[PBBANK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

20-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 3.42%

YoY- 13.62%

Quarter Report

1st Qtr 31 March 2015 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	19,181,550	18,781,089	18,190,574	17,511,997	16,860,071	16,250,159	15,795,693	13.78%
YoY %	2.13%	3.25%	3.87%	3.87%	3.75%	2.88%	-	-
Horiz. %	121.44%	118.90%	115.16%	110.87%	106.74%	102.88%	100.00%	-
PBT	6,491,395	6,200,897	6,139,286	5,975,833	5,814,255	5,588,263	5,394,244	13.09%
YoY %	4.68%	1.00%	2.74%	2.78%	4.04%	3.60%	-	-
Horiz. %	120.34%	114.95%	113.81%	110.78%	107.79%	103.60%	100.00%	-
Tax	-1,370,156	-1,320,488	-1,273,708	-1,255,324	-1,250,915	-1,256,193	-1,206,946	8.79%
YoY %	-3.76%	-3.67%	-1.46%	-0.35%	0.42%	-4.08%	-	-
Horiz. %	113.52%	109.41%	105.53%	104.01%	103.64%	104.08%	100.00%	-
NP	5,121,239	4,880,409	4,865,578	4,720,509	4,563,340	4,332,070	4,187,298	14.32%
YoY %	4.93%	0.30%	3.07%	3.44%	5.34%	3.46%	-	-
Horiz. %	122.30%	116.55%	116.20%	112.73%	108.98%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,062,152	4,823,705	4,813,831	4,673,417	4,518,830	4,290,466	4,146,205	14.19%
YoY %	4.94%	0.21%	3.00%	3.42%	5.32%	3.48%	-	-
Horiz. %	122.09%	116.34%	116.10%	112.72%	108.99%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.11%	21.30%	20.75%	21.01%	21.51%	22.48%	22.37%	-
YoY %	-0.89%	2.65%	-1.24%	-2.32%	-4.31%	0.49%	-	-
Horiz. %	94.37%	95.22%	92.76%	93.92%	96.16%	100.49%	100.00%	-
Total Cost	14,060,311	13,900,680	13,324,996	12,791,488	12,296,731	11,918,089	11,608,395	13.58%
YoY %	1.15%	4.32%	4.17%	4.02%	3.18%	2.67%	-	-
Horiz. %	121.12%	119.75%	114.79%	110.19%	105.93%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,230,991	29,640,055	29,322,255	28,091,211	28,024,793	25,887,612	21,434,750	28.43%
YoY %	5.37%	1.08%	4.38%	0.24%	8.26%	20.77%	-	-
Horiz. %	145.70%	138.28%	136.80%	131.05%	130.74%	120.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	2,162,436	2,123,821	2,123,821	2,002,670	2,002,670	1,856,085	1,856,085	10.69%
YoY %	1.82%	0.00%	6.05%	0.00%	7.90%	0.00%	-	-
Horiz. %	116.51%	114.42%	114.42%	107.90%	107.90%	100.00%	100.00%	-
Div Payout %	42.72%	44.03%	44.12%	42.85%	44.32%	43.26%	44.77%	-
YoY %	-2.98%	-0.20%	2.96%	-3.32%	2.45%	-3.37%	-	-
Horiz. %	95.42%	98.35%	98.55%	95.71%	98.99%	96.63%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	31,230,991	29,640,055	29,322,255	28,091,211	28,024,793	25,887,612	21,434,750	28.43%
YoY %	5.37%	1.08%	4.38%	0.24%	8.26%	20.77%	-	-
Horiz. %	145.70%	138.28%	136.80%	131.05%	130.74%	120.77%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,502,639	7.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.83%	-	-
Horiz. %	110.83%	110.83%	110.83%	110.83%	110.83%	110.83%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	26.70%	25.99%	26.75%	26.96%	27.07%	26.66%	26.51%	-
YoY %	2.73%	-2.84%	-0.78%	-0.41%	1.54%	0.57%	-	-
Horiz. %	100.72%	98.04%	100.91%	101.70%	102.11%	100.57%	100.00%	-
ROE	16.21%	16.27%	16.42%	16.64%	16.12%	16.57%	19.34%	-
YoY %	-0.37%	-0.91%	-1.32%	3.23%	-2.72%	-14.32%	-	-
Horiz. %	83.82%	84.13%	84.90%	86.04%	83.35%	85.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	496.74	486.37	471.08	453.50	436.62	434.82	450.97	6.63%
YoY %	2.13%	3.25%	3.88%	3.87%	0.41%	-3.58%	-	-
Horiz. %	110.15%	107.85%	104.46%	100.56%	96.82%	96.42%	100.00%	-
EPS	131.09	124.92	124.66	121.03	117.02	114.80	118.37	7.02%
YoY %	4.94%	0.21%	3.00%	3.43%	1.93%	-3.02%	-	-
