[PBBANK] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

02-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 2.77%

YoY- 12.61%

Quarter Report

1st Quarter 31 March 2018 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	22,041,785	21,879,689	21,570,182	21,396,612	20,858,174	20,676,832	20,390,664	5.31%
YoY %	0.74%	1.43%	0.81%	2.58%	0.88%	1.40%	-	-
Horiz. %	108.10%	107.30%	105.78%	104.93%	102.29%	101.40%	100.00%	-
PBT	7,101,165	7,081,928	7,103,370	7,175,836	7,117,672	6,880,580	6,734,962	3.58%
YoY %	0.27%	-0.30%	-1.01%	0.82%	3.45%	2.16%	-	-
Horiz. %	105.44%	105.15%	105.47%	106.55%	105.68%	102.16%	100.00%	-
Tax	-1,436,253	-1,428,766	-1,426,788	-1,484,720	-1,570,693	-1,491,761	-1,500,274	-2.85%
YoY %	-0.52%	-0.14%	3.90%	5.47%	-5.29%	0.57%	-	-
Horiz. %	95.73%	95.23%	95.10%	98.96%	104.69%	99.43%	100.00%	-
NP	5,664,912	5,653,161	5,676,582	5,691,116	5,546,979	5,388,818	5,234,688	5.39%
YoY %	0.21%	-0.41%	-0.26%	2.60%	2.93%	2.94%	-	-
Horiz. %	108.22%	107.99%	108.44%	108.72%	105.97%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,590,611	5,580,340	5,603,200	5,621,520	5,470,035	5,312,756	5,159,614	5.47%
YoY %	0.18%	-0.41%	-0.33%	2.77%	2.96%	2.97%	-	-
Horiz. %	108.35%	108.15%	108.60%	108.95%	106.02%	102.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.23%	20.17%	20.09%	20.69%	22.07%	21.68%	22.28%	-
YoY %	0.30%	0.40%	-2.90%	-6.25%	1.80%	-2.69%	-	-
Horiz. %	90.80%	90.53%	90.17%	92.86%	99.06%	97.31%	100.00%	-
Total Cost	16,376,873	16,226,528	15,893,600	15,705,496	15,311,195	15,288,013	15,155,976	5.28%
YoY %	0.93%	2.09%	1.20%	2.58%	0.15%	0.87%	-	-
Horiz. %	108.06%	107.06%	104.87%	103.63%	101.02%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,972,865	39,800,070	39,318,987	37,614,813	37,364,587	35,908,418	35,524,587	9.95%
YoY %	2.95%	1.22%	4.53%	0.67%	4.06%	1.08%	-	-
Horiz. %	115.34%	112.04%	110.68%	105.88%	105.18%	101.08%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	2,678,675	1,656,379	2,472,916	-	2,355,511	1,390,137	2,085,206	18.11%
YoY %	61.72%	-33.02%	0.00%	-	69.44%	-33.33%	-	-
Horiz. %	128.46%	79.43%	118.59%	-	112.96%	66.67%	100.00%	-
Div Payout %	47.91%	29.68%	44.13%	-	43.06%	26.17%	40.41%	-
YoY %	61.42%	-32.74%	0.00%	-	64.54%	-35.24%	-	-
Horiz. %	118.56%	73.45%	109.21%	-	106.56%	64.76%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	40,972,865	39,800,070	39,318,987	37,614,813	37,364,587	35,908,418	35,524,587	9.95%
YoY %	2.95%	1.22%	4.53%	0.67%	4.06%	1.08%	-	-
Horiz. %	115.34%	112.04%	110.68%	105.88%	105.18%	101.08%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	25.70%	25.84%	26.32%	26.60%	26.59%	26.06%	25.67%	-
YoY %	-0.54%	-1.82%	-1.05%	0.04%	2.03%	1.52%	-	-
Horiz. %	100.12%	100.66%	102.53%	103.62%	103.58%	101.52%	100.00%	-
ROE	13.64%	14.02%	14.25%	14.94%	14.64%	14.80%	14.52%	-
YoY %	-2.71%	-1.61%	-4.62%	2.05%	-1.08%	1.93%	-	-
Horiz. %	93.94%	96.56%	98.14%	102.89%	100.83%	101.93%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	567.77	563.60	558.24	554.10	540.16	535.46	528.05	4.93%
YoY %	0.74%	0.96%	0.75%	2.58%	0.88%	1.40%	-	-
Horiz. %	107.52%	106.73%	105.72%	104.93%	102.29%	101.40%	100.00%	-
EPS	144.37	144.23	145.06	145.56	141.66	137.59	133.62	5.27%
YoY %	0.10%	-0.57%	-0.34%	2.75%	2.96%	2.97%	-	-
Horiz. %	108.05%	107.94%	108.56%	108.94%	106.02%	102.97%	100.00%	-
DPS	69.00	42.67	64.00	0.00	61.00	36.00	54.00	17.69%
YoY %	61.71%	-33.33%	0.00%	0.00%	69.44%	-33.33%	-	-
Horiz. %	127.78%	79.02%	118.52%	0.00%	112.96%	66.67%	100.00%	-
NAPS	10.5542	10.2521	10.1759	9.741	9.6762	9.2991	9.1997	9.56%
YoY %	2.95%	0.75%	4.46%	0.67%	4.06%	1.08%	-	-
Horiz. %	114.72%	111.44%	110.61%	105.88%	105.18%	101.08%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	113.55	112.72	111.13	110.23	107.46	106.52	105.05	5.30%
