[PBBANK] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

28-Jul-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 1.16%

YoY- 7.6%

Quarter Report

2nd Qtr and Half Year 30 June 2016 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	20,123,624	20,102,740	19,947,703	19,831,126	19,588,548	19,181,550	18,781,089	4.70%
YoY %	0.10%	0.78%	0.59%	1.24%	2.12%	2.13%	-	-
Horiz. %	107.15%	107.04%	106.21%	105.59%	104.30%	102.13%	100.00%	-
PBT	6,533,946	6,554,032	6,619,097	6,674,649	6,654,275	6,491,395	6,200,897	3.54%
YoY %	-0.31%	-0.98%	-0.83%	0.31%	2.51%	4.68%	-	-
Horiz. %	105.37%	105.69%	106.74%	107.64%	107.31%	104.68%	100.00%	-
Tax	-1,246,228	-1,286,597	-1,343,760	-1,434,861	-1,472,178	-1,370,156	-1,320,488	-3.78%
YoY %	3.14%	4.25%	6.35%	2.53%	-7.45%	-3.76%	-	-
Horiz. %	94.38%	97.43%	101.76%	108.66%	111.49%	103.76%	100.00%	-
NP	5,287,718	5,267,435	5,275,337	5,239,788	5,182,097	5,121,239	4,880,409	5.48%
YoY %	0.39%	-0.15%	0.68%	1.11%	1.19%	4.93%	-	-
Horiz. %	108.35%	107.93%	108.09%	107.36%	106.18%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,225,066	5,206,875	5,216,521	5,179,766	5,120,423	5,062,152	4,823,705	5.46%
YoY %	0.35%	-0.18%	0.71%	1.16%	1.15%	4.94%	-	-
Horiz. %	108.32%	107.94%	108.14%	107.38%	106.15%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.07%	19.63%	20.30%	21.50%	22.12%	21.11%	21.30%	-
YoY %	-2.85%	-3.30%	-5.58%	-2.80%	4.78%	-0.89%	-	-
Horiz. %	89.53%	92.16%	95.31%	100.94%	103.85%	99.11%	100.00%	-
Total Cost	14,835,906	14,835,305	14,672,366	14,591,338	14,406,451	14,060,311	13,900,680	4.43%
YoY %	0.00%	1.11%	0.56%	1.28%	2.46%	1.15%	-	-
Horiz. %	106.73%	106.72%	105.55%	104.97%	103.64%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,196,617	34,213,222	32,826,175	32,443,500	31,111,671	31,230,991	29,640,055	9.99%
YoY %	-0.05%	4.23%	1.18%	4.28%	-0.38%	5.37%	-	-
Horiz. %	115.37%	115.43%	110.75%	109.46%	104.96%	105.37%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	2,239,666	2,239,666	2,239,666	2,239,666	2,162,539	2,162,436	2,123,821	3.60%
YoY %	0.00%	0.00%	0.00%	3.57%	0.00%	1.82%	-	-
Horiz. %	105.45%	105.45%	105.45%	105.45%	101.82%	101.82%	100.00%	-
Div Payout %	42.86%	43.01%	42.93%	43.24%	42.23%	42.72%	44.03%	-
YoY %	-0.35%	0.19%	-0.72%	2.39%	-1.15%	-2.98%	-	-
Horiz. %	97.34%	97.68%	97.50%	98.21%	95.91%	97.02%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	34,196,617	34,213,222	32,826,175	32,443,500	31,111,671	31,230,991	29,640,055	9.99%
YoY %	-0.05%	4.23%	1.18%	4.28%	-0.38%	5.37%	-	-
Horiz. %	115.37%	115.43%	110.75%	109.46%	104.96%	105.37%	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%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	26.28%	26.20%	26.45%	26.42%	26.45%	26.70%	25.99%	-
YoY %	0.31%	-0.95%	0.11%	-0.11%	-0.94%	2.73%	-	-
Horiz. %	101.12%	100.81%	101.77%	101.65%	101.77%	102.73%	100.00%	-
ROE	15.28%	15.22%	15.89%	15.97%	16.46%	16.21%	16.27%	-
YoY %	0.39%	-4.22%	-0.50%	-2.98%	1.54%	-0.37%	-	-
Horiz. %	93.92%	93.55%	97.66%	98.16%	101.17%	99.63%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	521.14	520.59	516.58	513.56	507.28	496.74	486.37	4.70%
YoY %	0.11%	0.78%	0.59%	1.24%	2.12%	2.13%	-	-
Horiz. %	107.15%	107.04%	106.21%	105.59%	104.30%	102.13%	100.00%	-
EPS	135.31	134.84	135.09	134.14	132.60	131.09	124.92	5.46%
YoY %	0.35%	-0.19%	0.71%	1.16%	1.15%	4.94%	-	-
Horiz. %	108.32%	107.94%	108.14%	107.38%	106.15%	104.94%	100.00%	-
DPS	58.00	58.00	58.00	58.00	56.00	56.00	55.00	3.60%
YoY %	0.00%	0.00%	0.00%	3.57%	0.00%	1.82%	-	-
Horiz. %	105.45%	105.45%	105.45%	105.45%	101.82%	101.82%	100.00%	-
NAPS	8.8558	8.8601	8.5009	8.4018	8.0569	8.0878	7.6758	9.99%
YoY %	-0.05%	4.23%	1.18%	4.28%	-0.38%	5.37%	-	-
Horiz. %	115.37%	115.43%	110.75%	109.46%	104.96%	105.37%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	103.67	103.57	102.77	102.17	100.92	98.82	96.76	4.70%
YoY %	0.10%	0.78%	0.59%	1.24%	2.13%	2.13%	-	-
Horiz. %	107.14%	107.04%	106.21%	105.59%	104.30%	102.13%	100.00%	-
EPS	26.92	26.82	26.87	26.69	26.38	26.08	24.85	5.47%
YoY %	0.37%	-0.19%	0.67%	1.18%	1.15%	4.95%	-	-
Horiz. %	108.33%	107.93%	108.13%	107.40%	106.16%	104.95%	100.00%	-
DPS	11.54	11.54	11.54	11.54	11.14	11.14	10.94	3.62%
YoY %	0.00%	0.00%	0.00%	3.59%	0.00%	1.83%	-	-
Horiz. %	105.48%	105.48%	105.48%	105.48%	101.83%	101.83%	100.00%	-
NAPS	1.7617	1.7626	1.6911	1.6714	1.6028	1.609	1.527	9.99%
YoY %	-0.05%	4.23%	1.18%	4.28%	-0.39%	5.37%	-	-
Horiz. %	115.37%	115.43%	110.75%	109.46%	104.96%	105.37%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	19.90	19.72	19.82	19.40	18.78	18.52	17.52	-
P/RPS	3.82	3.79	3.84	3.78	3.70	3.73	3.60	4.02%
YoY %	0.79%	-1.30%	1.59%	2.16%	-0.80%	3.61%	-	-
Horiz. %	106.11%	105.28%	106.67%	105.00%	102.78%	103.61%	100.00%	-
P/EPS	14.71	14.62	14.67	14.46	14.16	14.13	14.03	3.20%
YoY %	0.62%	-0.34%	1.45%	2.12%	0.21%	0.71%	-	-
Horiz. %	104.85%	104.21%	104.56%	103.06%	100.93%	100.71%	100.00%	-
EY	6.80	6.84	6.82	6.91	7.06	7.08	7.13	-3.10%
YoY %	-0.58%	0.29%	-1.30%	-2.12%	-0.28%	-0.70%	-	-
Horiz. %	95.37%	95.93%	95.65%	96.91%	99.02%	99.30%	100.00%	-
DY	2.91	2.94	2.93	2.99	2.98	3.02	3.14	-4.94%
YoY %	-1.02%	0.34%	-2.01%	0.34%	-1.32%	-3.82%	-	-
Horiz. %	92.68%	93.63%	93.31%	95.22%	94.90%	96.18%	100.00%	-
P/NAPS	2.25	2.23	2.33	2.31	2.33	2.29	2.28	-0.87%
YoY %	0.90%	-4.29%	0.87%	-0.86%	1.75%	0.44%	-	-
Horiz. %	98.68%	97.81%	102.19%	101.32%	102.19%	100.44%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	20/04/17	02/02/17	20/10/16	28/07/16	20/04/16	03/02/16	22/10/15	-
Price	19.92	20.14	19.80	19.56	19.02	18.38	18.64	-
P/RPS	3.82	3.87	3.83	3.81	3.75	3.70	3.83	-0.17%
YoY %	-1.29%	1.04%	0.52%	1.60%	1.35%	-3.39%	-	-
Horiz. %	99.74%	101.04%	100.00%	99.48%	97.91%	96.61%	100.00%	-
P/EPS	14.72	14.94	14.66	14.58	14.34	14.02	14.92	-0.89%
YoY %	-1.47%	1.91%	0.55%	1.67%	2.28%	-6.03%	-	-
Horiz. %	98.66%	100.13%	98.26%	97.72%	96.11%	93.97%	100.00%	-
EY	6.79	6.70	6.82	6.86	6.97	7.13	6.70	0.89%
YoY %	1.34%	-1.76%	-0.58%	-1.58%	-2.24%	6.42%	-	-
Horiz. %	101.34%	100.00%	101.79%	102.39%	104.03%	106.42%	100.00%	-
DY	2.91	2.88	2.93	2.97	2.94	3.05	2.95	-0.90%
YoY %	1.04%	-1.71%	-1.35%	1.02%	-3.61%	3.39%	-	-
Horiz. %	98.64%	97.63%	99.32%	100.68%	99.66%	103.39%	100.00%	-
P/NAPS	2.25	2.27	2.33	2.33	2.36	2.27	2.43	-4.99%
YoY %	-0.88%	-2.58%	0.00%	-1.27%	3.96%	-6.58%	-	-
Horiz. %	92.59%	93.42%	95.88%	95.88%	97.12%	93.42%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 12:10:00

