[PBBANK] YoY Annualized Quarter 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- 3.36%

YoY- 3.78%

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
Annualized Quarter Result
Revenue	20,508,690	22,332,626	21,570,182	20,390,664	19,975,114	18,675,962	16,014,956	4.20%
YoY %	-8.17%	3.53%	5.78%	2.08%	6.96%	16.62%	-	-
Horiz. %	128.06%	139.45%	134.69%	127.32%	124.73%	116.62%	100.00%	-
PBT	6,015,036	7,099,668	7,103,370	6,734,962	6,406,158	6,039,650	5,389,588	1.84%
YoY %	-15.28%	-0.05%	5.47%	5.13%	6.07%	12.06%	-	-
Horiz. %	111.60%	131.73%	131.80%	124.96%	118.86%	112.06%	100.00%	-
Tax	-1,307,952	-1,538,858	-1,426,788	-1,500,274	-1,374,854	-1,245,444	-1,199,858	1.44%
YoY %	15.01%	-7.85%	4.90%	-9.12%	-10.39%	-3.80%	-	-
Horiz. %	109.01%	128.25%	118.91%	125.04%	114.58%	103.80%	100.00%	-
NP	4,707,084	5,560,810	5,676,582	5,234,688	5,031,304	4,794,206	4,189,730	1.95%
YoY %	-15.35%	-2.04%	8.44%	4.04%	4.95%	14.43%	-	-
Horiz. %	112.35%	132.72%	135.49%	124.94%	120.09%	114.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,661,822	5,486,078	5,603,200	5,159,614	4,971,886	4,736,658	4,146,656	1.96%
YoY %	-15.02%	-2.09%	8.60%	3.78%	4.97%	14.23%	-	-
Horiz. %	112.42%	132.30%	135.13%	124.43%	119.90%	114.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	21.68%	20.09%	22.28%	21.46%	20.62%	22.26%	-
YoY %	0.28%	7.91%	-9.83%	3.82%	4.07%	-7.37%	-	-
Horiz. %	97.66%	97.39%	90.25%	100.09%	96.41%	92.63%	100.00%	-
Total Cost	15,801,606	16,771,816	15,893,600	15,155,976	14,943,810	13,881,756	11,825,226	4.94%
YoY %	-5.78%	5.53%	4.87%	1.42%	7.65%	17.39%	-	-
Horiz. %	133.63%	141.83%	134.40%	128.17%	126.37%	117.39%	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	21,432,326	13.02%
YoY %	5.40%	7.86%	10.68%	9.50%	10.64%	36.81%	-	-
Horiz. %	208.56%	197.87%	183.46%	165.75%	151.38%	136.81%	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	-	2,562,211	2,472,916	2,085,206	2,007,976	1,853,517	1,611,031	-
YoY %	-	3.61%	18.59%	3.85%	8.33%	15.05%	-	-
Horiz. %	-	159.04%	153.50%	129.43%	124.64%	115.05%	100.00%	-
Div Payout %	-	46.70%	44.13%	40.41%	40.39%	39.13%	38.85%	-
YoY %	-	5.82%	9.21%	0.05%	3.22%	0.72%	-	-
Horiz. %	-	120.21%	113.59%	104.02%	103.96%	100.72%	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	21,432,326	13.02%
YoY %	5.40%	7.86%	10.68%	9.50%	10.64%	36.81%	-	-
Horiz. %	208.56%	197.87%	183.46%	165.75%	151.38%	136.81%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,882,138	3,502,243	1.72%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.85%	-	-
Horiz. %	110.85%	110.85%	110.85%	110.85%	110.85%	110.85%	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	22.95%	24.90%	26.32%	25.67%	25.19%	25.67%	26.16%	-
YoY %	-7.83%	-5.40%	2.53%	1.91%	-1.87%	-1.87%	-	-
Horiz. %	87.73%	95.18%	100.61%	98.13%	96.29%	98.13%	100.00%	-
ROE	10.43%	12.94%	14.25%	14.52%	15.32%	16.15%	19.35%	-
YoY %	-19.40%	-9.19%	-1.86%	-5.22%	-5.14%	-16.54%	-	-
Horiz. %	53.90%	66.87%	73.64%	75.04%	79.17%	83.46%	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	528.28	575.27	558.24	528.05	517.29	483.65	457.28	2.43%
YoY %	-8.17%	3.05%	5.72%	2.08%	6.96%	5.77%	-	-
Horiz. %	115.53%	125.80%	122.08%	115.48%	113.12%	105.77%	100.00%	-
EPS	120.08	141.32	145.06	133.62	128.76	122.66	118.40	0.23%
YoY %	-15.03%	-2.58%	8.56%	3.77%	4.97%	3.60%	-	-
Horiz. %	101.42%	119.36%	122.52%	112.85%	108.75%	103.60%	100.00%	-
DPS	0.00	66.00	64.00	54.00	52.00	48.00	46.00	-
YoY %	0.00%	3.12%	18.52%	3.85%	8.33%	4.35%	-	-
Horiz. %	0.00%	143.48%	139.13%	117.39%	113.04%	104.35%	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	105.66	115.05	111.13	105.05	102.91	96.21	82.51	4.20%
YoY %	-8.16%	3.53%	5.79%	2.08%	6.96%	16.60%	-	-
Horiz. %	128.06%	139.44%	134.69%	127.32%	124.72%	116.60%	100.00%	-
EPS	24.02	28.26	28.87	26.58	25.61	24.40	21.36	1.97%
YoY %	-15.00%	-2.11%	8.62%	3.79%	4.96%	14.23%	-	-
Horiz. %	112.45%	132.30%	135.16%	124.44%	119.90%	114.23%	100.00%	-
DPS	0.00	13.20	12.74	10.74	10.34	9.55	8.30	-
YoY %	0.00%	3.61%	18.62%	3.87%	8.27%	15.06%	-	-
Horiz. %	0.00%	159.04%	153.49%	129.40%	124.58%	115.06%	100.00%	-
NAPS	2.3028	2.1848	2.0256	1.8302	1.6714	1.5106	1.1042	13.01%
YoY %	5.40%	7.86%	10.68%	9.50%	10.64%	36.80%	-	-
Horiz. %	208.55%	197.86%	183.45%	165.75%	151.37%	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
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	3.12	4.00	4.18	3.85	3.75	3.87	4.28	-5.12%
YoY %	-22.00%	-4.31%	8.57%	2.67%	-3.10%	-9.58%	-	-
Horiz. %	72.90%	93.46%	97.66%	89.95%	87.62%	90.42%	100.00%	-
P/EPS	13.74	16.28	16.11	15.21	15.07	15.26	16.54	-3.04%
YoY %	-15.60%	1.06%	5.92%	0.93%	-1.25%	-7.74%	-	-
Horiz. %	83.07%	98.43%	97.40%	91.96%	91.11%	92.26%	100.00%	-
EY	7.28	6.14	6.21	6.58	6.64	6.55	6.05	3.12%
YoY %	18.57%	-1.13%	-5.62%	-0.90%	1.37%	8.26%	-	-
Horiz. %	120.33%	101.49%	102.64%	108.76%	109.75%	108.26%	100.00%	-
DY	0.00	2.87	2.74	2.66	2.68	2.56	2.35	-
YoY %	0.00%	4.74%	3.01%	-0.75%	4.69%	8.94%	-	-
Horiz. %	0.00%	122.13%	116.60%	113.19%	114.04%	108.94%	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	3.11	3.62	4.39	3.87	3.78	3.90	4.37	-5.50%
YoY %	-14.09%	-17.54%	13.44%	2.38%	-3.08%	-10.76%	-	-
Horiz. %	71.17%	82.84%	100.46%	88.56%	86.50%	89.24%	100.00%	-
P/EPS	13.67	14.72	16.88	15.28	15.19	15.39	16.89	-3.46%
YoY %	-7.13%	-12.80%	10.47%	0.59%	-1.30%	-8.88%	-	-
Horiz. %	80.94%	87.15%	99.94%	90.47%	89.93%	91.12%	100.00%	-
EY	7.31	6.79	5.92	6.54	6.58	6.50	5.92	3.57%
YoY %	7.66%	14.70%	-9.48%	-0.61%	1.23%	9.80%	-	-
Horiz. %	123.48%	114.70%	100.00%	110.47%	111.15%	109.80%	100.00%	-
DY	0.00	3.17	2.61	2.64	2.66	2.54	2.30	-
YoY %	0.00%	21.46%	-1.14%	-0.75%	4.72%	10.43%	-	-
Horiz. %	0.00%	137.83%	113.48%	114.78%	115.65%	110.43%	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

