Highlights

[PBBANK] YoY TTM Result on 2014-12-31 [#4]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 05-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.32%    YoY -     11.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 20,858,174 20,102,740 19,181,550 16,860,071 15,264,300 14,058,097 12,756,360 8.53%
  YoY % 3.76% 4.80% 13.77% 10.45% 8.58% 10.20% -
  Horiz. % 163.51% 157.59% 150.37% 132.17% 119.66% 110.20% 100.00%
PBT 7,117,672 6,554,032 6,491,395 5,814,255 5,309,984 5,047,234 4,877,939 6.49%
  YoY % 8.60% 0.96% 11.65% 9.50% 5.21% 3.47% -
  Horiz. % 145.92% 134.36% 133.08% 119.19% 108.86% 103.47% 100.00%
Tax -1,570,693 -1,286,597 -1,370,156 -1,250,915 -1,204,342 -1,177,992 -1,153,436 5.28%
  YoY % -22.08% 6.10% -9.53% -3.87% -2.24% -2.13% -
  Horiz. % 136.18% 111.54% 118.79% 108.45% 104.41% 102.13% 100.00%
NP 5,546,979 5,267,435 5,121,239 4,563,340 4,105,642 3,869,242 3,724,503 6.86%
  YoY % 5.31% 2.85% 12.23% 11.15% 6.11% 3.89% -
  Horiz. % 148.93% 141.43% 137.50% 122.52% 110.23% 103.89% 100.00%
NP to SH 5,470,035 5,206,875 5,062,152 4,518,830 4,064,683 3,826,754 3,684,289 6.80%
  YoY % 5.05% 2.86% 12.02% 11.17% 6.22% 3.87% -
  Horiz. % 148.47% 141.33% 137.40% 122.65% 110.32% 103.87% 100.00%
Tax Rate 22.07 % 19.63 % 21.11 % 21.51 % 22.68 % 23.34 % 23.65 % -1.14%
  YoY % 12.43% -7.01% -1.86% -5.16% -2.83% -1.31% -
  Horiz. % 93.32% 83.00% 89.26% 90.95% 95.90% 98.69% 100.00%
Total Cost 15,311,195 14,835,305 14,060,311 12,296,731 11,158,658 10,188,855 9,031,857 9.19%
  YoY % 3.21% 5.51% 14.34% 10.20% 9.52% 12.81% -
  Horiz. % 169.52% 164.26% 155.67% 136.15% 123.55% 112.81% 100.00%
Net Worth 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 17.74%
  YoY % 9.21% 9.55% 11.44% 37.24% 13.81% 28.08% -
  Horiz. % 266.71% 244.22% 222.93% 200.04% 145.76% 128.08% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,355,511 2,239,666 2,162,436 2,002,670 1,820,820 1,751,115 1,681,018 5.78%
  YoY % 5.17% 3.57% 7.98% 9.99% 3.98% 4.17% -
  Horiz. % 140.12% 133.23% 128.64% 119.13% 108.32% 104.17% 100.00%
Div Payout % 43.06 % 43.01 % 42.72 % 44.32 % 44.80 % 45.76 % 45.63 % -0.96%
  YoY % 0.12% 0.68% -3.61% -1.07% -2.10% 0.28% -
  Horiz. % 94.37% 94.26% 93.62% 97.13% 98.18% 100.28% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 17.74%
  YoY % 9.21% 9.55% 11.44% 37.24% 13.81% 28.08% -
  Horiz. % 266.71% 244.22% 222.93% 200.04% 145.76% 128.08% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,501,594 3,502,007 3,502,344 1.64%
  YoY % 0.00% 0.00% 0.00% 10.28% -0.01% -0.01% -
  Horiz. % 110.25% 110.25% 110.25% 110.25% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 26.59 % 26.20 % 26.70 % 27.07 % 26.90 % 27.52 % 29.20 % -1.55%
  YoY % 1.49% -1.87% -1.37% 0.63% -2.25% -5.75% -
  Horiz. % 91.06% 89.73% 91.44% 92.71% 92.12% 94.25% 100.00%
ROE 14.64 % 15.22 % 16.21 % 16.12 % 19.90 % 21.33 % 26.30 % -9.29%
  YoY % -3.81% -6.11% 0.56% -18.99% -6.70% -18.90% -
  Horiz. % 55.67% 57.87% 61.63% 61.29% 75.67% 81.10% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 540.16 520.59 496.74 436.62 435.92 401.43 364.22 6.78%
  YoY % 3.76% 4.80% 13.77% 0.16% 8.59% 10.22% -
  Horiz. % 148.31% 142.93% 136.38% 119.88% 119.69% 110.22% 100.00%
