[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
02-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 39.82%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 15,507,624 10,195,332 5,028,185 20,102,740 15,018,657 9,987,557 5,007,301 112.32%
PBT 5,160,435 3,367,481 1,631,472 6,554,032 4,761,321 3,203,079 1,651,558 113.58%
Tax -1,118,821 -750,137 -366,129 -1,286,597 -993,155 -687,427 -406,498 96.27%
NP 4,041,614 2,617,344 1,265,343 5,267,435 3,768,166 2,515,652 1,245,060 119.07%
-
NP to SH 3,984,567 2,579,807 1,247,981 5,206,875 3,724,093 2,485,943 1,229,790 118.80%
-
Tax Rate 21.68% 22.28% 22.44% 19.63% 20.86% 21.46% 24.61% -
Total Cost 11,466,010 7,577,988 3,762,842 14,835,305 11,250,491 7,471,905 3,762,241 110.06%
-
Net Worth 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 31,111,671 10.02%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,042,603 1,042,603 - 2,239,666 1,003,988 1,003,988 - -
Div Payout % 26.17% 40.41% - 43.01% 26.96% 40.39% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 31,111,671 10.02%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.06% 25.67% 25.17% 26.20% 25.09% 25.19% 24.86% -
ROE 11.10% 7.26% 3.65% 15.22% 11.34% 7.66% 3.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 401.60 264.03 130.21 520.59 388.93 258.64 129.67 112.32%
EPS 103.19 66.81 32.32 134.84 96.44 64.38 31.85 118.79%
DPS 27.00 27.00 0.00 58.00 26.00 26.00 0.00 -
NAPS 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 8.0569 10.02%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 79.89 52.52 25.90 103.57 77.37 51.45 25.80 112.29%
EPS 20.53 13.29 6.43 26.82 19.19 12.81 6.34 118.72%
DPS 5.37 5.37 0.00 11.54 5.17 5.17 0.00 -
NAPS 1.8499 1.8302 1.7617 1.7626 1.6911 1.6714 1.6028 10.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 20.44 20.32 19.90 19.72 19.82 19.40 18.78 -
P/RPS 5.09 7.70 15.28 3.79 5.10 7.50 14.48 -50.16%
P/EPS 19.81 30.42 61.57 14.62 20.55 30.13 58.97 -51.64%
EY 5.05 3.29 1.62 6.84 4.87 3.32 1.70 106.50%
DY 1.32 1.33 0.00 2.94 1.31 1.34 0.00 -
P/NAPS 2.20 2.21 2.25 2.23 2.33 2.31 2.33 -3.75%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 20/04/16 -
Price 20.48 20.42 19.92 20.14 19.80 19.56 19.02 -
P/RPS 5.10 7.73 15.30 3.87 5.09 7.56 14.67 -50.52%
P/EPS 19.85 30.56 61.64 14.94 20.53 30.38 59.72 -51.98%
EY 5.04 3.27 1.62 6.70 4.87 3.29 1.67 108.69%
DY 1.32 1.32 0.00 2.88 1.31 1.33 0.00 -
P/NAPS 2.20 2.22 2.25 2.27 2.33 2.33 2.36 -4.56%

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
Post a Comment