EMA 5

5 Mins

SELL

2024-07-04 12:10:00

EMA 5

10 Mins

SELL

2024-07-04 11:20:00

ADX

10 Mins

SELL

2024-07-04 10:45:00

EMA 5

5 Mins

BUY

2024-07-04 10:40:00

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

957

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

851

YTLPOWR

YTL POWER INTERNATIONAL BHD

764

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

619

WCT

WCT HOLDINGS BERHAD

619

PBBANK

PUBLIC BANK BHD

559

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.805

+0.525

122,922,700

HSI-HWW

0.22

-0.015

87,248,700

AHB-WC

0.075

0.00

82,732,000

EDUSPEC-OR

0.005

0.00

75,002,700

DATAPRP

0.195

+0.025

74,154,400

HSI-HWE

0.12

-0.01

67,730,700

HSI-CXN

0.21

+0.01

58,154,700

WIDAD

0.06

-0.005

57,651,300

HSI-CXV

0.12

+0.005

56,898,100

More active Stocks

OFB

0.805

+0.525

122,922,700

WPRTS

4.51

+0.27

1,761,300

PIE

6.45

+0.18

287,300

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,900

SKBSHUT-WA

0.565

+0.145

11,908,400

SKBSHUT

1.03

+0.135

7,742,800

PMETAL

6.00

+0.12

6,128,500

PANAMY

20.20

+0.12

13,100

HARTA

3.40

+0.11

3,625,400

More gainer Stocks

DLADY

35.60

-0.48

3,300

HEIM

22.18

-0.32

113,600

TOYOVEN

1.10

-0.28

8,424,800

AJI

15.24

-0.18

55,600

MPI

39.50

-0.18

51,100

PETDAG

17.24

-0.16

282,600

KLK

20.40

-0.16

280,900

KUAISHO-C17

0.08

-0.12

58,800

AEONCR

7.26

-0.11

343,100

DRBHCOMC3F

0.05

-0.10

450,000

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