EPS 141.66 134.84 131.09 117.02 116.08 109.27 105.19 5.08%
  YoY % 5.06% 2.86% 12.02% 0.81% 6.23% 3.88% -
  Horiz. % 134.67% 128.19% 124.62% 111.25% 110.35% 103.88% 100.00%
DPS 61.00 58.00 56.00 51.86 52.00 50.00 48.00 4.07%
  YoY % 5.17% 3.57% 7.98% -0.27% 4.00% 4.17% -
  Horiz. % 127.08% 120.83% 116.67% 108.04% 108.33% 104.17% 100.00%
NAPS 9.6762 8.8601 8.0878 7.2575 5.8318 5.1237 4.0000 15.85%
  YoY % 9.21% 9.55% 11.44% 24.45% 13.82% 28.09% -
  Horiz. % 241.90% 221.50% 202.20% 181.44% 145.79% 128.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.46 103.57 98.82 86.86 78.64 72.42 65.72 8.53%
  YoY % 3.76% 4.81% 13.77% 10.45% 8.59% 10.19% -
  Horiz. % 163.51% 157.59% 150.37% 132.17% 119.66% 110.19% 100.00%
EPS 28.18 26.82 26.08 23.28 20.94 19.71 18.98 6.80%
  YoY % 5.07% 2.84% 12.03% 11.17% 6.24% 3.85% -
  Horiz. % 148.47% 141.31% 137.41% 122.66% 110.33% 103.85% 100.00%
DPS 12.14 11.54 11.14 10.32 9.38 9.02 8.66 5.79%
  YoY % 5.20% 3.59% 7.95% 10.02% 3.99% 4.16% -
  Horiz. % 140.18% 133.26% 128.64% 119.17% 108.31% 104.16% 100.00%
NAPS 1.9249 1.7626 1.6090 1.4438 1.0520 0.9244 0.7217 17.75%
  YoY % 9.21% 9.55% 11.44% 37.24% 13.80% 28.09% -
  Horiz. % 266.72% 244.23% 222.95% 200.06% 145.77% 128.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 20.7800 19.7200 18.5200 18.3000 19.4000 16.2800 13.3800 -
P/RPS 3.85 3.79 3.73 4.19 4.45 4.06 3.67 0.80%
  YoY % 1.58% 1.61% -10.98% -5.84% 9.61% 10.63% -
  Horiz. % 104.90% 103.27% 101.63% 114.17% 121.25% 110.63% 100.00%
P/EPS 14.67 14.62 14.13 15.64 16.71 14.90 12.72 2.40%
  YoY % 0.34% 3.47% -9.65% -6.40% 12.15% 17.14% -
  Horiz. % 115.33% 114.94% 111.08% 122.96% 131.37% 117.14% 100.00%
EY 6.82 6.84 7.08 6.39 5.98 6.71 7.86 -2.34%
  YoY % -0.29% -3.39% 10.80% 6.86% -10.88% -14.63% -
  Horiz. % 86.77% 87.02% 90.08% 81.30% 76.08% 85.37% 100.00%
DY 2.94 2.94 3.02 2.83 2.68 3.07 3.59 -3.27%
  YoY % 0.00% -2.65% 6.71% 5.60% -12.70% -14.48% -
  Horiz. % 81.89% 81.89% 84.12% 78.83% 74.65% 85.52% 100.00%
P/NAPS 2.15 2.23 2.29 2.52 3.33 3.18 3.35 -7.12%
  YoY % -3.59% -2.62% -9.13% -24.32% 4.72% -5.07% -
  Horiz. % 64.18% 66.57% 68.36% 75.22% 99.40% 94.93% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 -
Price 22.2800 20.1400 18.3800 18.4400 19.0600 15.7200 13.5200 -
P/RPS 4.12 3.87 3.70 4.22 4.37 3.92 3.71 1.76%
  YoY % 6.46% 4.59% -12.32% -3.43% 11.48% 5.66% -
  Horiz. % 111.05% 104.31% 99.73% 113.75% 117.79% 105.66% 100.00%
P/EPS 15.73 14.94 14.02 15.76 16.42 14.39 12.85 3.42%
  YoY % 5.29% 6.56% -11.04% -4.02% 14.11% 11.98% -
  Horiz. % 122.41% 116.26% 109.11% 122.65% 127.78% 111.98% 100.00%
EY 6.36 6.70 7.13 6.35 6.09 6.95 7.78 -3.30%
  YoY % -5.07% -6.03% 12.28% 4.27% -12.37% -10.67% -
  Horiz. % 81.75% 86.12% 91.65% 81.62% 78.28% 89.33% 100.00%
DY 2.74 2.88 3.05 2.81 2.73 3.18 3.55 -4.22%
  YoY % -4.86% -5.57% 8.54% 2.93% -14.15% -10.42% -
  Horiz. % 77.18% 81.13% 85.92% 79.15% 76.90% 89.58% 100.00%
P/NAPS 2.30 2.27 2.27 2.54 3.27 3.07 3.38 -6.21%
  YoY % 1.32% 0.00% -10.63% -22.32% 6.51% -9.17% -
  Horiz. % 68.05% 67.16% 67.16% 75.15% 96.75% 90.83% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
6. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 下跌股:优乐 99仙支撑 南洋行家论股
PARTNERS & BROKERS