[PBBANK] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

25-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 1.45%

YoY- 2.34%

Quarter Report

2nd Qtr and Half Year 30 June 2017 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	21,542,766	22,423,007	21,447,933	20,310,515	19,831,126	18,190,574	15,795,693	5.30%
YoY %	-3.93%	4.55%	5.60%	2.42%	9.02%	15.16%	-	-
Horiz. %	136.38%	141.96%	135.78%	128.58%	125.55%	115.16%	100.00%	-
PBT	6,591,828	7,099,314	7,301,876	6,718,434	6,674,649	6,139,286	5,394,244	3.39%
YoY %	-7.15%	-2.77%	8.68%	0.66%	8.72%	13.81%	-	-
Horiz. %	122.20%	131.61%	135.36%	124.55%	123.74%	113.81%	100.00%	-
Tax	-1,439,248	-1,492,288	-1,533,950	-1,349,307	-1,434,861	-1,273,708	-1,206,946	2.97%
YoY %	3.55%	2.72%	-13.68%	5.96%	-12.65%	-5.53%	-	-
Horiz. %	119.25%	123.64%	127.09%	111.80%	118.88%	105.53%	100.00%	-
NP	5,152,580	5,607,026	5,767,926	5,369,127	5,239,788	4,865,578	4,187,298	3.51%
YoY %	-8.10%	-2.79%	7.43%	2.47%	7.69%	16.20%	-	-
Horiz. %	123.05%	133.91%	137.75%	128.22%	125.14%	116.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,099,430	5,532,050	5,691,828	5,300,739	5,179,766	4,813,831	4,146,205	3.50%
YoY %	-7.82%	-2.81%	7.38%	2.34%	7.60%	16.10%	-	-
Horiz. %	122.99%	133.42%	137.28%	127.85%	124.93%	116.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.83%	21.02%	21.01%	20.08%	21.50%	20.75%	22.37%	-
YoY %	3.85%	0.05%	4.63%	-6.60%	3.61%	-7.24%	-	-
Horiz. %	97.59%	93.97%	93.92%	89.76%	96.11%	92.76%	100.00%	-
Total Cost	16,390,186	16,815,981	15,680,007	14,941,388	14,591,338	13,324,996	11,608,395	5.91%
YoY %	-2.53%	7.24%	4.94%	2.40%	9.50%	14.79%	-	-
Horiz. %	141.19%	144.86%	135.07%	128.71%	125.70%	114.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,698,551	42,408,478	39,318,987	35,524,587	32,443,500	29,322,255	21,434,750	13.01%
YoY %	5.40%	7.86%	10.68%	9.50%	10.64%	36.80%	-	-
Horiz. %	208.53%	197.85%	183.44%	165.73%	151.36%	136.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	1,552,855	2,717,496	2,549,366	2,278,281	2,239,666	2,123,821	1,856,085	-2.92%
YoY %	-42.86%	6.59%	11.90%	1.72%	5.45%	14.42%	-	-
Horiz. %	83.66%	146.41%	137.35%	122.75%	120.67%	114.42%	100.00%	-
Div Payout %	30.45%	49.12%	44.79%	42.98%	43.24%	44.12%	44.77%	-
YoY %	-38.01%	9.67%	4.21%	-0.60%	-1.99%	-1.45%	-	-
Horiz. %	68.01%	109.72%	100.04%	96.00%	96.58%	98.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	44,698,551	42,408,478	39,318,987	35,524,587	32,443,500	29,322,255	21,434,750	13.01%
YoY %	5.40%	7.86%	10.68%	9.50%	10.64%	36.80%	-	-
Horiz. %	208.53%	197.85%	183.44%	165.73%	151.36%	136.80%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,502,639	1.72%
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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	23.92%	25.01%	26.89%	26.44%	26.42%	26.75%	26.51%	-
YoY %	-4.36%	-6.99%	1.70%	0.08%	-1.23%	0.91%	-	-
Horiz. %	90.23%	94.34%	101.43%	99.74%	99.66%	100.91%	100.00%	-
ROE	11.41%	13.04%	14.48%	14.92%	15.97%	16.42%	19.34%	-
YoY %	-12.50%	-9.94%	-2.95%	-6.57%	-2.74%	-15.10%	-	-
Horiz. %	59.00%	67.43%	74.87%	77.15%	82.57%	84.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	554.92	577.59	555.08	525.98	513.56	471.08	450.97	3.51%
YoY %	-3.92%	4.06%	5.53%	2.42%	9.02%	4.46%	-	-
Horiz. %	123.05%	128.08%	123.09%	116.63%	113.88%	104.46%	100.00%	-
EPS	131.36	142.50	147.31	137.27	134.14	124.66	118.37	1.74%
YoY %	-7.82%	-3.27%	7.31%	2.33%	7.60%	5.31%	-	-
Horiz. %	110.97%	120.39%	124.45%	115.97%	113.32%	105.31%	100.00%	-
DPS	40.00	70.00	66.00	59.00	58.00	55.00	53.00	-4.57%
YoY %	-42.86%	6.06%	11.86%	1.72%	5.45%	3.77%	-	-
Horiz. %	75.47%	132.08%	124.53%	111.32%	109.43%	103.77%	100.00%	-
NAPS	11.5139	10.924	10.1759	9.1997	8.4018	7.5935	6.1196	11.09%
YoY %	5.40%	7.35%	10.61%	9.50%	10.64%	24.08%	-	-
Horiz. %	188.15%	178.51%	166.28%	150.33%	137.29%	124.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	110.98	115.52	110.50	104.64	102.17	93.71	81.38	5.30%
YoY %	-3.93%	4.54%	5.60%	2.42%	9.03%	15.15%	-	-
Horiz. %	136.37%	141.95%	135.78%	128.58%	125.55%	115.15%	100.00%	-
EPS	26.27	28.50	29.32	27.31	26.69	24.80	21.36	3.50%
YoY %	-7.82%	-2.80%	7.36%	2.32%	7.62%	16.10%	-	-
Horiz. %	122.99%	133.43%	137.27%	127.86%	124.95%	116.10%	100.00%	-
DPS	8.00	14.00	13.13	11.74	11.54	10.94	9.56	-2.92%
YoY %	-42.86%	6.63%	11.84%	1.73%	5.48%	14.44%	-	-
Horiz. %	83.68%	146.44%	137.34%	122.80%	120.71%	114.44%	100.00%	-
NAPS	2.3028	2.1848	2.0256	1.8302	1.6714	1.5106	1.1043	13.01%
YoY %	5.40%	7.86%	10.68%	9.50%	10.64%	36.79%	-	-
Horiz. %	208.53%	197.84%	183.43%	165.73%	151.35%	136.79%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	16.50	23.00	23.36	20.32	19.40	18.72	19.58	-
P/RPS	2.97	3.98	4.21	3.86	3.78	3.97	4.34	-6.12%
YoY %	-25.38%	-5.46%	9.07%	2.12%	-4.79%	-8.53%	-	-
Horiz. %	68.43%	91.71%	97.00%	88.94%	87.10%	91.47%	100.00%	-
P/EPS	12.56	16.14	15.86	14.80	14.46	15.02	16.54	-4.48%
YoY %	-22.18%	1.77%	7.16%	2.35%	-3.73%	-9.19%	-	-
Horiz. %	75.94%	97.58%	95.89%	89.48%	87.42%	90.81%	100.00%	-
EY	7.96	6.20	6.31	6.76	6.91	6.66	6.05	4.67%
YoY %	28.39%	-1.74%	-6.66%	-2.17%	3.75%	10.08%	-	-
Horiz. %	131.57%	102.48%	104.30%	111.74%	114.21%	110.08%	100.00%	-
DY	2.42	3.04	2.83	2.90	2.99	2.94	2.71	-1.86%
YoY %	-20.39%	7.42%	-2.41%	-3.01%	1.70%	8.49%	-	-
Horiz. %	89.30%	112.18%	104.43%	107.01%	110.33%	108.49%	100.00%	-
P/NAPS	1.43	2.11	2.30	2.21	2.31	2.47	3.20	-12.55%
YoY %	-32.23%	-8.26%	4.07%	-4.33%	-6.48%	-22.81%	-	-
Horiz. %	44.69%	65.94%	71.87%	69.06%	72.19%	77.19%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	14/08/19	15/08/18	25/07/17	28/07/16	30/07/15	24/07/14	-
Price	16.42	20.80	24.48	20.42	19.56	18.88	20.00	-
P/RPS	2.96	3.60	4.41	3.88	3.81	4.01	4.43	-6.49%
YoY %	-17.78%	-18.37%	13.66%	1.84%	-4.99%	-9.48%	-	-
Horiz. %	66.82%	81.26%	99.55%	87.58%	86.00%	90.52%	100.00%	-
P/EPS	12.50	14.60	16.62	14.88	14.58	15.14	16.90	-4.89%
YoY %	-14.38%	-12.15%	11.69%	2.06%	-3.70%	-10.41%	-	-
Horiz. %	73.96%	86.39%	98.34%	88.05%	86.27%	89.59%	100.00%	-
EY	8.00	6.85	6.02	6.72	6.86	6.60	5.92	5.14%
YoY %	16.79%	13.79%	-10.42%	-2.04%	3.94%	11.49%	-	-
Horiz. %	135.14%	115.71%	101.69%	113.51%	115.88%	111.49%	100.00%	-
DY	2.44	3.37	2.70	2.89	2.97	2.91	2.65	-1.36%
YoY %	-27.60%	24.81%	-6.57%	-2.69%	2.06%	9.81%	-	-
Horiz. %	92.08%	127.17%	101.89%	109.06%	112.08%	109.81%	100.00%	-
P/NAPS	1.43	1.90	2.41	2.22	2.33	2.49	3.27	-12.86%
YoY %	-24.74%	-21.16%	8.56%	-4.72%	-6.43%	-23.85%	-	-
Horiz. %	43.73%	58.10%	73.70%	67.89%	71.25%	76.15%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:50:00

MACD/RSI

5 Mins

SELL

2024-06-26 15:25:00

EMA 5

5 Mins

SELL

2024-06-26 15:20:00

EMA 5

5 Mins

BUY

2024-06-26 15:20:00

ADX

5 Mins

BUY

2024-06-26 15:15:00

EMA 5

5 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

304,473,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.06

-0.005

225,665,800

HSI-CXV

0.14

-0.005

215,921,300

HSI-CXF

0.115

-0.005

152,092,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.725

+0.03

72,199,400

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.62

+0.33

621,300

MPI

38.88

+0.28

104,500

PANAMY

20.26

+0.26

6,000

VSTECS

4.23

+0.23

2,138,800

YTLPOWR

4.85

+0.18

16,489,600

HLFG

17.38

+0.18

156,400

DLADY

36.20

+0.18

11,200

MBMR

5.36

+0.16

533,600

GREATEC

5.14

+0.15

547,600

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.50

-1.00

62,800

KLK

20.72

-0.26

695,300

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

127,300

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

CARLSBG

18.64

-0.12

94,500

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

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