Horiz. %	110.75%	105.53%	105.31%	102.25%	98.86%	96.98%	100.00%	-
DPS	56.00	55.00	55.00	51.86	51.86	49.66	53.00	3.72%
YoY %	1.82%	0.00%	6.05%	0.00%	4.43%	-6.30%	-	-
Horiz. %	105.66%	103.77%	103.77%	97.85%	97.85%	93.70%	100.00%	-
NAPS	8.0878	7.6758	7.5935	7.2747	7.2575	6.9269	6.1196	20.36%
YoY %	5.37%	1.08%	4.38%	0.24%	4.77%	13.19%	-	-
Horiz. %	132.16%	125.43%	124.08%	118.88%	118.59%	113.19%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	98.82	96.76	93.71	90.22	86.86	83.72	81.38	13.77%
YoY %	2.13%	3.25%	3.87%	3.87%	3.75%	2.88%	-	-
Horiz. %	121.43%	118.90%	115.15%	110.86%	106.73%	102.88%	100.00%	-
EPS	26.08	24.85	24.80	24.08	23.28	22.10	21.36	14.19%
YoY %	4.95%	0.20%	2.99%	3.44%	5.34%	3.46%	-	-
Horiz. %	122.10%	116.34%	116.10%	112.73%	108.99%	103.46%	100.00%	-
DPS	11.14	10.94	10.94	10.32	10.32	9.56	9.56	10.70%
YoY %	1.83%	0.00%	6.01%	0.00%	7.95%	0.00%	-	-
Horiz. %	116.53%	114.44%	114.44%	107.95%	107.95%	100.00%	100.00%	-
NAPS	1.609	1.527	1.5106	1.4472	1.4438	1.3337	1.1043	28.43%
YoY %	5.37%	1.09%	4.38%	0.24%	8.26%	20.77%	-	-
Horiz. %	145.70%	138.28%	136.79%	131.05%	130.74%	120.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	18.52	17.52	18.72	18.88	18.30	18.90	19.58	-
P/RPS	3.73	3.60	3.97	4.16	4.19	4.35	4.34	-9.57%
YoY %	3.61%	-9.32%	-4.57%	-0.72%	-3.68%	0.23%	-	-
Horiz. %	85.94%	82.95%	91.47%	95.85%	96.54%	100.23%	100.00%	-
P/EPS	14.13	14.03	15.02	15.60	15.64	16.46	16.54	-9.94%
YoY %	0.71%	-6.59%	-3.72%	-0.26%	-4.98%	-0.48%	-	-
Horiz. %	85.43%	84.82%	90.81%	94.32%	94.56%	99.52%	100.00%	-
EY	7.08	7.13	6.66	6.41	6.39	6.07	6.05	11.01%
YoY %	-0.70%	7.06%	3.90%	0.31%	5.27%	0.33%	-	-
Horiz. %	117.02%	117.85%	110.08%	105.95%	105.62%	100.33%	100.00%	-
DY	3.02	3.14	2.94	2.75	2.83	2.63	2.71	7.46%
YoY %	-3.82%	6.80%	6.91%	-2.83%	7.60%	-2.95%	-	-
Horiz. %	111.44%	115.87%	108.49%	101.48%	104.43%	97.05%	100.00%	-
P/NAPS	2.29	2.28	2.47	2.60	2.52	2.73	3.20	-19.94%
YoY %	0.44%	-7.69%	-5.00%	3.17%	-7.69%	-14.69%	-	-
Horiz. %	71.56%	71.25%	77.19%	81.25%	78.75%	85.31%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	03/02/16	22/10/15	30/07/15	20/04/15	05/02/15	23/10/14	24/07/14	-
Price	18.38	18.64	18.88	19.60	18.44	18.62	20.00	-
P/RPS	3.70	3.83	4.01	4.32	4.22	4.28	4.43	-11.28%
YoY %	-3.39%	-4.49%	-7.18%	2.37%	-1.40%	-3.39%	-	-
Horiz. %	83.52%	86.46%	90.52%	97.52%	95.26%	96.61%	100.00%	-
P/EPS	14.02	14.92	15.14	16.19	15.76	16.22	16.90	-11.68%
YoY %	-6.03%	-1.45%	-6.49%	2.73%	-2.84%	-4.02%	-	-
Horiz. %	82.96%	88.28%	89.59%	95.80%	93.25%	95.98%	100.00%	-
EY	7.13	6.70	6.60	6.17	6.35	6.17	5.92	13.16%
YoY %	6.42%	1.52%	6.97%	-2.83%	2.92%	4.22%	-	-
Horiz. %	120.44%	113.18%	111.49%	104.22%	107.26%	104.22%	100.00%	-
DY	3.05	2.95	2.91	2.65	2.81	2.67	2.65	9.79%
YoY %	3.39%	1.37%	9.81%	-5.69%	5.24%	0.75%	-	-
Horiz. %	115.09%	111.32%	109.81%	100.00%	106.04%	100.75%	100.00%	-
P/NAPS	2.27	2.43	2.49	2.69	2.54	2.69	3.27	-21.54%
YoY %	-6.58%	-2.41%	-7.43%	5.91%	-5.58%	-17.74%	-	-
Horiz. %	69.42%	74.31%	76.15%	82.26%	77.68%	82.26%	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

307

HLIND

HONG LEONG INDUSTRIES BHD

288

MPI

MALAYSIAN PACIFIC INDUSTRIES

284

JCY

JCY INTERNATIONAL BERHAD

174

PBBANK

PUBLIC BANK BHD

111

INARI

INARI AMERTRON BERHAD

GENM

GENTING MALAYSIA BERHAD

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

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

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

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