -6.57% -2.69% 2.06% 9.81% -12.83% -
  Horiz. % 110.86% 88.82% 95.07% 97.70% 95.72% 87.17% 100.00%
P/NAPS 1.90 2.41 2.22 2.33 2.49 3.27 3.15 -8.08%
  YoY % -21.16% 8.56% -4.72% -6.43% -23.85% 3.81% -
  Horiz. % 60.32% 76.51% 70.48% 73.97% 79.05% 103.81% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers