Highlights

[PBBANK] QoQ Quarter Result on 2020-06-30 [#2]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -24.62%    YoY -     -24.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 4,739,165 5,515,180 5,674,124 5,614,297 5,598,364 5,567,949 5,632,018 -10.88%
  QoQ % -14.07% -2.80% 1.07% 0.28% 0.55% -1.14% -
  Horiz. % 84.15% 97.93% 100.75% 99.69% 99.40% 98.86% 100.00%
PBT 1,280,371 1,727,147 1,822,493 1,761,817 1,730,574 1,819,260 1,789,719 -20.03%
  QoQ % -25.87% -5.23% 3.44% 1.81% -4.87% 1.65% -
  Horiz. % 71.54% 96.50% 101.83% 98.44% 96.70% 101.65% 100.00%
Tax -268,763 -385,213 -402,269 -383,003 -377,378 -392,051 -364,678 -18.42%
  QoQ % 30.23% 4.24% -5.03% -1.49% 3.74% -7.51% -
  Horiz. % 73.70% 105.63% 110.31% 105.02% 103.48% 107.51% 100.00%
NP 1,011,608 1,341,934 1,420,224 1,378,814 1,353,196 1,427,209 1,425,041 -20.44%
  QoQ % -24.62% -5.51% 3.00% 1.89% -5.19% 0.15% -
  Horiz. % 70.99% 94.17% 99.66% 96.76% 94.96% 100.15% 100.00%
NP to SH 1,001,835 1,329,076 1,405,867 1,362,652 1,332,946 1,410,093 1,405,356 -20.22%
  QoQ % -24.62% -5.46% 3.17% 2.23% -5.47% 0.34% -
  Horiz. % 71.29% 94.57% 100.04% 96.96% 94.85% 100.34% 100.00%
Tax Rate 20.99 % 22.30 % 22.07 % 21.74 % 21.81 % 21.55 % 20.38 % 1.99%
  QoQ % -5.87% 1.04% 1.52% -0.32% 1.21% 5.74% -
  Horiz. % 102.99% 109.42% 108.29% 106.67% 107.02% 105.74% 100.00%
Total Cost 3,727,557 4,173,246 4,253,900 4,235,483 4,245,168 4,140,740 4,206,977 -7.76%
  QoQ % -10.68% -1.90% 0.43% -0.23% 2.52% -1.57% -
  Horiz. % 88.60% 99.20% 101.12% 100.68% 100.91% 98.43% 100.00%
Net Worth 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,552,855 - 1,281,105 - 1,436,391 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.11% 0.00% 89.19% 0.00% 100.00%
Div Payout % - % - % 110.46 % - % 96.11 % - % 102.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.07% 0.00% 94.03% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 -
  QoQ % 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%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 21.35 % 24.33 % 25.03 % 24.56 % 24.17 % 25.63 % 25.30 % -10.71%
  QoQ % -12.25% -2.80% 1.91% 1.61% -5.70% 1.30% -
  Horiz. % 84.39% 96.17% 98.93% 97.08% 95.53% 101.30% 100.00%
ROE 2.24 % 3.07 % 3.22 % 3.20 % 3.14 % 3.44 % 3.43 % -24.75%
  QoQ % -27.04% -4.66% 0.62% 1.91% -8.72% 0.29% -
  Horiz. % 65.31% 89.50% 93.88% 93.29% 91.55% 100.29% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 122.08 142.07 146.16 144.62 144.21 143.42 145.08 -10.88%
  QoQ % -14.07% -2.80% 1.06% 0.28% 0.55% -1.14% -
  Horiz. % 84.15% 97.93% 100.74% 99.68% 99.40% 98.86% 100.00%
EPS 25.81 34.24 36.21 35.10 34.34 36.32 36.20 -20.21%
  QoQ % -24.62% -5.44% 3.16% 2.21% -5.45% 0.33% -
  Horiz. % 71.30% 94.59% 100.03% 96.96% 94.86% 100.33% 100.00%
DPS 0.00 0.00 40.00 0.00 33.00 0.00 37.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.11% 0.00% 89.19% 0.00% 100.00%
NAPS 11.5139 11.1451 11.2295 10.9746 10.9240 10.5552 10.5542 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 122.08 142.07 146.16 144.62 144.21 143.42 145.08 -10.88%
  QoQ % -14.07% -2.80% 1.06% 0.28% 0.55% -1.14% -
  Horiz. % 84.15% 97.93% 100.74% 99.68% 99.40% 98.86% 100.00%
EPS 25.81 34.24 36.21 35.10 34.34 36.32 36.20 -20.21%
  QoQ % -24.62% -5.44% 3.16% 2.21% -5.45% 0.33% -
  Horiz. % 71.30% 94.59% 100.03% 96.96% 94.86% 100.33% 100.00%
DPS 0.00 0.00 40.00 0.00 33.00 0.00 37.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.11% 0.00% 89.19% 0.00% 100.00%
NAPS 11.5139 11.1451 11.2295 10.9746 10.9240 10.5552 10.5542 5.98%
  QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% -
  Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 16.5000 15.9000 19.4400 20.0800 23.0000 23.1600 24.7600 -
P/RPS 13.52 11.19 13.30 13.88 15.95 16.15 17.07 -14.41%
  QoQ % 20.82% -15.86% -4.18% -12.98% -1.24% -5.39% -
  Horiz. % 79.20% 65.55% 77.91% 81.31% 93.44% 94.61% 100.00%
P/EPS 63.94 46.44 53.68 57.21 66.99 63.76 68.40 -4.40%
  QoQ % 37.68% -13.49% -6.17% -14.60% 5.07% -6.78% -
  Horiz. % 93.48% 67.89% 78.48% 83.64% 97.94% 93.22% 100.00%
EY 1.56 2.15 1.86 1.75 1.49 1.57 1.46 4.52%
  QoQ % -27.44% 15.59% 6.29% 17.45% -5.10% 7.53% -
  Horiz. % 106.85% 147.26% 127.40% 119.86% 102.05% 107.53% 100.00%
DY 0.00 0.00 2.06 0.00 1.43 0.00 1.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.26% 0.00% 95.97% 0.00% 100.00%
P/NAPS 1.43 1.43 1.73 1.83 2.11 2.19 2.35 -28.21%
  QoQ % 0.00% -17.34% -5.46% -13.27% -3.65% -6.81% -
  Horiz. % 60.85% 60.85% 73.62% 77.87% 89.79% 93.19% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/05/20 26/02/20 07/11/19 14/08/19 29/04/19 20/02/19 -
Price 16.4200 15.2600 17.4800 19.8600 20.8000 22.5800 25.0600 -
P/RPS 13.45 10.74 11.96 13.73 14.42 15.74 17.27 -15.36%
  QoQ % 25.23% -10.20% -12.89% -4.79% -8.39% -8.86% -
  Horiz. % 77.88% 62.19% 69.25% 79.50% 83.50% 91.14% 100.00%
P/EPS 63.63 44.57 48.27 56.58 60.58 62.17 69.23 -5.47%
  QoQ % 42.76% -7.67% -14.69% -6.60% -2.56% -10.20% -
  Horiz. % 91.91% 64.38% 69.72% 81.73% 87.51% 89.80% 100.00%
EY 1.57 2.24 2.07 1.77 1.65 1.61 1.44 5.94%
  QoQ % -29.91% 8.21% 16.95% 7.27% 2.48% 11.81% -
  Horiz. % 109.03% 155.56% 143.75% 122.92% 114.58% 111.81% 100.00%
DY 0.00 0.00 2.29 0.00 1.59 0.00 1.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 154.73% 0.00% 107.43% 0.00% 100.00%
P/NAPS 1.43 1.37 1.56 1.81 1.90 2.14 2.37 -28.62%
  QoQ % 4.38% -12.18% -13.81% -4.74% -11.21% -9.70% -
  Horiz. % 60.34% 57.81% 65.82% 76.37% 80.17% 90.30% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS