[PBBANK] QoQ TTM 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- 0.59%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 22,662,939 21,426,926 20,222,643 19,531,621 19,479,412 19,622,502 19,680,639 9.87%
PBT 9,039,759 8,831,050 8,116,269 7,595,130 7,367,902 7,366,575 7,035,134 18.21%
Tax -2,559,943 -2,661,423 -2,269,069 -1,971,681 -1,774,445 -1,636,698 -1,538,466 40.46%
NP 6,479,816 6,169,627 5,847,200 5,623,449 5,593,457 5,729,877 5,496,668 11.60%
-
NP to SH 6,434,907 6,119,499 5,786,653 5,557,694 5,525,118 5,656,531 5,423,659 12.08%
-
Tax Rate 28.32% 30.14% 27.96% 25.96% 24.08% 22.22% 21.87% -
Total Cost 16,183,123 15,257,299 14,375,443 13,908,172 13,885,955 13,892,625 14,183,971 9.19%
-
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 3,299,817 3,823,906 3,047,478 2,950,425 2,950,425 3,979,191 -11.74%
Div Payout % 51.28% 53.92% 66.08% 54.83% 53.40% 52.16% 73.37% -
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 28.59% 28.79% 28.91% 28.79% 28.71% 29.20% 27.93% -
ROE 12.54% 12.20% 11.76% 11.32% 11.51% 11.74% 11.54% -
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 116.75 110.39 104.18 100.62 100.35 101.09 101.39 9.86%
EPS 33.15 31.53 29.81 28.63 28.46 29.14 27.94 12.08%
DPS 17.00 17.00 19.70 15.70 15.20 15.20 20.50 -11.74%
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 116.72 110.35 104.15 100.59 100.32 101.06 101.36 9.87%
EPS 33.14 31.52 29.80 28.62 28.46 29.13 27.93 12.08%
DPS 16.99 16.99 19.69 15.70 15.20 15.20 20.49 -11.74%
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 3.43 3.91 4.06 4.34 4.65 4.12 4.01 -9.89%
P/EPS 12.07 13.70 14.19 15.26 16.41 14.28 14.57 -11.80%
EY 8.29 7.30 7.05 6.55 6.10 7.01 6.87 13.35%
DY 4.25 3.94 4.66 3.59 3.25 3.65 5.04 -10.75%
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 4.37 3.96 -
P/RPS 3.33 3.76 4.32 4.60 4.57 4.32 3.91 -10.16%
P/EPS 11.73 13.16 15.09 16.17 16.13 15.00 14.17 -11.84%
EY 8.52 7.60 6.62 6.18 6.20 6.67 7.06 13.36%
DY 4.37 4.10 4.38 3.39 3.31 3.48 5.18 -10.72%
P/NAPS 1.47 1.61 1.77 1.83 1.86 1.76 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