[PBBANK] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

20-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 3.42%

YoY- 13.62%

Quarter Report

1st Qtr 31 March 2015 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	21,179,142	20,123,624	19,588,548	17,511,997	15,539,463	14,357,861	13,138,203	8.27%
YoY %	5.25%	2.73%	11.86%	12.69%	8.23%	9.28%	-	-
Horiz. %	161.20%	153.17%	149.10%	133.29%	118.28%	109.28%	100.00%	-
PBT	7,280,159	6,533,946	6,654,275	5,975,833	5,367,108	5,085,812	4,936,269	6.68%
YoY %	11.42%	-1.81%	11.35%	11.34%	5.53%	3.03%	-	-
Horiz. %	147.48%	132.37%	134.80%	121.06%	108.73%	103.03%	100.00%	-
Tax	-1,575,744	-1,246,228	-1,472,178	-1,255,324	-1,213,357	-1,175,730	-1,168,698	5.10%
YoY %	-26.44%	15.35%	-17.27%	-3.46%	-3.20%	-0.60%	-	-
Horiz. %	134.83%	106.63%	125.97%	107.41%	103.82%	100.60%	100.00%	-
NP	5,704,415	5,287,718	5,182,097	4,720,509	4,153,751	3,910,082	3,767,571	7.15%
YoY %	7.88%	2.04%	9.78%	13.64%	6.23%	3.78%	-	-
Horiz. %	151.41%	140.35%	137.54%	125.29%	110.25%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,627,434	5,225,066	5,120,423	4,673,417	4,113,314	3,864,873	3,730,410	7.08%
YoY %	7.70%	2.04%	9.56%	13.62%	6.43%	3.60%	-	-
Horiz. %	150.85%	140.07%	137.26%	125.28%	110.26%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.64%	19.07%	22.12%	21.01%	22.61%	23.12%	23.68%	-
YoY %	13.48%	-13.79%	5.28%	-7.08%	-2.21%	-2.36%	-	-
Horiz. %	91.39%	80.53%	93.41%	88.72%	95.48%	97.64%	100.00%	-
Total Cost	15,474,727	14,835,906	14,406,451	12,791,488	11,385,712	10,447,779	9,370,632	8.71%
YoY %	4.31%	2.98%	12.63%	12.35%	8.98%	11.49%	-	-
Horiz. %	165.14%	158.32%	153.74%	136.51%	121.50%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,614,813	34,196,617	31,111,671	28,091,211	20,387,314	17,933,004	15,682,767	15.68%
YoY %	10.00%	9.92%	10.75%	37.79%	13.69%	14.35%	-	-
Horiz. %	239.85%	218.05%	198.38%	179.12%	130.00%	114.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	2,355,511	2,239,666	2,162,539	2,002,670	1,820,820	1,751,115	1,681,018	5.78%
YoY %	5.17%	3.57%	7.98%	9.99%	3.98%	4.17%	-	-
Horiz. %	140.12%	133.23%	128.64%	119.13%	108.32%	104.17%	100.00%	-
Div Payout %	41.86%	42.86%	42.23%	42.85%	44.27%	45.31%	45.06%	-
YoY %	-2.33%	1.49%	-1.45%	-3.21%	-2.30%	0.55%	-	-
Horiz. %	92.90%	95.12%	93.72%	95.10%	98.25%	100.55%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	37,614,813	34,196,617	31,111,671	28,091,211	20,387,314	17,933,004	15,682,767	15.68%
YoY %	10.00%	9.92%	10.75%	37.79%	13.69%	14.35%	-	-
Horiz. %	239.85%	218.05%	198.38%	179.12%	130.00%	114.35%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,882,138	3,501,831	3,501,992	3,502,650	1.72%
YoY %	0.00%	0.00%	0.00%	10.86%	-0.00%	-0.02%	-	-
Horiz. %	110.83%	110.83%	110.83%	110.83%	99.98%	99.98%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	26.93%	26.28%	26.45%	26.96%	26.73%	27.23%	28.68%	-
YoY %	2.47%	-0.64%	-1.89%	0.86%	-1.84%	-5.06%	-	-
Horiz. %	93.90%	91.63%	92.22%	94.00%	93.20%	94.94%	100.00%	-
ROE	14.96%	15.28%	16.46%	16.64%	20.18%	21.55%	23.79%	-
YoY %	-2.09%	-7.17%	-1.08%	-17.54%	-6.36%	-9.42%	-	-
Horiz. %	62.88%	64.23%	69.19%	69.95%	84.83%	90.58%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	548.47	521.14	507.28	453.50	443.75	409.99	375.09	6.53%
YoY %	5.24%	2.73%	11.86%	2.20%	8.23%	9.30%	-	-
Horiz. %	146.22%	138.94%	135.24%	120.90%	118.30%	109.30%	100.00%	-
EPS	145.73	135.31	132.60	121.03	117.46	110.36	106.50	5.36%
YoY %	7.70%	2.04%	9.56%	3.04%	6.43%	3.62%	-	-
Horiz. %	136.84%	127.05%	124.51%	113.64%	110.29%	103.62%	100.00%	-
DPS	61.00	58.00	56.00	51.86	52.00	50.00	48.00	4.07%
YoY %	5.17%	3.57%	7.98%	-0.27%	4.00%	4.17%	-	-
Horiz. %	127.08%	120.83%	116.67%	108.04%	108.33%	104.17%	100.00%	-
NAPS	9.741	8.8558	8.0569	7.2747	5.8219	5.1208	4.4774	13.82%
YoY %	10.00%	9.92%	10.75%	24.95%	13.69%	14.37%	-	-
Horiz. %	217.56%	197.79%	179.95%	162.48%	130.03%	114.37%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,882,138
RPS	109.11	103.67	100.92	90.22	80.06	73.97	67.69	8.27%
YoY %	5.25%	2.72%	11.86%	12.69%	8.23%	9.28%	-	-
Horiz. %	161.19%	153.15%	149.09%	133.28%	118.27%	109.28%	100.00%	-
EPS	28.99	26.92	26.38	24.08	21.19	19.91	19.22	7.08%
YoY %	7.69%	2.05%	9.55%	13.64%	6.43%	3.59%	-	-
Horiz. %	150.83%	140.06%	137.25%	125.29%	110.25%	103.59%	100.00%	-
DPS	12.14	11.54	11.14	10.32	9.38	9.02	8.66	5.78%
YoY %	5.20%	3.59%	7.95%	10.02%	3.99%	4.16%	-	-
Horiz. %	140.18%	133.26%	128.64%	119.17%	108.31%	104.16%	100.00%	-
NAPS	1.9378	1.7617	1.6028	1.4472	1.0503	0.9239	0.8079	15.69%
YoY %	10.00%	9.91%	10.75%	37.79%	13.68%	14.36%	-	-
Horiz. %	239.86%	218.06%	198.39%	179.13%	130.00%	114.36%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	24.00	19.90	18.78	18.88	19.16	16.26	13.64	-
P/RPS	4.38	3.82	3.70	4.16	4.32	3.97	3.64	3.13%
YoY %	14.66%	3.24%	-11.06%	-3.70%	8.82%	9.07%	-	-
Horiz. %	120.33%	104.95%	101.65%	114.29%	118.68%	109.07%	100.00%	-
P/EPS	16.47	14.71	14.16	15.60	16.31	14.73	12.81	4.27%
YoY %	11.96%	3.88%	-9.23%	-4.35%	10.73%	14.99%	-	-
Horiz. %	128.57%	114.83%	110.54%	121.78%	127.32%	114.99%	100.00%	-
EY	6.07	6.80	7.06	6.41	6.13	6.79	7.81	-4.11%
YoY %	-10.74%	-3.68%	10.14%	4.57%	-9.72%	-13.06%	-	-
Horiz. %	77.72%	87.07%	90.40%	82.07%	78.49%	86.94%	100.00%	-
DY	2.54	2.91	2.98	2.75	2.71	3.08	3.52	-5.29%
YoY %	-12.71%	-2.35%	8.36%	1.48%	-12.01%	-12.50%	-	-
Horiz. %	72.16%	82.67%	84.66%	78.12%	76.99%	87.50%	100.00%	-
P/NAPS	2.46	2.25	2.33	2.60	3.29	3.18	3.05	-3.51%
YoY %	9.33%	-3.43%	-10.38%	-20.97%	3.46%	4.26%	-	-
Horiz. %	80.66%	73.77%	76.39%	85.25%	107.87%	104.26%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	02/05/18	20/04/17	20/04/16	20/04/15	21/04/14	23/04/13	18/04/12	-
Price	24.00	19.92	19.02	19.60	20.20	16.34	13.78	-
P/RPS	4.38	3.82	3.75	4.32	4.55	3.99	3.67	2.99%
YoY %	14.66%	1.87%	-13.19%	-5.05%	14.04%	8.72%	-	-
Horiz. %	119.35%	104.09%	102.18%	117.71%	123.98%	108.72%	100.00%	-
P/EPS	16.47	14.72	14.34	16.19	17.20	14.81	12.94	4.10%
YoY %	11.89%	2.65%	-11.43%	-5.87%	16.14%	14.45%	-	-
Horiz. %	127.28%	113.76%	110.82%	125.12%	132.92%	114.45%	100.00%	-
EY	6.07	6.79	6.97	6.17	5.81	6.75	7.73	-3.94%
YoY %	-10.60%	-2.58%	12.97%	6.20%	-13.93%	-12.68%	-	-
Horiz. %	78.53%	87.84%	90.17%	79.82%	75.16%	87.32%	100.00%	-
DY	2.54	2.91	2.94	2.65	2.57	3.06	3.48	-5.11%
YoY %	-12.71%	-1.02%	10.94%	3.11%	-16.01%	-12.07%	-	-
Horiz. %	72.99%	83.62%	84.48%	76.15%	73.85%	87.93%	100.00%	-
P/NAPS	2.46	2.25	2.36	2.69	3.47	3.19	3.08	-3.67%
YoY %	9.33%	-4.66%	-12.27%	-22.48%	8.78%	3.57%	-	-
Horiz. %	79.87%	73.05%	76.62%	87.34%	112.66%	103.57%	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