[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos