Highlights

[PBBANK] YoY TTM 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 -     0.35%    YoY -     2.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 22,401,965 22,260,581 21,179,142 20,123,624 19,588,548 17,511,997 15,539,463 6.28%
  YoY % 0.64% 5.11% 5.25% 2.73% 11.86% 12.69% -
  Horiz. % 144.16% 143.25% 136.29% 129.50% 126.06% 112.69% 100.00%
PBT 7,042,031 7,126,466 7,280,159 6,533,946 6,654,275 5,975,833 5,367,108 4.63%
  YoY % -1.18% -2.11% 11.42% -1.81% 11.35% 11.34% -
  Horiz. % 131.21% 132.78% 135.64% 121.74% 123.98% 111.34% 100.00%
Tax -1,547,863 -1,457,124 -1,575,744 -1,246,228 -1,472,178 -1,255,324 -1,213,357 4.14%
  YoY % -6.23% 7.53% -26.44% 15.35% -17.27% -3.46% -
  Horiz. % 127.57% 120.09% 129.87% 102.71% 121.33% 103.46% 100.00%
NP 5,494,168 5,669,342 5,704,415 5,287,718 5,182,097 4,720,509 4,153,751 4.77%
  YoY % -3.09% -0.61% 7.88% 2.04% 9.78% 13.64% -
  Horiz. % 132.27% 136.49% 137.33% 127.30% 124.76% 113.64% 100.00%
NP to SH 5,430,541 5,595,324 5,627,434 5,225,066 5,120,423 4,673,417 4,113,314 4.73%
  YoY % -2.95% -0.57% 7.70% 2.04% 9.56% 13.62% -
  Horiz. % 132.02% 136.03% 136.81% 127.03% 124.48% 113.62% 100.00%
Tax Rate 21.98 % 20.45 % 21.64 % 19.07 % 22.12 % 21.01 % 22.61 % -0.47%
  YoY % 7.48% -5.50% 13.48% -13.79% 5.28% -7.08% -
  Horiz. % 97.21% 90.45% 95.71% 84.34% 97.83% 92.92% 100.00%
Total Cost 16,907,797 16,591,239 15,474,727 14,835,906 14,406,451 12,791,488 11,385,712 6.81%
  YoY % 1.91% 7.22% 4.31% 2.98% 12.63% 12.35% -
  Horiz. % 148.50% 145.72% 135.91% 130.30% 126.53% 112.35% 100.00%
Net Worth 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 13.35%
  YoY % 5.59% 8.94% 10.00% 9.92% 10.75% 37.79% -
  Horiz. % 212.22% 200.99% 184.50% 167.73% 152.60% 137.79% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 2,833,960 2,672,849 2,355,511 2,239,666 2,162,539 2,002,670 1,820,820 7.64%
  YoY % 6.03% 13.47% 5.17% 3.57% 7.98% 9.99% -
  Horiz. % 155.64% 146.79% 129.37% 123.00% 118.77% 109.99% 100.00%
Div Payout % 52.19 % 47.77 % 41.86 % 42.86 % 42.23 % 42.85 % 44.27 % 2.78%
  YoY % 9.25% 14.12% -2.33% 1.49% -1.45% -3.21% -
  Horiz. % 117.89% 107.91% 94.56% 96.82% 95.39% 96.79% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 13.35%
  YoY % 5.59% 8.94% 10.00% 9.92% 10.75% 37.79% -
  Horiz. % 212.22% 200.99% 184.50% 167.73% 152.60% 137.79% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,831 1.73%
  YoY % 0.00% 0.53% 0.00% 0.00% 0.00% 10.27% -
  Horiz. % 110.86% 110.86% 110.27% 110.27% 110.27% 110.27% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 24.53 % 25.47 % 26.93 % 26.28 % 26.45 % 26.96 % 26.73 % -1.42%
  YoY % -3.69% -5.42% 2.47% -0.64% -1.89% 0.86% -
  Horiz. % 91.77% 95.29% 100.75% 98.32% 98.95% 100.86% 100.00%
ROE 12.55 % 13.65 % 14.96 % 15.28 % 16.46 % 16.64 % 20.18 % -7.60%
  YoY % -8.06% -8.76% -2.09% -7.17% -1.08% -17.54% -
  Horiz. % 62.19% 67.64% 74.13% 75.72% 81.57% 82.46% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 577.05 573.41 548.47 521.14 507.28 453.50 443.75 4.47%
  YoY % 0.63% 4.55% 5.24% 2.73% 11.86% 2.20% -
  Horiz. % 130.04% 129.22% 123.60% 117.44% 114.32% 102.20% 100.00%
EPS 139.89 144.13 145.73 135.31 132.60 121.03 117.46 2.95%
