[PBBANK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

20-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -1.41%

YoY- 2.2%

Quarter Report

4th Qtr 31 Dec 2018 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	22,412,628	22,423,007	22,260,581	22,041,785	21,760,317	21,447,933	21,179,142	3.84%
YoY %	-0.05%	0.73%	0.99%	1.29%	1.46%	1.27%	-	-
Horiz. %	105.82%	105.87%	105.11%	104.07%	102.74%	101.27%	100.00%	-
PBT	7,101,370	7,099,314	7,126,466	7,101,165	7,268,683	7,301,876	7,280,159	-1.64%
YoY %	0.03%	-0.38%	0.36%	-2.30%	-0.45%	0.30%	-	-
Horiz. %	97.54%	97.52%	97.89%	97.54%	99.84%	100.30%	100.00%	-
Tax	-1,517,110	-1,492,288	-1,457,124	-1,436,253	-1,523,447	-1,533,950	-1,575,744	-2.49%
YoY %	-1.66%	-2.41%	-1.45%	5.72%	0.68%	2.65%	-	-
Horiz. %	96.28%	94.70%	92.47%	91.15%	96.68%	97.35%	100.00%	-
NP	5,584,260	5,607,026	5,669,342	5,664,912	5,745,236	5,767,926	5,704,415	-1.40%
YoY %	-0.41%	-1.10%	0.08%	-1.40%	-0.39%	1.11%	-	-
Horiz. %	97.89%	98.29%	99.39%	99.31%	100.72%	101.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,511,047	5,532,050	5,595,324	5,590,611	5,670,723	5,691,828	5,627,434	-1.38%
YoY %	-0.38%	-1.13%	0.08%	-1.41%	-0.37%	1.14%	-	-
Horiz. %	97.93%	98.31%	99.43%	99.35%	100.77%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.36%	21.02%	20.45%	20.23%	20.96%	21.01%	21.64%	-
YoY %	1.62%	2.79%	1.09%	-3.48%	-0.24%	-2.91%	-	-
Horiz. %	98.71%	97.13%	94.50%	93.48%	96.86%	97.09%	100.00%	-
Total Cost	16,828,368	16,815,981	16,591,239	16,376,873	16,015,081	15,680,007	15,474,727	5.74%
YoY %	0.07%	1.35%	1.31%	2.26%	2.14%	1.33%	-	-
Horiz. %	108.75%	108.67%	107.22%	105.83%	103.49%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,604,914	42,408,478	40,976,745	40,972,865	39,800,070	39,318,987	37,614,813	8.65%
YoY %	0.46%	3.49%	0.01%	2.95%	1.22%	4.53%	-	-
Horiz. %	113.27%	112.74%	108.94%	108.93%	105.81%	104.53%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	2,717,496	2,717,496	2,672,849	2,672,849	2,549,366	2,549,366	2,355,511	9.98%
YoY %	0.00%	1.67%	0.00%	4.84%	0.00%	8.23%	-	-
Horiz. %	115.37%	115.37%	113.47%	113.47%	108.23%	108.23%	100.00%	-
Div Payout %	49.31%	49.12%	47.77%	47.81%	44.96%	44.79%	41.86%	-
YoY %	0.39%	2.83%	-0.08%	6.34%	0.38%	7.00%	-	-
Horiz. %	117.80%	117.34%	114.12%	114.21%	107.41%	107.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	42,604,914	42,408,478	40,976,745	40,972,865	39,800,070	39,318,987	37,614,813	8.65%
YoY %	0.46%	3.49%	0.01%	2.95%	1.22%	4.53%	-	-
Horiz. %	113.27%	112.74%	108.94%	108.93%	105.81%	104.53%	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	24.92%	25.01%	25.47%	25.70%	26.40%	26.89%	26.93%	-
YoY %	-0.36%	-1.81%	-0.89%	-2.65%	-1.82%	-0.15%	-	-
Horiz. %	92.54%	92.87%	94.58%	95.43%	98.03%	99.85%	100.00%	-
ROE	12.94%	13.04%	13.65%	13.64%	14.25%	14.48%	14.96%	-
YoY %	-0.77%	-4.47%	0.07%	-4.28%	-1.59%	-3.21%	-	-
Horiz. %	86.50%	87.17%	91.24%	91.18%	95.25%	96.79%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	577.33	577.59	573.41	567.77	560.52	555.08	548.47	3.47%
YoY %	-0.05%	0.73%	0.99%	1.29%	0.98%	1.21%	-	-
Horiz. %	105.26%	105.31%	104.55%	103.52%	102.20%	101.21%	100.00%	-
EPS	141.96	142.50	144.13	144.01	146.07	147.31	145.73	-1.73%
YoY %	-0.38%	-1.13%	0.08%	-1.41%	-0.84%	1.08%	-	-
Horiz. %	97.41%	97.78%	98.90%	98.82%	100.23%	101.08%	100.00%	-
DPS	70.00	70.00	69.00	69.00	66.00	66.00	61.00	9.59%
YoY %	0.00%	1.45%	0.00%	4.55%	0.00%	8.20%	-	-
Horiz. %	114.75%	114.75%	113.11%	113.11%	108.20%	108.20%	100.00%	-
NAPS	10.9746	10.924	10.5552	10.5542	10.2521	10.1759	9.741	8.26%
YoY %	0.46%	3.49%	0.01%	2.95%	0.75%	4.46%	-	-
Horiz. %	112.66%	112.14%	108.36%	108.35%	105.25%	104.46%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	115.43	115.48	114.65	113.52	112.07	110.46	109.08	3.84%
YoY %	-0.04%	0.72%	1.00%	1.29%	1.46%	1.27%	-	-
Horiz. %	105.82%	105.87%	105.11%	104.07%	102.74%	101.27%	100.00%	-
EPS	28.38	28.49	28.82	28.79	29.21	29.31	28.98	-1.38%
YoY %	-0.39%	-1.15%	0.10%	-1.44%	-0.34%	1.14%	-	-
Horiz. %	97.93%	98.31%	99.45%	99.34%	100.79%	101.14%	100.00%	-
DPS	14.00	14.00	13.77	13.77	13.13	13.13	12.13	10.02%
YoY %	0.00%	1.67%	0.00%	4.87%	0.00%	8.24%	-	-
Horiz. %	115.42%	115.42%	113.52%	113.52%	108.24%	108.24%	100.00%	-
NAPS	2.1943	2.1841	2.1104	2.1102	2.0498	2.025	1.9372	8.65%
YoY %	0.47%	3.49%	0.01%	2.95%	1.22%	4.53%	-	-
Horiz. %	113.27%	112.75%	108.94%	108.93%	105.81%	104.53%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	20.08	23.00	23.16	24.76	25.00	23.36	24.00	-
P/RPS	3.48	3.98	4.04	4.36	4.46	4.21	4.38	-14.20%
YoY %	-12.56%	-1.49%	-7.34%	-2.24%	5.94%	-3.88%	-	-
Horiz. %	79.45%	90.87%	92.24%	99.54%	101.83%	96.12%	100.00%	-
P/EPS	14.14	16.14	16.07	17.19	17.11	15.86	16.47	-9.66%
YoY %	-12.39%	0.44%	-6.52%	0.47%	7.88%	-3.70%	-	-
Horiz. %	85.85%	98.00%	97.57%	104.37%	103.89%	96.30%	100.00%	-
EY	7.07	6.20	6.22	5.82	5.84	6.31	6.07	10.69%
YoY %	14.03%	-0.32%	6.87%	-0.34%	-7.45%	3.95%	-	-
Horiz. %	116.47%	102.14%	102.47%	95.88%	96.21%	103.95%	100.00%	-
DY	3.49	3.04	2.98	2.79	2.64	2.83	2.54	23.56%
YoY %	14.80%	2.01%	6.81%	5.68%	-6.71%	11.42%	-	-
Horiz. %	137.40%	119.69%	117.32%	109.84%	103.94%	111.42%	100.00%	-
P/NAPS	1.83	2.11	2.19	2.35	2.44	2.30	2.46	-17.88%
YoY %	-13.27%	-3.65%	-6.81%	-3.69%	6.09%	-6.50%	-	-
Horiz. %	74.39%	85.77%	89.02%	95.53%	99.19%	93.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	07/11/19	14/08/19	29/04/19	20/02/19	25/10/18	15/08/18	02/05/18	-
Price	19.86	20.80	22.56	25.06	24.90	24.48	24.00	-
P/RPS	3.44	3.60	3.93	4.41	4.44	4.41	4.38	-14.86%
YoY %	-4.44%	-8.40%	-10.88%	-0.68%	0.68%	0.68%	-	-
Horiz. %	78.54%	82.19%	89.73%	100.68%	101.37%	100.68%	100.00%	-
P/EPS	13.99	14.60	15.65	17.40	17.05	16.62	16.47	-10.29%
YoY %	-4.18%	-6.71%	-10.06%	2.05%	2.59%	0.91%	-	-
Horiz. %	84.94%	88.65%	95.02%	105.65%	103.52%	100.91%	100.00%	-
EY	7.15	6.85	6.39	5.75	5.87	6.02	6.07	11.52%
YoY %	4.38%	7.20%	11.13%	-2.04%	-2.49%	-0.82%	-	-
Horiz. %	117.79%	112.85%	105.27%	94.73%	96.71%	99.18%	100.00%	-
DY	3.52	3.37	3.06	2.75	2.65	2.70	2.54	24.27%
YoY %	4.45%	10.13%	11.27%	3.77%	-1.85%	6.30%	-	-
Horiz. %	138.58%	132.68%	120.47%	108.27%	104.33%	106.30%	100.00%	-
P/NAPS	1.81	1.90	2.14	2.37	2.43	2.41	2.46	-18.48%
YoY %	-4.74%	-11.21%	-9.70%	-2.47%	0.83%	-2.03%	-	-
Horiz. %	73.58%	77.24%	86.99%	96.34%	98.78%	97.97%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos