[PBBANK] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 0.01%

YoY- -1.41%

Quarter Report

4th Qtr 31 Dec 2019 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	21,061,294	21,542,766	22,401,965	22,454,734	22,412,628	22,423,007	22,260,581	-3.61%
YoY %	-2.23%	-3.84%	-0.24%	0.19%	-0.05%	0.73%	-	-
Horiz. %	94.61%	96.78%	100.64%	100.87%	100.68%	100.73%	100.00%	-
PBT	6,632,836	6,591,828	7,042,031	7,134,144	7,101,370	7,099,314	7,126,466	-4.66%
YoY %	0.62%	-6.39%	-1.29%	0.46%	0.03%	-0.38%	-	-
Horiz. %	93.07%	92.50%	98.82%	100.11%	99.65%	99.62%	100.00%	-
Tax	-1,445,727	-1,439,248	-1,547,863	-1,554,701	-1,517,110	-1,492,288	-1,457,124	-0.52%
YoY %	-0.45%	7.02%	0.44%	-2.48%	-1.66%	-2.41%	-	-
Horiz. %	99.22%	98.77%	106.23%	106.70%	104.12%	102.41%	100.00%	-
NP	5,187,109	5,152,580	5,494,168	5,579,443	5,584,260	5,607,026	5,669,342	-5.73%
YoY %	0.67%	-6.22%	-1.53%	-0.09%	-0.41%	-1.10%	-	-
Horiz. %	91.49%	90.88%	96.91%	98.41%	98.50%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,129,610	5,099,430	5,430,541	5,511,558	5,511,047	5,532,050	5,595,324	-5.61%
YoY %	0.59%	-6.10%	-1.47%	0.01%	-0.38%	-1.13%	-	-
Horiz. %	91.68%	91.14%	97.05%	98.50%	98.49%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	21.83%	21.98%	21.79%	21.36%	21.02%	20.45%	-
YoY %	-0.14%	-0.68%	0.87%	2.01%	1.62%	2.79%	-	-
Horiz. %	106.60%	106.75%	107.48%	106.55%	104.45%	102.79%	100.00%	-
Total Cost	15,874,185	16,390,186	16,907,797	16,875,291	16,828,368	16,815,981	16,591,239	-2.89%
YoY %	-3.15%	-3.06%	0.19%	0.28%	0.07%	1.35%	-	-
Horiz. %	95.68%	98.79%	101.91%	101.71%	101.43%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,081,370	44,698,551	43,266,818	43,594,471	42,604,914	42,408,478	40,976,745	8.11%
YoY %	3.09%	3.31%	-0.75%	2.32%	0.46%	3.49%	-	-
Horiz. %	112.46%	109.08%	105.59%	106.39%	103.97%	103.49%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	1,552,855	1,552,855	2,833,960	2,833,960	2,717,496	2,717,496	2,672,849	-30.30%
YoY %	0.00%	-45.21%	0.00%	4.29%	0.00%	1.67%	-	-
Horiz. %	58.10%	58.10%	106.03%	106.03%	101.67%	101.67%	100.00%	-
Div Payout %	30.27%	30.45%	52.19%	51.42%	49.31%	49.12%	47.77%	-
YoY %	-0.59%	-41.66%	1.50%	4.28%	0.39%	2.83%	-	-
Horiz. %	63.37%	63.74%	109.25%	107.64%	103.22%	102.83%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	46,081,370	44,698,551	43,266,818	43,594,471	42,604,914	42,408,478	40,976,745	8.11%
YoY %	3.09%	3.31%	-0.75%	2.32%	0.46%	3.49%	-	-
Horiz. %	112.46%	109.08%	105.59%	106.39%	103.97%	103.49%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	24.63%	23.92%	24.53%	24.85%	24.92%	25.01%	25.47%	-
YoY %	2.97%	-2.49%	-1.29%	-0.28%	-0.36%	-1.81%	-	-
Horiz. %	96.70%	93.91%	96.31%	97.57%	97.84%	98.19%	100.00%	-
ROE	11.13%	11.41%	12.55%	12.64%	12.94%	13.04%	13.65%	-
YoY %	-2.45%	-9.08%	-0.71%	-2.32%	-0.77%	-4.47%	-	-
Horiz. %	81.54%	83.59%	91.94%	92.60%	94.80%	95.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	542.52	554.92	577.05	578.41	577.33	577.59	573.41	-3.61%
YoY %	-2.23%	-3.84%	-0.24%	0.19%	-0.05%	0.73%	-	-
Horiz. %	94.61%	96.78%	100.63%	100.87%	100.68%	100.73%	100.00%	-
EPS	132.13	131.36	139.89	141.97	141.96	142.50	144.13	-5.61%
YoY %	0.59%	-6.10%	-1.47%	0.01%	-0.38%	-1.13%	-	-
Horiz. %	91.67%	91.14%	97.06%	98.50%	98.49%	98.87%	100.00%	-
DPS	40.00	40.00	73.00	73.00	70.00	70.00	69.00	-30.40%
YoY %	0.00%	-45.21%	0.00%	4.29%	0.00%	1.45%	-	-
Horiz. %	57.97%	57.97%	105.80%	105.80%	101.45%	101.45%	100.00%	-
NAPS	11.8701	11.5139	11.1451	11.2295	10.9746	10.924	10.5552	8.11%
YoY %	3.09%	3.31%	-0.75%	2.32%	0.46%	3.49%	-	-
Horiz. %	112.46%	109.08%	105.59%	106.39%	103.97%	103.49%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	108.50	110.98	115.41	115.68	115.47	115.52	114.68	-3.61%
YoY %	-2.23%	-3.84%	-0.23%	0.18%	-0.04%	0.73%	-	-
Horiz. %	94.61%	96.77%	100.64%	100.87%	100.69%	100.73%	100.00%	-
EPS	26.43	26.27	27.98	28.39	28.39	28.50	28.83	-5.61%
YoY %	0.61%	-6.11%	-1.44%	0.00%	-0.39%	-1.14%	-	-
Horiz. %	91.68%	91.12%	97.05%	98.47%	98.47%	98.86%	100.00%	-
DPS	8.00	8.00	14.60	14.60	14.00	14.00	13.77	-30.30%
YoY %	0.00%	-45.21%	0.00%	4.29%	0.00%	1.67%	-	-
Horiz. %	58.10%	58.10%	106.03%	106.03%	101.67%	101.67%	100.00%	-
NAPS	2.374	2.3028	2.229	2.2459	2.1949	2.1848	2.111	8.11%
YoY %	3.09%	3.31%	-0.75%	2.32%	0.46%	3.50%	-	-
Horiz. %	112.46%	109.09%	105.59%	106.39%	103.97%	103.50%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	15.70	16.50	15.90	19.44	20.08	23.00	23.16	-
P/RPS	2.89	2.97	2.76	3.36	3.48	3.98	4.04	-19.96%
YoY %	-2.69%	7.61%	-17.86%	-3.45%	-12.56%	-1.49%	-	-
Horiz. %	71.53%	73.51%	68.32%	83.17%	86.14%	98.51%	100.00%	-
P/EPS	11.88	12.56	11.37	13.69	14.14	16.14	16.07	-18.19%
YoY %	-5.41%	10.47%	-16.95%	-3.18%	-12.39%	0.44%	-	-
Horiz. %	73.93%	78.16%	70.75%	85.19%	87.99%	100.44%	100.00%	-
EY	8.42	7.96	8.80	7.30	7.07	6.20	6.22	22.30%
YoY %	5.78%	-9.55%	20.55%	3.25%	14.03%	-0.32%	-	-
Horiz. %	135.37%	127.97%	141.48%	117.36%	113.67%	99.68%	100.00%	-
DY	2.55	2.42	4.59	3.76	3.49	3.04	2.98	-9.84%
YoY %	5.37%	-47.28%	22.07%	7.74%	14.80%	2.01%	-	-
Horiz. %	85.57%	81.21%	154.03%	126.17%	117.11%	102.01%	100.00%	-
P/NAPS	1.32	1.43	1.43	1.73	1.83	2.11	2.19	-28.57%
YoY %	-7.69%	0.00%	-17.34%	-5.46%	-13.27%	-3.65%	-	-
Horiz. %	60.27%	65.30%	65.30%	79.00%	83.56%	96.35%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	28/08/20	22/05/20	26/02/20	07/11/19	14/08/19	29/04/19	-
Price	18.60	16.42	15.26	17.20	19.86	20.80	22.56	-
P/RPS	3.43	2.96	2.64	2.97	3.44	3.60	3.93	-8.64%
YoY %	15.88%	12.12%	-11.11%	-13.66%	-4.44%	-8.40%	-	-
Horiz. %	87.28%	75.32%	67.18%	75.57%	87.53%	91.60%	100.00%	-
P/EPS	14.08	12.50	10.91	12.12	13.99	14.60	15.65	-6.78%
YoY %	12.64%	14.57%	-9.98%	-13.37%	-4.18%	-6.71%	-	-
Horiz. %	89.97%	79.87%	69.71%	77.44%	89.39%	93.29%	100.00%	-
EY	7.10	8.00	9.17	8.25	7.15	6.85	6.39	7.25%
YoY %	-11.25%	-12.76%	11.15%	15.38%	4.38%	7.20%	-	-
Horiz. %	111.11%	125.20%	143.51%	129.11%	111.89%	107.20%	100.00%	-
DY	2.15	2.44	4.78	4.24	3.52	3.37	3.06	-20.91%
YoY %	-11.89%	-48.95%	12.74%	20.45%	4.45%	10.13%	-	-
Horiz. %	70.26%	79.74%	156.21%	138.56%	115.03%	110.13%	100.00%	-
P/NAPS	1.57	1.43	1.37	1.53	1.81	1.90	2.14	-18.61%
YoY %	9.79%	4.38%	-10.46%	-15.47%	-4.74%	-11.21%	-	-
Horiz. %	73.36%	66.82%	64.02%	71.50%	84.58%	88.79%	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