[PBBANK] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

30-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 2.16%

YoY- 13.29%

Quarter Report

2nd Qtr 30 June 2015 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	5,435,938	5,167,147	4,980,256	4,737,678	4,059,101	3,802,871	3,465,840	7.78%
YoY %	5.20%	3.75%	5.12%	16.72%	6.74%	9.72%	-	-
Horiz. %	156.84%	149.09%	143.70%	136.70%	117.12%	109.72%	100.00%	-
PBT	1,757,726	1,736,009	1,551,521	1,531,147	1,367,694	1,340,558	1,226,144	6.18%
YoY %	1.25%	11.89%	1.33%	11.95%	2.02%	9.33%	-	-
Horiz. %	143.35%	141.58%	126.54%	124.87%	111.54%	109.33%	100.00%	-
Tax	-342,214	-384,008	-280,929	-318,246	-299,862	-306,273	-273,147	3.82%
YoY %	10.88%	-36.69%	11.73%	-6.13%	2.09%	-12.13%	-	-
Horiz. %	125.29%	140.59%	102.85%	116.51%	109.78%	112.13%	100.00%	-
NP	1,415,512	1,352,001	1,270,592	1,212,901	1,067,832	1,034,285	952,997	6.81%
YoY %	4.70%	6.41%	4.76%	13.59%	3.24%	8.53%	-	-
Horiz. %	148.53%	141.87%	133.33%	127.27%	112.05%	108.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,396,220	1,331,826	1,256,153	1,196,810	1,056,396	1,023,505	942,068	6.77%
YoY %	4.84%	6.02%	4.96%	13.29%	3.21%	8.64%	-	-
Horiz. %	148.21%	141.37%	133.34%	127.04%	112.14%	108.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.47%	22.12%	18.11%	20.78%	21.92%	22.85%	22.28%	-
YoY %	-11.98%	22.14%	-12.85%	-5.20%	-4.07%	2.56%	-	-
Horiz. %	87.39%	99.28%	81.28%	93.27%	98.38%	102.56%	100.00%	-
Total Cost	4,020,426	3,815,146	3,709,664	3,524,777	2,991,269	2,768,586	2,512,843	8.14%
YoY %	5.38%	2.84%	5.25%	17.84%	8.04%	10.18%	-	-
Horiz. %	160.00%	151.83%	147.63%	140.27%	119.04%	110.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,318,987	35,524,587	32,443,500	29,322,255	21,434,750	18,982,988	16,631,585	15.41%
YoY %	10.68%	9.50%	10.64%	36.80%	12.92%	14.14%	-	-
Horiz. %	236.41%	213.60%	195.07%	176.30%	128.88%	114.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	1,236,458	1,042,603	1,003,988	926,758	805,607	770,342	700,513	9.92%
YoY %	18.59%	3.85%	8.33%	15.04%	4.58%	9.97%	-	-
Horiz. %	176.51%	148.83%	143.32%	132.30%	115.00%	109.97%	100.00%	-
Div Payout %	88.56%	78.28%	79.93%	77.44%	76.26%	75.27%	74.36%	-
YoY %	13.13%	-2.06%	3.22%	1.55%	1.32%	1.22%	-	-
Horiz. %	119.10%	105.27%	107.49%	104.14%	102.56%	101.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	39,318,987	35,524,587	32,443,500	29,322,255	21,434,750	18,982,988	16,631,585	15.41%
YoY %	10.68%	9.50%	10.64%	36.80%	12.92%	14.14%	-	-
Horiz. %	236.41%	213.60%	195.07%	176.30%	128.88%	114.14%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,502,639	3,501,556	3,502,566	1.72%
YoY %	0.00%	0.00%	0.00%	10.83%	0.03%	-0.03%	-	-
Horiz. %	110.84%	110.84%	110.84%	110.84%	100.00%	99.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	26.04%	26.17%	25.51%	25.60%	26.31%	27.20%	27.50%	-
YoY %	-0.50%	2.59%	-0.35%	-2.70%	-3.27%	-1.09%	-	-
Horiz. %	94.69%	95.16%	92.76%	93.09%	95.67%	98.91%	100.00%	-
ROE	3.55%	3.75%	3.87%	4.08%	4.93%	5.39%	5.66%	-
YoY %	-5.33%	-3.10%	-5.15%	-17.24%	-8.53%	-4.77%	-	-
Horiz. %	62.72%	66.25%	68.37%	72.08%	87.10%	95.23%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	140.68	133.81	128.97	122.69	115.89	108.61	98.95	6.03%
YoY %	5.13%	3.75%	5.12%	5.87%	6.70%	9.76%	-	-
Horiz. %	142.17%	135.23%	130.34%	123.99%	117.12%	109.76%	100.00%	-
EPS	36.13	34.49	32.53	30.99	30.16	29.23	26.90	5.03%
YoY %	4.76%	6.03%	4.97%	2.75%	3.18%	8.66%	-	-
Horiz. %	134.31%	128.22%	120.93%	115.20%	112.12%	108.66%	100.00%	-
DPS	32.00	27.00	26.00	24.00	23.00	22.00	20.00	8.14%
YoY %	18.52%	3.85%	8.33%	4.35%	4.55%	10.00%	-	-
Horiz. %	160.00%	135.00%	130.00%	120.00%	115.00%	110.00%	100.00%	-
NAPS	10.1759	9.1997	8.4018	7.5935	6.1196	5.4213	4.7484	13.53%
YoY %	10.61%	9.50%	10.64%	24.08%	12.88%	14.17%	-	-
Horiz. %	214.30%	193.74%	176.94%	159.92%	128.88%	114.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	28.00	26.62	25.66	24.41	20.91	19.59	17.86	7.77%
YoY %	5.18%	3.74%	5.12%	16.74%	6.74%	9.69%	-	-
Horiz. %	156.77%	149.05%	143.67%	136.67%	117.08%	109.69%	100.00%	-
EPS	7.19	6.86	6.47	6.17	5.44	5.27	4.85	6.77%
YoY %	4.81%	6.03%	4.86%	13.42%	3.23%	8.66%	-	-
Horiz. %	148.25%	141.44%	133.40%	127.22%	112.16%	108.66%	100.00%	-
DPS	6.37	5.37	5.17	4.77	4.15	3.97	3.61	9.92%
YoY %	18.62%	3.87%	8.39%	14.94%	4.53%	9.97%	-	-
Horiz. %	176.45%	148.75%	143.21%	132.13%	114.96%	109.97%	100.00%	-
NAPS	2.0256	1.8302	1.6714	1.5106	1.1043	0.978	0.8568	15.41%
YoY %	10.68%	9.50%	10.64%	36.79%	12.91%	14.15%	-	-
Horiz. %	236.41%	213.61%	195.07%	176.31%	128.89%	114.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	23.36	20.32	19.40	18.72	19.58	16.94	13.76	-
P/RPS	16.60	15.19	15.04	15.26	16.90	15.60	13.91	2.98%
YoY %	9.28%	1.00%	-1.44%	-9.70%	8.33%	12.15%	-	-
Horiz. %	119.34%	109.20%	108.12%	109.71%	121.50%	112.15%	100.00%	-
P/EPS	64.65	58.92	59.64	60.40	64.92	57.95	51.16	3.97%
YoY %	9.73%	-1.21%	-1.26%	-6.96%	12.03%	13.27%	-	-
Horiz. %	126.37%	115.17%	116.58%	118.06%	126.90%	113.27%	100.00%	-
EY	1.55	1.70	1.68	1.66	1.54	1.73	1.95	-3.75%
YoY %	-8.82%	1.19%	1.20%	7.79%	-10.98%	-11.28%	-	-
Horiz. %	79.49%	87.18%	86.15%	85.13%	78.97%	88.72%	100.00%	-
DY	1.37	1.33	1.34	1.28	1.17	1.30	1.45	-0.94%
YoY %	3.01%	-0.75%	4.69%	9.40%	-10.00%	-10.34%	-	-
Horiz. %	94.48%	91.72%	92.41%	88.28%	80.69%	89.66%	100.00%	-
P/NAPS	2.30	2.21	2.31	2.47	3.20	3.12	2.90	-3.78%
YoY %	4.07%	-4.33%	-6.48%	-22.81%	2.56%	7.59%	-	-
Horiz. %	79.31%	76.21%	79.66%	85.17%	110.34%	107.59%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	15/08/18	25/07/17	28/07/16	30/07/15	24/07/14	23/07/13	23/07/12	-
Price	24.48	20.42	19.56	18.88	20.00	17.10	14.34	-
P/RPS	17.40	15.26	15.17	15.39	17.26	15.75	14.49	3.09%
YoY %	14.02%	0.59%	-1.43%	-10.83%	9.59%	8.70%	-	-
Horiz. %	120.08%	105.31%	104.69%	106.21%	119.12%	108.70%	100.00%	-
P/EPS	67.75	59.21	60.13	60.92	66.31	58.50	53.32	4.07%
YoY %	14.42%	-1.53%	-1.30%	-8.13%	13.35%	9.71%	-	-
Horiz. %	127.06%	111.05%	112.77%	114.25%	124.36%	109.71%	100.00%	-
EY	1.48	1.69	1.66	1.64	1.51	1.71	1.88	-3.90%
YoY %	-12.43%	1.81%	1.22%	8.61%	-11.70%	-9.04%	-	-
Horiz. %	78.72%	89.89%	88.30%	87.23%	80.32%	90.96%	100.00%	-
DY	1.31	1.32	1.33	1.27	1.15	1.29	1.39	-0.98%
YoY %	-0.76%	-0.75%	4.72%	10.43%	-10.85%	-7.19%	-	-
Horiz. %	94.24%	94.96%	95.68%	91.37%	82.73%	92.81%	100.00%	-
P/NAPS	2.41	2.22	2.33	2.49	3.27	3.15	3.02	-3.68%
YoY %	8.56%	-4.72%	-6.43%	-23.85%	3.81%	4.30%	-	-
Horiz. %	79.80%	73.51%	77.15%	82.45%	108.28%	104.30%	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