  YoY % -2.94% -1.10% 7.70% 2.04% 9.56% 3.04% -
  Horiz. % 119.10% 122.71% 124.07% 115.20% 112.89% 103.04% 100.00%
DPS 73.00 69.00 61.00 58.00 56.00 51.86 52.00 5.81%
  YoY % 5.80% 13.11% 5.17% 3.57% 7.98% -0.27% -
  Horiz. % 140.38% 132.69% 117.31% 111.54% 107.69% 99.73% 100.00%
NAPS 11.1451 10.5552 9.7410 8.8558 8.0569 7.2747 5.8219 11.42%
  YoY % 5.59% 8.36% 10.00% 9.92% 10.75% 24.95% -
  Horiz. % 191.43% 181.30% 167.32% 152.11% 138.39% 124.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 577.05 573.41 545.55 518.36 504.58 451.09 400.28 6.28%
  YoY % 0.63% 5.11% 5.25% 2.73% 11.86% 12.69% -
  Horiz. % 144.16% 143.25% 136.29% 129.50% 126.06% 112.69% 100.00%
EPS 139.89 144.13 144.96 134.59 131.90 120.38 105.95 4.74%
  YoY % -2.94% -0.57% 7.70% 2.04% 9.57% 13.62% -
  Horiz. % 132.03% 136.04% 136.82% 127.03% 124.49% 113.62% 100.00%
DPS 73.00 69.00 60.68 57.69 55.70 51.59 46.90 7.65%
  YoY % 5.80% 13.71% 5.18% 3.57% 7.97% 10.00% -
  Horiz. % 155.65% 147.12% 129.38% 123.01% 118.76% 110.00% 100.00%
NAPS 11.1451 10.5552 9.6892 8.8087 8.0141 7.2360 5.2516 13.35%
  YoY % 5.59% 8.94% 10.00% 9.92% 10.75% 37.79% -
  Horiz. % 212.22% 200.99% 184.50% 167.73% 152.60% 137.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 15.9000 23.1600 24.0000 19.9000 18.7800 18.8800 19.1600 -
P/RPS 2.76 4.04 4.38 3.82 3.70 4.16 4.32 -7.19%
  YoY % -31.68% -7.76% 14.66% 3.24% -11.06% -3.70% -
  Horiz. % 63.89% 93.52% 101.39% 88.43% 85.65% 96.30% 100.00%
P/EPS 11.37 16.07 16.47 14.71 14.16 15.60 16.31 -5.83%
  YoY % -29.25% -2.43% 11.96% 3.88% -9.23% -4.35% -
  Horiz. % 69.71% 98.53% 100.98% 90.19% 86.82% 95.65% 100.00%
EY 8.80 6.22 6.07 6.80 7.06 6.41 6.13 6.21%
  YoY % 41.48% 2.47% -10.74% -3.68% 10.14% 4.57% -
  Horiz. % 143.56% 101.47% 99.02% 110.93% 115.17% 104.57% 100.00%
DY 4.59 2.98 2.54 2.91 2.98 2.75 2.71 9.17%
  YoY % 54.03% 17.32% -12.71% -2.35% 8.36% 1.48% -
  Horiz. % 169.37% 109.96% 93.73% 107.38% 109.96% 101.48% 100.00%
P/NAPS 1.43 2.19 2.46 2.25 2.33 2.60 3.29 -12.95%
  YoY % -34.70% -10.98% 9.33% -3.43% -10.38% -20.97% -
  Horiz. % 43.47% 66.57% 74.77% 68.39% 70.82% 79.03% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 29/04/19 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 -
Price 15.2600 22.5600 24.0000 19.9200 19.0200 19.6000 20.2000 -
P/RPS 2.64 3.93 4.38 3.82 3.75 4.32 4.55 -8.67%
  YoY % -32.82% -10.27% 14.66% 1.87% -13.19% -5.05% -
  Horiz. % 58.02% 86.37% 96.26% 83.96% 82.42% 94.95% 100.00%
P/EPS 10.91 15.65 16.47 14.72 14.34 16.19 17.20 -7.30%
  YoY % -30.29% -4.98% 11.89% 2.65% -11.43% -5.87% -
  Horiz. % 63.43% 90.99% 95.76% 85.58% 83.37% 94.13% 100.00%
EY 9.17 6.39 6.07 6.79 6.97 6.17 5.81 7.90%
  YoY % 43.51% 5.27% -10.60% -2.58% 12.97% 6.20% -
  Horiz. % 157.83% 109.98% 104.48% 116.87% 119.97% 106.20% 100.00%
DY 4.78 3.06 2.54 2.91 2.94 2.65 2.57 10.89%
  YoY % 56.21% 20.47% -12.71% -1.02% 10.94% 3.11% -
  Horiz. % 185.99% 119.07% 98.83% 113.23% 114.40% 103.11% 100.00%
P/NAPS 1.37 2.14 2.46 2.25 2.36 2.69 3.47 -14.34%
  YoY % -35.98% -13.01% 9.33% -4.66% -12.27% -22.48% -
  Horiz. % 39.48% 61.67% 70.89% 64.84% 68.01% 77.52% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS