[PBBANK] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 0.66%
YoY- -3.39%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 24,492,948 21,426,926 20,485,354 19,721,820 19,548,896 19,622,502 19,685,166 15.69%
PBT 8,835,932 8,831,050 8,413,477 8,045,806 8,001,096 7,366,575 7,413,885 12.42%
Tax -1,943,912 -2,661,423 -2,481,989 -2,357,072 -2,349,832 -1,636,698 -1,638,828 12.06%
NP 6,892,020 6,169,627 5,931,488 5,688,734 5,651,264 5,729,877 5,775,057 12.52%
-
NP to SH 6,855,852 6,119,499 5,874,429 5,631,022 5,594,220 5,656,531 5,700,933 13.09%
-
Tax Rate 22.00% 30.14% 29.50% 29.30% 29.37% 22.22% 22.10% -
Total Cost 17,600,928 15,257,299 14,553,866 14,033,086 13,897,632 13,892,625 13,910,109 17.00%
-
Net Worth 51,308,282 50,178,577 49,213,866 49,097,405 47,990,993 48,161,807 46,991,345 6.03%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 3,299,817 3,105,710 3,105,710 - 2,950,425 1,941,069 -
Div Payout % - 53.92% 52.87% 55.15% - 52.16% 34.05% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 51,308,282 50,178,577 49,213,866 49,097,405 47,990,993 48,161,807 46,991,345 6.03%
NOSH 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 28.14% 28.79% 28.95% 28.84% 28.91% 29.20% 29.34% -
ROE 13.36% 12.20% 11.94% 11.47% 11.66% 11.74% 12.13% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 126.18 110.39 105.54 101.60 100.71 101.09 101.41 15.69%
EPS 35.32 31.53 30.27 29.00 28.84 29.14 29.37 13.09%
DPS 0.00 17.00 16.00 16.00 0.00 15.20 10.00 -
NAPS 2.6433 2.5851 2.5354 2.5294 2.4724 2.4812 2.4209 6.03%
Adjusted Per Share Value based on latest NOSH - 19,410,691
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 126.14 110.35 105.50 101.57 100.68 101.06 101.38 15.69%
EPS 35.31 31.52 30.25 29.00 28.81 29.13 29.36 13.10%
DPS 0.00 16.99 16.00 16.00 0.00 15.20 10.00 -
NAPS 2.6425 2.5843 2.5346 2.5286 2.4716 2.4804 2.4202 6.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.00 4.32 4.23 4.37 4.67 4.16 4.07 -
P/RPS 3.17 3.91 4.01 4.30 4.64 4.12 4.01 -14.51%
P/EPS 11.33 13.70 13.98 15.06 16.20 14.28 13.86 -12.58%
EY 8.83 7.30 7.15 6.64 6.17 7.01 7.22 14.37%
DY 0.00 3.94 3.78 3.66 0.00 3.65 2.46 -
P/NAPS 1.51 1.67 1.67 1.73 1.89 1.68 1.68 -6.87%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 30/11/22 29/08/22 30/05/22 25/02/22 29/11/21 -
Price 3.89 4.15 4.50 4.63 4.59 4.38 3.96 -
P/RPS 3.08 3.76 4.26 4.56 4.56 4.33 3.90 -14.57%
P/EPS 11.01 13.16 14.87 15.96 15.93 15.03 13.48 -12.63%
EY 9.08 7.60 6.73 6.27 6.28 6.65 7.42 14.42%
DY 0.00 4.10 3.56 3.46 0.00 3.47 2.53 -
P/NAPS 1.47 1.61 1.77 1.83 1.86 1.77 1.64 -7.04%

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
Post a Comment