Highlights

[PBBANK] YoY TTM Result on 2016-03-31 [#1]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 20-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     1.15%    YoY -     9.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 22,260,581 21,179,142 20,123,624 19,588,548 17,511,997 15,539,463 14,357,861 7.58%
  YoY % 5.11% 5.25% 2.73% 11.86% 12.69% 8.23% -
  Horiz. % 155.04% 147.51% 140.16% 136.43% 121.97% 108.23% 100.00%
PBT 7,126,466 7,280,159 6,533,946 6,654,275 5,975,833 5,367,108 5,085,812 5.78%
  YoY % -2.11% 11.42% -1.81% 11.35% 11.34% 5.53% -
  Horiz. % 140.12% 143.15% 128.47% 130.84% 117.50% 105.53% 100.00%
Tax -1,457,124 -1,575,744 -1,246,228 -1,472,178 -1,255,324 -1,213,357 -1,175,730 3.64%
  YoY % 7.53% -26.44% 15.35% -17.27% -3.46% -3.20% -
  Horiz. % 123.93% 134.02% 106.00% 125.21% 106.77% 103.20% 100.00%
NP 5,669,342 5,704,415 5,287,718 5,182,097 4,720,509 4,153,751 3,910,082 6.38%
  YoY % -0.61% 7.88% 2.04% 9.78% 13.64% 6.23% -
  Horiz. % 144.99% 145.89% 135.23% 132.53% 120.73% 106.23% 100.00%
NP to SH 5,595,324 5,627,434 5,225,066 5,120,423 4,673,417 4,113,314 3,864,873 6.36%
  YoY % -0.57% 7.70% 2.04% 9.56% 13.62% 6.43% -
  Horiz. % 144.77% 145.60% 135.19% 132.49% 120.92% 106.43% 100.00%
Tax Rate 20.45 % 21.64 % 19.07 % 22.12 % 21.01 % 22.61 % 23.12 % -2.02%
  YoY % -5.50% 13.48% -13.79% 5.28% -7.08% -2.21% -
  Horiz. % 88.45% 93.60% 82.48% 95.67% 90.87% 97.79% 100.00%
Total Cost 16,591,239 15,474,727 14,835,906 14,406,451 12,791,488 11,385,712 10,447,779 8.01%
  YoY % 7.22% 4.31% 2.98% 12.63% 12.35% 8.98% -
  Horiz. % 158.80% 148.11% 142.00% 137.89% 122.43% 108.98% 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 2,672,849 2,355,511 2,239,666 2,162,539 2,002,670 1,820,820 1,751,115 7.30%
  YoY % 13.47% 5.17% 3.57% 7.98% 9.99% 3.98% -
  Horiz. % 152.64% 134.51% 127.90% 123.49% 114.37% 103.98% 100.00%
Div Payout % 47.77 % 41.86 % 42.86 % 42.23 % 42.85 % 44.27 % 45.31 % 0.88%
  YoY % 14.12% -2.33% 1.49% -1.45% -3.21% -2.30% -
  Horiz. % 105.43% 92.39% 94.59% 93.20% 94.57% 97.70% 100.00%
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 25.47 % 26.93 % 26.28 % 26.45 % 26.96 % 26.73 % 27.23 % -1.11%
  YoY % -5.42% 2.47% -0.64% -1.89% 0.86% -1.84% -
  Horiz. % 93.54% 98.90% 96.51% 97.14% 99.01% 98.16% 100.00%
ROE 13.65 % 14.96 % 15.28 % 16.46 % 16.64 % 20.18 % 21.55 % -7.32%
  YoY % -8.76% -2.09% -7.17% -1.08% -17.54% -6.36% -
  Horiz. % 63.34% 69.42% 70.90% 76.38% 77.22% 93.64% 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 573.41 548.47 521.14 507.28 453.50 443.75 409.99 5.75%
  YoY % 4.55% 5.24% 2.73% 11.86% 2.20% 8.23% -
