[PBBANK] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 12.23%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 6,263,294 6,123,237 6,062,910 5,503,106 4,973,686 4,887,224 4,858,627 18.50%
PBT 2,095,468 2,208,983 2,520,942 2,287,205 2,022,629 2,000,274 1,806,161 10.44%
Tax -467,654 -485,978 -799,931 -682,956 -591,078 -587,458 -407,577 9.62%
NP 1,627,814 1,723,005 1,721,011 1,604,249 1,431,551 1,412,816 1,398,584 10.67%
-
NP to SH 1,618,575 1,713,963 1,713,677 1,590,311 1,416,956 1,398,555 1,380,831 11.20%
-
Tax Rate 22.32% 22.00% 31.73% 29.86% 29.22% 29.37% 22.57% -
Total Cost 4,635,480 4,400,232 4,341,899 3,898,857 3,542,135 3,474,408 3,460,043 21.59%
-
Net Worth 53,303,699 51,308,282 50,178,577 49,213,866 49,097,405 47,990,993 48,161,807 7.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,746,962 - 970,534 776,427 1,552,855 - 1,494,623 10.99%
Div Payout % 107.93% - 56.63% 48.82% 109.59% - 108.24% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 53,303,699 51,308,282 50,178,577 49,213,866 49,097,405 47,990,993 48,161,807 7.01%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.99% 28.14% 28.39% 29.15% 28.78% 28.91% 28.79% -
ROE 3.04% 3.34% 3.42% 3.23% 2.89% 2.91% 2.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.27 31.55 31.23 28.35 25.62 25.18 25.03 18.51%
EPS 8.34 8.83 8.83 8.19 7.30 7.21 7.11 11.25%
DPS 9.00 0.00 5.00 4.00 8.00 0.00 7.70 10.99%
NAPS 2.7461 2.6433 2.5851 2.5354 2.5294 2.4724 2.4812 7.01%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.27 31.55 31.23 28.35 25.62 25.18 25.03 18.51%
EPS 8.34 8.83 8.83 8.19 7.30 7.21 7.11 11.25%
DPS 9.00 0.00 5.00 4.00 8.00 0.00 7.70 10.99%
NAPS 2.7461 2.6433 2.5851 2.5354 2.5294 2.4724 2.4812 7.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.85 4.00 4.32 4.23 4.37 4.67 4.16 -
P/RPS 11.93 12.68 13.83 14.92 17.05 18.55 16.62 -19.87%
P/EPS 46.17 45.30 48.93 51.63 59.86 64.82 58.48 -14.61%
EY 2.17 2.21 2.04 1.94 1.67 1.54 1.71 17.26%
DY 2.34 0.00 1.16 0.95 1.83 0.00 1.85 17.00%
P/NAPS 1.40 1.51 1.67 1.67 1.73 1.89 1.68 -11.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 27/02/23 30/11/22 29/08/22 30/05/22 25/02/22 -
Price 4.12 3.89 4.15 4.50 4.63 4.59 4.38 -
P/RPS 12.77 12.33 13.29 15.87 18.07 18.23 17.50 -18.99%
P/EPS 49.41 44.05 47.01 54.93 63.43 63.71 61.57 -13.67%
EY 2.02 2.27 2.13 1.82 1.58 1.57 1.62 15.89%
DY 2.18 0.00 1.20 0.89 1.73 0.00 1.76 15.38%
P/NAPS 1.50 1.47 1.61 1.77 1.83 1.86 1.77 -10.47%

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