[PBBANK] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

20-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 0.35%

YoY- 2.04%

Quarter Report

1st Quarter 31 March 2017 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	22,401,965	22,260,581	21,179,142	20,123,624	19,588,548	17,511,997	15,539,463	6.27%
YoY %	0.64%	5.11%	5.25%	2.73%	11.86%	12.69%	-	-
Horiz. %	144.16%	143.25%	136.29%	129.50%	126.06%	112.69%	100.00%	-
PBT	7,042,031	7,126,466	7,280,159	6,533,946	6,654,275	5,975,833	5,367,108	4.62%
YoY %	-1.18%	-2.11%	11.42%	-1.81%	11.35%	11.34%	-	-
Horiz. %	131.21%	132.78%	135.64%	121.74%	123.98%	111.34%	100.00%	-
Tax	-1,547,863	-1,457,124	-1,575,744	-1,246,228	-1,472,178	-1,255,324	-1,213,357	4.13%
YoY %	-6.23%	7.53%	-26.44%	15.35%	-17.27%	-3.46%	-	-
Horiz. %	127.57%	120.09%	129.87%	102.71%	121.33%	103.46%	100.00%	-
NP	5,494,168	5,669,342	5,704,415	5,287,718	5,182,097	4,720,509	4,153,751	4.76%
YoY %	-3.09%	-0.61%	7.88%	2.04%	9.78%	13.64%	-	-
Horiz. %	132.27%	136.49%	137.33%	127.30%	124.76%	113.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,430,541	5,595,324	5,627,434	5,225,066	5,120,423	4,673,417	4,113,314	4.73%
YoY %	-2.95%	-0.57%	7.70%	2.04%	9.56%	13.62%	-	-
Horiz. %	132.02%	136.03%	136.81%	127.03%	124.48%	113.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.98%	20.45%	21.64%	19.07%	22.12%	21.01%	22.61%	-
YoY %	7.48%	-5.50%	13.48%	-13.79%	5.28%	-7.08%	-	-
Horiz. %	97.21%	90.45%	95.71%	84.34%	97.83%	92.92%	100.00%	-
Total Cost	16,907,797	16,591,239	15,474,727	14,835,906	14,406,451	12,791,488	11,385,712	6.80%
YoY %	1.91%	7.22%	4.31%	2.98%	12.63%	12.35%	-	-
Horiz. %	148.50%	145.72%	135.91%	130.30%	126.53%	112.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,266,818	40,976,745	37,614,813	34,196,617	31,111,671	28,091,211	20,387,314	13.34%
YoY %	5.59%	8.94%	10.00%	9.92%	10.75%	37.79%	-	-
Horiz. %	212.22%	200.99%	184.50%	167.73%	152.60%	137.79%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	2,833,960	2,672,849	2,355,511	2,239,666	2,162,539	2,002,670	1,820,820	7.64%
YoY %	6.03%	13.47%	5.17%	3.57%	7.98%	9.99%	-	-
Horiz. %	155.64%	146.79%	129.37%	123.00%	118.77%	109.99%	100.00%	-
Div Payout %	52.19%	47.77%	41.86%	42.86%	42.23%	42.85%	44.27%	-
YoY %	9.25%	14.12%	-2.33%	1.49%	-1.45%	-3.21%	-	-
Horiz. %	117.89%	107.91%	94.56%	96.81%	95.39%	96.79%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	43,266,818	40,976,745	37,614,813	34,196,617	31,111,671	28,091,211	20,387,314	13.34%
YoY %	5.59%	8.94%	10.00%	9.92%	10.75%	37.79%	-	-
Horiz. %	212.22%	200.99%	184.50%	167.73%	152.60%	137.79%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,501,831	1.73%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.86%	-	-
Horiz. %	110.86%	110.86%	110.86%	110.86%	110.86%	110.86%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	24.53%	25.47%	26.93%	26.28%	26.45%	26.96%	26.73%	-
YoY %	-3.69%	-5.42%	2.47%	-0.64%	-1.89%	0.86%	-	-
Horiz. %	91.77%	95.29%	100.75%	98.32%	98.95%	100.86%	100.00%	-
ROE	12.55%	13.65%	14.96%	15.28%	16.46%	16.64%	20.18%	-
YoY %	-8.06%	-8.76%	-2.09%	-7.17%	-1.08%	-17.54%	-	-
Horiz. %	62.19%	67.64%	74.13%	75.72%	81.57%	82.46%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	577.05	573.41	548.47	521.14	507.28	453.50	443.75	4.47%
YoY %	0.63%	4.55%	5.24%	2.73%	11.86%	2.20%	-	-
Horiz. %	130.04%	129.22%	123.60%	117.44%	114.32%	102.20%	100.00%	-
EPS	139.89	144.13	145.73	135.31	132.60	121.03	117.46	2.95%
YoY %	-2.94%	-1.10%	7.70%	2.04%	9.56%	3.04%	-	-
Horiz. %	119.10%	122.71%	124.07%	115.20%	112.89%	103.04%	100.00%	-
DPS	73.00	69.00	61.00	58.00	56.00	51.86	52.00	5.81%
YoY %	5.80%	13.11%	5.17%	3.57%	7.98%	-0.27%	-	-
Horiz. %	140.38%	132.69%	117.31%	111.54%	107.69%	99.73%	100.00%	-
NAPS	11.1451	10.5552	9.741	8.8558	8.0569	7.2747	5.8219	11.41%
YoY %	5.59%	8.36%	10.00%	9.92%	10.75%	24.95%	-	-
Horiz. %	191.43%	181.30%	167.32%	152.11%	138.39%	124.95%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	115.41	114.68	109.11	103.67	100.92	90.22	80.06	6.27%
YoY %	0.64%	5.10%	5.25%	2.72%	11.86%	12.69%	-	-
Horiz. %	144.15%	143.24%	136.29%	129.49%	126.06%	112.69%	100.00%	-
EPS	27.98	28.83	28.99	26.92	26.38	24.08	21.19	4.73%
YoY %	-2.95%	-0.55%	7.69%	2.05%	9.55%	13.64%	-	-
Horiz. %	132.04%	136.05%	136.81%	127.04%	124.49%	113.64%	100.00%	-
DPS	14.60	13.77	12.14	11.54	11.14	10.32	9.38	7.64%
YoY %	6.03%	13.43%	5.20%	3.59%	7.95%	10.02%	-	-
Horiz. %	155.65%	146.80%	129.42%	123.03%	118.76%	110.02%	100.00%	-
NAPS	2.229	2.111	1.9378	1.7617	1.6028	1.4472	1.0503	13.34%
YoY %	5.59%	8.94%	10.00%	9.91%	10.75%	37.79%	-	-
Horiz. %	212.23%	200.99%	184.50%	167.73%	152.60%	137.79%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	15.90	23.16	24.00	19.90	18.78	18.88	19.16	-
P/RPS	2.76	4.04	4.38	3.82	3.70	4.16	4.32	-7.18%
YoY %	-31.68%	-7.76%	14.66%	3.24%	-11.06%	-3.70%	-	-
Horiz. %	63.89%	93.52%	101.39%	88.43%	85.65%	96.30%	100.00%	-
P/EPS	11.37	16.07	16.47	14.71	14.16	15.60	16.31	-5.83%
YoY %	-29.25%	-2.43%	11.96%	3.88%	-9.23%	-4.35%	-	-
Horiz. %	69.71%	98.53%	100.98%	90.19%	86.82%	95.65%	100.00%	-
EY	8.80	6.22	6.07	6.80	7.06	6.41	6.13	6.20%
YoY %	41.48%	2.47%	-10.74%	-3.68%	10.14%	4.57%	-	-
Horiz. %	143.56%	101.47%	99.02%	110.93%	115.17%	104.57%	100.00%	-
DY	4.59	2.98	2.54	2.91	2.98	2.75	2.71	9.17%
YoY %	54.03%	17.32%	-12.71%	-2.35%	8.36%	1.48%	-	-
Horiz. %	169.37%	109.96%	93.73%	107.38%	109.96%	101.48%	100.00%	-
P/NAPS	1.43	2.19	2.46	2.25	2.33	2.60	3.29	-12.95%
YoY %	-34.70%	-10.98%	9.33%	-3.43%	-10.38%	-20.97%	-	-
Horiz. %	43.47%	66.57%	74.77%	68.39%	70.82%	79.03%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	22/05/20	29/04/19	02/05/18	20/04/17	20/04/16	20/04/15	21/04/14	-
Price	15.26	22.56	24.00	19.92	19.02	19.60	20.20	-
P/RPS	2.64	3.93	4.38	3.82	3.75	4.32	4.55	-8.66%
YoY %	-32.82%	-10.27%	14.66%	1.87%	-13.19%	-5.05%	-	-
Horiz. %	58.02%	86.37%	96.26%	83.96%	82.42%	94.95%	100.00%	-
P/EPS	10.91	15.65	16.47	14.72	14.34	16.19	17.20	-7.30%
YoY %	-30.29%	-4.98%	11.89%	2.65%	-11.43%	-5.87%	-	-
Horiz. %	63.43%	90.99%	95.76%	85.58%	83.37%	94.13%	100.00%	-
EY	9.17	6.39	6.07	6.79	6.97	6.17	5.81	7.89%
YoY %	43.51%	5.27%	-10.60%	-2.58%	12.97%	6.20%	-	-
Horiz. %	157.83%	109.98%	104.48%	116.87%	119.97%	106.20%	100.00%	-
DY	4.78	3.06	2.54	2.91	2.94	2.65	2.57	10.88%
YoY %	56.21%	20.47%	-12.71%	-1.02%	10.94%	3.11%	-	-
Horiz. %	185.99%	119.07%	98.83%	113.23%	114.40%	103.11%	100.00%	-
P/NAPS	1.37	2.14	2.46	2.25	2.36	2.69	3.47	-14.33%
YoY %	-35.98%	-13.01%	9.33%	-4.66%	-12.27%	-22.48%	-	-
Horiz. %	39.48%	61.67%	70.89%	64.84%	68.01%	77.52%	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 16:00:00

EMA 5

Hourly

SELL

2024-06-26 16:00:00

EMA 5

30 Mins

SELL

2024-06-26 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-26 16:00:00

EMA 5

10 Mins

SELL

2024-06-26 16:00:00

TURTLE SYSTEM 20

10 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

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,134,100

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,000

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

77,512,600

MYEG

1.01

-0.03

59,926,800

SBH

0.32

+0.035

58,378,600

SNS

0.755

+0.035

54,565,300

More active Stocks

CHGP

2.64

+0.35

672,000

MPI

38.86

+0.26

130,500

PANAMY

20.22

+0.22

9,300

HLFG

17.40

+0.20

186,800

VSTECS

4.19

+0.19

2,471,700

AJI

15.38

+0.18

123,100

MBMR

5.36

+0.16

687,900

UTDPLT

24.10

+0.16

127,000

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

692,000

More gainer Stocks

NESTLE

121.30

-1.20

65,700

KLK

20.72

-0.26

894,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

146,200

DLADY

35.84

-0.18

11,600

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

382,400

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