[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 32.29%
YoY- 16.11%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,364,016 9,860,910 4,887,224 19,622,502 14,763,875 9,951,791 5,030,314 110.36%
PBT 6,310,108 4,022,903 2,000,274 7,366,575 5,560,414 3,794,348 1,998,947 115.04%
Tax -1,861,492 -1,178,536 -587,458 -1,636,698 -1,229,121 -843,553 -449,711 157.57%
NP 4,448,616 2,844,367 1,412,816 5,729,877 4,331,293 2,950,795 1,549,236 101.89%
-
NP to SH 4,405,822 2,815,511 1,398,555 5,656,531 4,275,700 2,914,348 1,529,968 102.27%
-
Tax Rate 29.50% 29.30% 29.37% 22.22% 22.10% 22.23% 22.50% -
Total Cost 10,915,400 7,016,543 3,474,408 13,892,625 10,432,582 7,000,996 3,481,078 114.08%
-
Net Worth 49,213,866 49,097,405 47,990,993 48,161,807 46,991,345 47,286,386 45,801,469 4.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,329,283 1,552,855 - 2,950,425 1,455,801 1,455,801 - -
Div Payout % 52.87% 55.15% - 52.16% 34.05% 49.95% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 49,213,866 49,097,405 47,990,993 48,161,807 46,991,345 47,286,386 45,801,469 4.90%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.95% 28.84% 28.91% 29.20% 29.34% 29.65% 30.80% -
ROE 8.95% 5.73% 2.91% 11.74% 9.10% 6.16% 3.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 79.15 50.80 25.18 101.09 76.06 51.27 25.92 110.33%
EPS 22.70 14.50 7.21 29.14 22.03 15.01 7.88 102.32%
DPS 12.00 8.00 0.00 15.20 7.50 7.50 0.00 -
NAPS 2.5354 2.5294 2.4724 2.4812 2.4209 2.4361 2.3596 4.90%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 79.15 50.80 25.18 101.09 76.06 51.27 25.92 110.33%
EPS 22.70 14.50 7.21 29.14 22.03 15.01 7.88 102.32%
DPS 12.00 8.00 0.00 15.20 7.50 7.50 0.00 -
NAPS 2.5354 2.5294 2.4724 2.4812 2.4209 2.4361 2.3596 4.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.23 4.37 4.67 4.16 4.07 4.11 4.20 -
P/RPS 5.34 8.60 18.55 4.12 5.35 8.02 16.21 -52.26%
P/EPS 18.64 30.13 64.82 14.28 18.48 27.37 53.29 -50.32%
EY 5.37 3.32 1.54 7.01 5.41 3.65 1.88 101.18%
DY 2.84 1.83 0.00 3.65 1.84 1.82 0.00 -
P/NAPS 1.67 1.73 1.89 1.68 1.68 1.69 1.78 -4.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 30/05/22 25/02/22 29/11/21 27/08/21 11/05/21 -
Price 4.50 4.63 4.59 4.38 3.96 4.18 4.10 -
P/RPS 5.69 9.11 18.23 4.33 5.21 8.15 15.82 -49.39%
P/EPS 19.83 31.92 63.71 15.03 17.98 27.84 52.02 -47.39%
EY 5.04 3.13 1.57 6.65 5.56 3.59 1.92 90.17%
DY 2.67 1.73 0.00 3.47 1.89 1.79 0.00 -
P/NAPS 1.77 1.83 1.86 1.77 1.64 1.72 1.74 1.14%

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