  Horiz. % 139.86% 133.78% 127.11% 123.73% 110.61% 108.23% 100.00%
EPS 144.13 145.73 135.31 132.60 121.03 117.46 110.36 4.55%
  YoY % -1.10% 7.70% 2.04% 9.56% 3.04% 6.43% -
  Horiz. % 130.60% 132.05% 122.61% 120.15% 109.67% 106.43% 100.00%
DPS 69.00 61.00 58.00 56.00 51.86 52.00 50.00 5.51%
  YoY % 13.11% 5.17% 3.57% 7.98% -0.27% 4.00% -
  Horiz. % 138.00% 122.00% 116.00% 112.00% 103.72% 104.00% 100.00%
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 573.41 545.55 518.36 504.58 451.09 400.28 369.84 7.58%
  YoY % 5.11% 5.25% 2.73% 11.86% 12.69% 8.23% -
  Horiz. % 155.04% 147.51% 140.16% 136.43% 121.97% 108.23% 100.00%
EPS 144.13 144.96 134.59 131.90 120.38 105.95 99.56 6.36%
  YoY % -0.57% 7.70% 2.04% 9.57% 13.62% 6.42% -
  Horiz. % 144.77% 145.60% 135.18% 132.48% 120.91% 106.42% 100.00%
DPS 69.00 60.68 57.69 55.70 51.59 46.90 45.11 7.34%
  YoY % 13.71% 5.18% 3.57% 7.97% 10.00% 3.97% -
  Horiz. % 152.96% 134.52% 127.89% 123.48% 114.36% 103.97% 100.00%
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 4.04 4.38 3.82 3.70 4.16 4.32 3.97 0.29%
  YoY % -7.76% 14.66% 3.24% -11.06% -3.70% 8.82% -
  Horiz. % 101.76% 110.33% 96.22% 93.20% 104.79% 108.82% 100.00%
P/EPS 16.07 16.47 14.71 14.16 15.60 16.31 14.73 1.46%
  YoY % -2.43% 11.96% 3.88% -9.23% -4.35% 10.73% -
  Horiz. % 109.10% 111.81% 99.86% 96.13% 105.91% 110.73% 100.00%
EY 6.22 6.07 6.80 7.06 6.41 6.13 6.79 -1.45%
  YoY % 2.47% -10.74% -3.68% 10.14% 4.57% -9.72% -
  Horiz. % 91.61% 89.40% 100.15% 103.98% 94.40% 90.28% 100.00%
DY 2.98 2.54 2.91 2.98 2.75 2.71 3.08 -0.55%
  YoY % 17.32% -12.71% -2.35% 8.36% 1.48% -12.01% -
  Horiz. % 96.75% 82.47% 94.48% 96.75% 89.29% 87.99% 100.00%
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 22.5600 24.0000 19.9200 19.0200 19.6000 20.2000 16.3400 -
P/RPS 3.93 4.38 3.82 3.75 4.32 4.55 3.99 -0.25%
  YoY % -10.27% 14.66% 1.87% -13.19% -5.05% 14.04% -
  Horiz. % 98.50% 109.77% 95.74% 93.98% 108.27% 114.04% 100.00%
P/EPS 15.65 16.47 14.72 14.34 16.19 17.20 14.81 0.92%
  YoY % -4.98% 11.89% 2.65% -11.43% -5.87% 16.14% -
  Horiz. % 105.67% 111.21% 99.39% 96.83% 109.32% 116.14% 100.00%
EY 6.39 6.07 6.79 6.97 6.17 5.81 6.75 -0.91%
  YoY % 5.27% -10.60% -2.58% 12.97% 6.20% -13.93% -
  Horiz. % 94.67% 89.93% 100.59% 103.26% 91.41% 86.07% 100.00%
DY 3.06 2.54 2.91 2.94 2.65 2.57 3.06 -
  YoY % 20.47% -12.71% -1.02% 10.94% 3.11% -16.01% -
  Horiz. % 100.00% 83.01% 95.10% 96.08% 86.60% 83.99% 100.00%
P/NAPS 2.14 2.46 2.25 2.36 2.69 3.47 3.19 -6.43%
  YoY % -13.01% 9.33% -4.66% -12.27% -22.48% 8.78% -
  Horiz. % 67.08% 77.12% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers