[PBBANK] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

22-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 0.05%

YoY- 5.05%

Quarter Report

4th Qtr 31 Dec 2017 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	21,760,317	21,447,933	21,179,142	20,858,174	20,591,707	20,310,515	20,123,624	5.34%
YoY %	1.46%	1.27%	1.54%	1.29%	1.38%	0.93%	-	-
Horiz. %	108.13%	106.58%	105.25%	103.65%	102.33%	100.93%	100.00%	-
PBT	7,268,683	7,301,876	7,280,159	7,117,672	6,953,146	6,718,434	6,533,946	7.35%
YoY %	-0.45%	0.30%	2.28%	2.37%	3.49%	2.82%	-	-
Horiz. %	111.24%	111.75%	111.42%	108.93%	106.42%	102.82%	100.00%	-
Tax	-1,523,447	-1,533,950	-1,575,744	-1,570,693	-1,412,263	-1,349,307	-1,246,228	14.31%
YoY %	0.68%	2.65%	-0.32%	-11.22%	-4.67%	-8.27%	-	-
Horiz. %	122.24%	123.09%	126.44%	126.04%	113.32%	108.27%	100.00%	-
NP	5,745,236	5,767,926	5,704,415	5,546,979	5,540,883	5,369,127	5,287,718	5.68%
YoY %	-0.39%	1.11%	2.84%	0.11%	3.20%	1.54%	-	-
Horiz. %	108.65%	109.08%	107.88%	104.90%	104.79%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,670,723	5,691,828	5,627,434	5,470,035	5,467,349	5,300,739	5,225,066	5.60%
YoY %	-0.37%	1.14%	2.88%	0.05%	3.14%	1.45%	-	-
Horiz. %	108.53%	108.93%	107.70%	104.69%	104.64%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	21.01%	21.64%	22.07%	20.31%	20.08%	19.07%	-
YoY %	-0.24%	-2.91%	-1.95%	8.67%	1.15%	5.30%	-	-
Horiz. %	109.91%	110.17%	113.48%	115.73%	106.50%	105.30%	100.00%	-
Total Cost	16,015,081	15,680,007	15,474,727	15,311,195	15,050,824	14,941,388	14,835,906	5.22%
YoY %	2.14%	1.33%	1.07%	1.73%	0.73%	0.71%	-	-
Horiz. %	107.95%	105.69%	104.31%	103.20%	101.45%	100.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,800,070	39,318,987	37,614,813	37,364,587	35,908,418	35,524,587	34,196,617	10.63%
YoY %	1.22%	4.53%	0.67%	4.06%	1.08%	3.88%	-	-
Horiz. %	116.39%	114.98%	110.00%	109.26%	105.01%	103.88%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	2,549,366	2,549,366	2,355,511	2,355,511	2,278,281	2,278,281	2,239,666	9.00%
YoY %	0.00%	8.23%	0.00%	3.39%	0.00%	1.72%	-	-
Horiz. %	113.83%	113.83%	105.17%	105.17%	101.72%	101.72%	100.00%	-
Div Payout %	44.96%	44.79%	41.86%	43.06%	41.67%	42.98%	42.86%	-
YoY %	0.38%	7.00%	-2.79%	3.34%	-3.05%	0.28%	-	-
Horiz. %	104.90%	104.50%	97.67%	100.47%	97.22%	100.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	39,800,070	39,318,987	37,614,813	37,364,587	35,908,418	35,524,587	34,196,617	10.63%
YoY %	1.22%	4.53%	0.67%	4.06%	1.08%	3.88%	-	-
Horiz. %	116.39%	114.98%	110.00%	109.26%	105.01%	103.88%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	26.40%	26.89%	26.93%	26.59%	26.91%	26.44%	26.28%	-
YoY %	-1.82%	-0.15%	1.28%	-1.19%	1.78%	0.61%	-	-
Horiz. %	100.46%	102.32%	102.47%	101.18%	102.40%	100.61%	100.00%	-
ROE	14.25%	14.48%	14.96%	14.64%	15.23%	14.92%	15.28%	-
YoY %	-1.59%	-3.21%	2.19%	-3.87%	2.08%	-2.36%	-	-
Horiz. %	93.26%	94.76%	97.91%	95.81%	99.67%	97.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	560.52	555.08	548.47	540.16	533.26	525.98	521.14	4.97%
YoY %	0.98%	1.21%	1.54%	1.29%	1.38%	0.93%	-	-
Horiz. %	107.56%	106.51%	105.24%	103.65%	102.33%	100.93%	100.00%	-
EPS	146.07	147.31	145.73	141.66	141.59	137.27	135.31	5.22%
YoY %	-0.84%	1.08%	2.87%	0.05%	3.15%	1.45%	-	-
Horiz. %	107.95%	108.87%	107.70%	104.69%	104.64%	101.45%	100.00%	-
DPS	66.00	66.00	61.00	61.00	59.00	59.00	58.00	8.98%
YoY %	0.00%	8.20%	0.00%	3.39%	0.00%	1.72%	-	-
Horiz. %	113.79%	113.79%	105.17%	105.17%	101.72%	101.72%	100.00%	-
NAPS	10.2521	10.1759	9.741	9.6762	9.2991	9.1997	8.8558	10.24%
YoY %	0.75%	4.46%	0.67%	4.06%	1.08%	3.88%	-	-
Horiz. %	115.77%	114.91%	110.00%	109.26%	105.01%	103.88%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	112.10	110.50	109.11	107.46	106.08	104.64	103.67	5.34%
YoY %	1.45%	1.27%	1.54%	1.30%	1.38%	0.94%	-	-
Horiz. %	108.13%	106.59%	105.25%	103.66%	102.32%	100.94%	100.00%	-
EPS	29.21	29.32	28.99	28.18	28.17	27.31	26.92	5.58%
YoY %	-0.38%	1.14%	2.87%	0.04%	3.15%	1.45%	-	-
Horiz. %	108.51%	108.92%	107.69%	104.68%	104.64%	101.45%	100.00%	-
DPS	13.13	13.13	12.14	12.14	11.74	11.74	11.54	8.97%
YoY %	0.00%	8.15%	0.00%	3.41%	0.00%	1.73%	-	-
Horiz. %	113.78%	113.78%	105.20%	105.20%	101.73%	101.73%	100.00%	-
NAPS	2.0504	2.0256	1.9378	1.9249	1.8499	1.8302	1.7617	10.63%
YoY %	1.22%	4.53%	0.67%	4.05%	1.08%	3.89%	-	-
Horiz. %	116.39%	114.98%	110.00%	109.26%	105.01%	103.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	25.00	23.36	24.00	20.78	20.44	20.32	19.90	-
P/RPS	4.46	4.21	4.38	3.85	3.83	3.86	3.82	10.86%
YoY %	5.94%	-3.88%	13.77%	0.52%	-0.78%	1.05%	-	-
Horiz. %	116.75%	110.21%	114.66%	100.79%	100.26%	101.05%	100.00%	-
P/EPS	17.11	15.86	16.47	14.67	14.44	14.80	14.71	10.59%
YoY %	7.88%	-3.70%	12.27%	1.59%	-2.43%	0.61%	-	-
Horiz. %	116.32%	107.82%	111.96%	99.73%	98.16%	100.61%	100.00%	-
EY	5.84	6.31	6.07	6.82	6.93	6.76	6.80	-9.64%
YoY %	-7.45%	3.95%	-11.00%	-1.59%	2.51%	-0.59%	-	-
Horiz. %	85.88%	92.79%	89.26%	100.29%	101.91%	99.41%	100.00%	-
DY	2.64	2.83	2.54	2.94	2.89	2.90	2.91	-6.27%
YoY %	-6.71%	11.42%	-13.61%	1.73%	-0.34%	-0.34%	-	-
Horiz. %	90.72%	97.25%	87.29%	101.03%	99.31%	99.66%	100.00%	-
P/NAPS	2.44	2.30	2.46	2.15	2.20	2.21	2.25	5.54%
YoY %	6.09%	-6.50%	14.42%	-2.27%	-0.45%	-1.78%	-	-
Horiz. %	108.44%	102.22%	109.33%	95.56%	97.78%	98.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/10/18	15/08/18	02/05/18	22/02/18	26/10/17	25/07/17	20/04/17	-
Price	24.90	24.48	24.00	22.28	20.48	20.42	19.92	-
P/RPS	4.44	4.41	4.38	4.12	3.84	3.88	3.82	10.53%
YoY %	0.68%	0.68%	6.31%	7.29%	-1.03%	1.57%	-	-
Horiz. %	116.23%	115.45%	114.66%	107.85%	100.52%	101.57%	100.00%	-
P/EPS	17.05	16.62	16.47	15.73	14.46	14.88	14.72	10.28%
YoY %	2.59%	0.91%	4.70%	8.78%	-2.82%	1.09%	-	-
Horiz. %	115.83%	112.91%	111.89%	106.86%	98.23%	101.09%	100.00%	-
EY	5.87	6.02	6.07	6.36	6.91	6.72	6.79	-9.24%
YoY %	-2.49%	-0.82%	-4.56%	-7.96%	2.83%	-1.03%	-	-
Horiz. %	86.45%	88.66%	89.40%	93.67%	101.77%	98.97%	100.00%	-
DY	2.65	2.70	2.54	2.74	2.88	2.89	2.91	-6.04%
YoY %	-1.85%	6.30%	-7.30%	-4.86%	-0.35%	-0.69%	-	-
Horiz. %	91.07%	92.78%	87.29%	94.16%	98.97%	99.31%	100.00%	-
P/NAPS	2.43	2.41	2.46	2.30	2.20	2.22	2.25	5.25%
YoY %	0.83%	-2.03%	6.96%	4.55%	-0.90%	-1.33%	-	-
Horiz. %	108.00%	107.11%	109.33%	102.22%	97.78%	98.67%	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 - 1 July 2024

MQ Trader

MQ Trading Signals

2024-07-02 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-02 11:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-02 11:30:00

EMA 5

10 Mins

BUY

2024-07-02 11:20:00

EMA 5

5 Mins

BUY

2024-07-02 11:15:00

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

808

HLIND

HONG LEONG INDUSTRIES BHD

793

MPI

MALAYSIAN PACIFIC INDUSTRIES

778

SNS

SNS NETWORK TECHNOLOGY BERHAD

605

NOTION

NOTION VTEC BHD

604

DNEX

DAGANG NEXCHANGE BERHAD

572

GENTING

GENTING BHD

550

SALCON

SALCON BHD

518

YTLPOWR

YTL POWER INTERNATIONAL BHD

516

Daily Stocks

HSI-HWE

0.15

-0.02

238,874,200

HSI-HU8

0.07

-0.03

185,417,900

UUE

0.655

+0.415

163,975,900

HSI-CXV

0.105

-0.005

161,840,900

HSI-HWM

0.30

-0.04

147,819,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXN

0.185

-0.005

135,485,700

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.07

-0.005

63,290,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

39.74

+0.92

65,800

UUE

0.655

+0.415

163,975,900

HEIM

22.52

+0.32

62,900

UTDPLT

24.98

+0.22

69,200

VITROX

4.30

+0.21

1,648,700

NOTION

2.19

+0.12

7,689,000

SUNWAY

3.82

+0.11

9,400,200

SUNWAY-WB

2.42

+0.11

742,900

YTLPOWR

5.00

+0.10

7,773,700

IJM

3.14

+0.10

6,291,500

More gainer Stocks

NESTLE

121.70

-0.70

49,100

DLADY

35.84

-0.56

5,900

PETDAG

17.20

-0.22

450,100

JSB

0.635

-0.205

9,376,100

HSI-CX6

0.405

-0.195

999,600

AMWAY

7.01

-0.19

1,000

HSI-CX7

0.235

-0.185

2,039,200

ORIENT

6.97

-0.18

1,220,900

PPB

14.26

-0.16

129,100

HSI-CX8

0.15

-0.14

2,387,400

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