[PBBANK] QoQ TTM Result on 30-Jun-2020 [#2]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -6.1%

YoY- -7.82%

Quarter Report

2nd Qtr and Half Year 30 June 2020 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	19,819,068	20,303,934	21,061,294	21,542,766	22,401,965	22,454,734	22,412,628	-7.86%
YoY %	-2.39%	-3.60%	-2.23%	-3.84%	-0.24%	0.19%	-	-
Horiz. %	88.43%	90.59%	93.97%	96.12%	99.95%	100.19%	100.00%	-
PBT	6,556,863	6,285,063	6,632,836	6,591,828	7,042,031	7,134,144	7,101,370	-5.17%
YoY %	4.32%	-5.24%	0.62%	-6.39%	-1.29%	0.46%	-	-
Horiz. %	92.33%	88.50%	93.40%	92.82%	99.16%	100.46%	100.00%	-
Tax	-1,417,301	-1,352,803	-1,445,727	-1,439,248	-1,547,863	-1,554,701	-1,517,110	-4.43%
YoY %	-4.77%	6.43%	-0.45%	7.02%	0.44%	-2.48%	-	-
Horiz. %	93.42%	89.17%	95.29%	94.87%	102.03%	102.48%	100.00%	-
NP	5,139,562	4,932,260	5,187,109	5,152,580	5,494,168	5,579,443	5,584,260	-5.37%
YoY %	4.20%	-4.91%	0.67%	-6.22%	-1.53%	-0.09%	-	-
Horiz. %	92.04%	88.32%	92.89%	92.27%	98.39%	99.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,072,594	4,871,702	5,129,610	5,099,430	5,430,541	5,511,558	5,511,047	-5.37%
YoY %	4.12%	-5.03%	0.59%	-6.10%	-1.47%	0.01%	-	-
Horiz. %	92.04%	88.40%	93.08%	92.53%	98.54%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	21.52%	21.80%	21.83%	21.98%	21.79%	21.36%	-
YoY %	0.46%	-1.28%	-0.14%	-0.68%	0.87%	2.01%	-	-
Horiz. %	101.22%	100.75%	102.06%	102.20%	102.90%	102.01%	100.00%	-
Total Cost	14,679,506	15,371,674	15,874,185	16,390,186	16,907,797	16,875,291	16,828,368	-8.69%
YoY %	-4.50%	-3.17%	-3.15%	-3.06%	0.19%	0.28%	-	-
Horiz. %	87.23%	91.34%	94.33%	97.40%	100.47%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,801,469	47,247,563	46,081,370	44,698,551	43,266,818	43,594,471	42,604,914	4.93%
YoY %	-3.06%	2.53%	3.09%	3.31%	-0.75%	2.32%	-	-
Horiz. %	107.50%	110.90%	108.16%	104.91%	101.55%	102.32%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	2,523,389	2,523,389	1,552,855	1,552,855	2,833,960	2,833,960	2,717,496	-4.81%
YoY %	0.00%	62.50%	0.00%	-45.21%	0.00%	4.29%	-	-
Horiz. %	92.86%	92.86%	57.14%	57.14%	104.29%	104.29%	100.00%	-
Div Payout %	49.75%	51.80%	30.27%	30.45%	52.19%	51.42%	49.31%	-
YoY %	-3.96%	71.13%	-0.59%	-41.66%	1.50%	4.28%	-	-
Horiz. %	100.89%	105.05%	61.39%	61.75%	105.84%	104.28%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	45,801,469	47,247,563	46,081,370	44,698,551	43,266,818	43,594,471	42,604,914	4.93%
YoY %	-3.06%	2.53%	3.09%	3.31%	-0.75%	2.32%	-	-
Horiz. %	107.50%	110.90%	108.16%	104.91%	101.55%	102.32%	100.00%	-
NOSH	19,410,691	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	192.11%
YoY %	400.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	25.93%	24.29%	24.63%	23.92%	24.53%	24.85%	24.92%	-
YoY %	6.75%	-1.38%	2.97%	-2.49%	-1.29%	-0.28%	-	-
Horiz. %	104.05%	97.47%	98.84%	95.99%	98.43%	99.72%	100.00%	-
ROE	11.08%	10.31%	11.13%	11.41%	12.55%	12.64%	12.94%	-
YoY %	7.47%	-7.37%	-2.45%	-9.08%	-0.71%	-2.32%	-	-
Horiz. %	85.63%	79.68%	86.01%	88.18%	96.99%	97.68%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	102.10	104.60	542.52	554.92	577.05	578.41	577.33	-68.46%
YoY %	-2.39%	-80.72%	-2.23%	-3.84%	-0.24%	0.19%	-	-
Horiz. %	17.68%	18.12%	93.97%	96.12%	99.95%	100.19%	100.00%	-
EPS	26.13	25.10	132.13	131.36	139.89	141.97	141.96	-67.60%
YoY %	4.10%	-81.00%	0.59%	-6.10%	-1.47%	0.01%	-	-
Horiz. %	18.41%	17.68%	93.08%	92.53%	98.54%	100.01%	100.00%	-
DPS	13.00	13.00	40.00	40.00	73.00	73.00	70.00	-67.41%
YoY %	0.00%	-67.50%	0.00%	-45.21%	0.00%	4.29%	-	-
Horiz. %	18.57%	18.57%	57.14%	57.14%	104.29%	104.29%	100.00%	-
NAPS	2.3596	2.4341	11.8701	11.5139	11.1451	11.2295	10.9746	-64.07%
YoY %	-3.06%	-79.49%	3.09%	3.31%	-0.75%	2.32%	-	-
Horiz. %	21.50%	22.18%	108.16%	104.91%	101.55%	102.32%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	102.10	104.60	108.50	110.98	115.41	115.68	115.47	-7.86%
YoY %	-2.39%	-3.59%	-2.23%	-3.84%	-0.23%	0.18%	-	-
Horiz. %	88.42%	90.59%	93.96%	96.11%	99.95%	100.18%	100.00%	-
EPS	26.13	25.10	26.43	26.27	27.98	28.39	28.39	-5.37%
YoY %	4.10%	-5.03%	0.61%	-6.11%	-1.44%	0.00%	-	-
Horiz. %	92.04%	88.41%	93.10%	92.53%	98.56%	100.00%	100.00%	-
DPS	13.00	13.00	8.00	8.00	14.60	14.60	14.00	-4.81%
YoY %	0.00%	62.50%	0.00%	-45.21%	0.00%	4.29%	-	-
Horiz. %	92.86%	92.86%	57.14%	57.14%	104.29%	104.29%	100.00%	-
NAPS	2.3596	2.4341	2.374	2.3028	2.229	2.2459	2.1949	4.93%
YoY %	-3.06%	2.53%	3.09%	3.31%	-0.75%	2.32%	-	-
Horiz. %	107.50%	110.90%	108.16%	104.92%	101.55%	102.32%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	4.20	20.60	15.70	16.50	15.90	19.44	20.08	-
P/RPS	4.11	19.69	2.89	2.97	2.76	3.36	3.48	11.72%
YoY %	-79.13%	581.31%	-2.69%	7.61%	-17.86%	-3.45%	-	-
Horiz. %	118.10%	565.80%	83.05%	85.34%	79.31%	96.55%	100.00%	-
P/EPS	16.07	82.08	11.88	12.56	11.37	13.69	14.14	8.89%
YoY %	-80.42%	590.91%	-5.41%	10.47%	-16.95%	-3.18%	-	-
Horiz. %	113.65%	580.48%	84.02%	88.83%	80.41%	96.82%	100.00%	-
EY	6.22	1.22	8.42	7.96	8.80	7.30	7.07	-8.17%
YoY %	409.84%	-85.51%	5.78%	-9.55%	20.55%	3.25%	-	-
Horiz. %	87.98%	17.26%	119.09%	112.59%	124.47%	103.25%	100.00%	-
DY	3.10	0.63	2.55	2.42	4.59	3.76	3.49	-7.58%
YoY %	392.06%	-75.29%	5.37%	-47.28%	22.07%	7.74%	-	-
Horiz. %	88.83%	18.05%	73.07%	69.34%	131.52%	107.74%	100.00%	-
P/NAPS	1.78	8.46	1.32	1.43	1.43	1.73	1.83	-1.82%
YoY %	-78.96%	540.91%	-7.69%	0.00%	-17.34%	-5.46%	-	-
Horiz. %	97.27%	462.30%	72.13%	78.14%	78.14%	94.54%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	11/05/21	25/02/21	27/11/20	28/08/20	22/05/20	26/02/20	07/11/19	-
Price	4.10	4.17	18.60	16.42	15.26	17.20	19.86	-
P/RPS	4.02	3.99	3.43	2.96	2.64	2.97	3.44	10.93%
YoY %	0.75%	16.33%	15.88%	12.12%	-11.11%	-13.66%	-	-
Horiz. %	116.86%	115.99%	99.71%	86.05%	76.74%	86.34%	100.00%	-
P/EPS	15.69	16.61	14.08	12.50	10.91	12.12	13.99	7.93%
YoY %	-5.54%	17.97%	12.64%	14.57%	-9.98%	-13.37%	-	-
Horiz. %	112.15%	118.73%	100.64%	89.35%	77.98%	86.63%	100.00%	-
EY	6.37	6.02	7.10	8.00	9.17	8.25	7.15	-7.40%
YoY %	5.81%	-15.21%	-11.25%	-12.76%	11.15%	15.38%	-	-
Horiz. %	89.09%	84.20%	99.30%	111.89%	128.25%	115.38%	100.00%	-
DY	3.17	3.12	2.15	2.44	4.78	4.24	3.52	-6.73%
YoY %	1.60%	45.12%	-11.89%	-48.95%	12.74%	20.45%	-	-
Horiz. %	90.06%	88.64%	61.08%	69.32%	135.80%	120.45%	100.00%	-
P/NAPS	1.74	1.71	1.57	1.43	1.37	1.53	1.81	-2.59%
YoY %	1.75%	8.92%	9.79%	4.38%	-10.46%	-15.47%	-	-
Horiz. %	96.13%	94.48%	86.74%	79.01%	75.69%	84.53%	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

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

288

HLIND

HONG LEONG INDUSTRIES BHD

279

MPI

MALAYSIAN PACIFIC INDUSTRIES

266

JCY

JCY INTERNATIONAL BERHAD

159

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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