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

0.80

+0.52

122,610,900

HSI-HWW

0.22

-0.015

84,765,200

AHB-WC

0.075

0.00

82,532,000

EDUSPEC-OR

0.005

0.00

75,002,700

DATAPRP

0.195

+0.025

73,874,200

HSI-HWE

0.12

-0.01

67,730,700

HSI-CXN

0.21

+0.01

58,154,700

E&O-LR

0.055

+0.01

56,261,700

SNS

0.885

+0.005

56,026,600

More active Stocks

OFB

0.80

+0.52

122,610,900

WPRTS

4.55

+0.31

1,558,600

PIE

6.47

+0.20

280,900

NIKKEI-CE

1.02

+0.18

10,300

F&N

31.92

+0.18

8,300

UTDPLT

25.00

+0.16

14,900

SKBSHUT-WA

0.57

+0.15

11,539,100

SKBSHUT

1.03

+0.135

7,582,600

PANAMY

20.20

+0.12

11,100

PMETAL

5.99

+0.11

5,369,000

More gainer Stocks

TOYOVEN

1.08

-0.30

8,089,200

HEIM

22.20

-0.30

103,700

DLADY

35.84

-0.24

3,100

MPI

39.46

-0.22

51,000

PETDAG

17.24

-0.16

271,800

KLK

20.42

-0.14

272,200

AJI

15.28

-0.14

49,100

KUAISHO-C17

0.08

-0.12

58,800

AEONCR

7.26

-0.11

333,400

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