YoY %	0.74%	1.43%	0.82%	2.58%	0.88%	1.40%	-	-
Horiz. %	108.09%	107.30%	105.79%	104.93%	102.29%	101.40%	100.00%	-
EPS	28.80	28.75	28.87	28.96	28.18	27.37	26.58	5.47%
YoY %	0.17%	-0.42%	-0.31%	2.77%	2.96%	2.97%	-	-
Horiz. %	108.35%	108.16%	108.62%	108.95%	106.02%	102.97%	100.00%	-
DPS	13.80	8.53	12.74	0.00	12.14	7.16	10.74	18.13%
YoY %	61.78%	-33.05%	0.00%	0.00%	69.55%	-33.33%	-	-
Horiz. %	128.49%	79.42%	118.62%	0.00%	113.04%	66.67%	100.00%	-
NAPS	2.1108	2.0504	2.0256	1.9378	1.9249	1.8499	1.8302	9.94%
YoY %	2.95%	1.22%	4.53%	0.67%	4.05%	1.08%	-	-
Horiz. %	115.33%	112.03%	110.68%	105.88%	105.17%	101.08%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	24.76	25.00	23.36	24.00	20.78	20.44	20.32	-
P/RPS	4.36	4.44	4.18	4.33	3.85	3.82	3.85	8.62%
YoY %	-1.80%	6.22%	-3.46%	12.47%	0.79%	-0.78%	-	-
Horiz. %	113.25%	115.32%	108.57%	112.47%	100.00%	99.22%	100.00%	-
P/EPS	17.19	17.39	16.11	16.49	14.67	14.86	15.21	8.47%
YoY %	-1.15%	7.95%	-2.30%	12.41%	-1.28%	-2.30%	-	-
Horiz. %	113.02%	114.33%	105.92%	108.42%	96.45%	97.70%	100.00%	-
EY	5.82	5.75	6.21	6.07	6.82	6.73	6.58	-7.83%
YoY %	1.22%	-7.41%	2.31%	-11.00%	1.34%	2.28%	-	-
Horiz. %	88.45%	87.39%	94.38%	92.25%	103.65%	102.28%	100.00%	-
DY	2.79	1.71	2.74	0.00	2.94	1.76	2.66	3.22%
YoY %	63.16%	-37.59%	0.00%	0.00%	67.05%	-33.83%	-	-
Horiz. %	104.89%	64.29%	103.01%	0.00%	110.53%	66.17%	100.00%	-
P/NAPS	2.35	2.44	2.30	2.46	2.15	2.20	2.21	4.16%
YoY %	-3.69%	6.09%	-6.50%	14.42%	-2.27%	-0.45%	-	-
Horiz. %	106.33%	110.41%	104.07%	111.31%	97.29%	99.55%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	20/02/19	25/10/18	15/08/18	02/05/18	22/02/18	26/10/17	25/07/17	-
Price	25.06	24.90	24.48	23.78	22.28	20.48	20.42	-
P/RPS	4.41	4.42	4.39	4.29	4.12	3.82	3.87	9.07%
YoY %	-0.23%	0.68%	2.33%	4.13%	7.85%	-1.29%	-	-
Horiz. %	113.95%	114.21%	113.44%	110.85%	106.46%	98.71%	100.00%	-
P/EPS	17.40	17.32	16.88	16.33	15.73	14.89	15.28	9.02%
YoY %	0.46%	2.61%	3.37%	3.81%	5.64%	-2.55%	-	-
Horiz. %	113.87%	113.35%	110.47%	106.87%	102.95%	97.45%	100.00%	-
EY	5.75	5.77	5.92	6.12	6.36	6.72	6.54	-8.20%
YoY %	-0.35%	-2.53%	-3.27%	-3.77%	-5.36%	2.75%	-	-
Horiz. %	87.92%	88.23%	90.52%	93.58%	97.25%	102.75%	100.00%	-
DY	2.75	1.71	2.61	0.00	2.74	1.76	2.64	2.75%
YoY %	60.82%	-34.48%	0.00%	0.00%	55.68%	-33.33%	-	-
Horiz. %	104.17%	64.77%	98.86%	0.00%	103.79%	66.67%	100.00%	-
P/NAPS	2.37	2.43	2.41	2.44	2.30	2.20	2.22	4.44%
YoY %	-2.47%	0.83%	-1.23%	6.09%	4.55%	-0.90%	-	-
Horiz. %	106.76%	109.46%	108.56%	109.91%	103.60%	99.10%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:00:00

EMA 5

Hourly

BUY

2024-06-26 14:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-26 12:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 12:10:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

304,273,800

HSI-HU8

0.075

0.00

251,032,300

INGENIEU

0.06

-0.005

224,188,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

150,803,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,536,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

68,745,100

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

86,300

CHGP

2.55

+0.26

261,300

PANAMY

20.26

+0.26

5,300

VSTECS

4.25

+0.25

2,024,800

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

127,200

AJI

15.38

+0.18

110,300

YTLPOWR

4.84

+0.17

15,618,800

GREATEC

5.14

+0.15

455,400

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

58,100

KLK

20.70

-0.28

549,400

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

105,400

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

78,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More