[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.24%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 15,387,170 10,254,345 5,515,180 22,454,734 16,780,610 11,166,313 5,567,949 96.56%
PBT 4,810,343 3,007,518 1,727,147 7,134,144 5,311,651 3,549,834 1,819,260 90.87%
Tax -1,043,458 -653,976 -385,213 -1,554,701 -1,152,432 -769,429 -392,051 91.71%
NP 3,766,885 2,353,542 1,341,934 5,579,443 4,159,219 2,780,405 1,427,209 90.64%
-
NP to SH 3,723,743 2,330,911 1,329,076 5,511,558 4,105,691 2,743,039 1,410,093 90.71%
-
Tax Rate 21.69% 21.74% 22.30% 21.79% 21.70% 21.68% 21.55% -
Total Cost 11,620,285 7,900,803 4,173,246 16,875,291 12,621,391 8,385,908 4,140,740 98.58%
-
Net Worth 46,081,370 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 8.11%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 2,833,960 1,281,105 1,281,105 - -
Div Payout % - - - 51.42% 31.20% 46.70% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 46,081,370 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 8.11%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 24.48% 22.95% 24.33% 24.85% 24.79% 24.90% 25.63% -
ROE 8.08% 5.21% 3.07% 12.64% 9.64% 6.47% 3.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 396.36 264.14 142.07 578.41 432.25 287.63 143.42 96.56%
EPS 95.92 60.04 34.24 141.97 105.76 70.66 36.32 90.72%
DPS 0.00 0.00 0.00 73.00 33.00 33.00 0.00 -
NAPS 11.8701 11.5139 11.1451 11.2295 10.9746 10.924 10.5552 8.11%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 79.25 52.81 28.40 115.65 86.42 57.51 28.68 96.55%
EPS 19.18 12.00 6.85 28.39 21.15 14.13 7.26 90.76%
DPS 0.00 0.00 0.00 14.60 6.60 6.60 0.00 -
NAPS 2.3733 2.3021 2.2283 2.2452 2.1943 2.1841 2.1104 8.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 15.70 16.50 15.90 19.44 20.08 23.00 23.16 -
P/RPS 3.96 6.25 11.19 3.36 4.65 8.00 16.15 -60.72%
P/EPS 16.37 27.48 46.44 13.69 18.99 32.55 63.76 -59.50%
EY 6.11 3.64 2.15 7.30 5.27 3.07 1.57 146.80%
DY 0.00 0.00 0.00 3.76 1.64 1.43 0.00 -
P/NAPS 1.32 1.43 1.43 1.73 1.83 2.11 2.19 -28.57%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 22/05/20 26/02/20 07/11/19 14/08/19 29/04/19 -
Price 18.60 16.42 15.26 17.48 19.86 20.80 22.58 -
P/RPS 4.69 6.22 10.74 3.02 4.59 7.23 15.74 -55.29%
P/EPS 19.39 27.35 44.57 12.31 18.78 29.44 62.17 -53.91%
EY 5.16 3.66 2.24 8.12 5.33 3.40 1.61 116.91%
DY 0.00 0.00 0.00 4.18 1.66 1.59 0.00 -
P/NAPS 1.57 1.43 1.37 1.56 1.81 1.90 2.14 -18.61%

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