[PBBANK] QoQ TTM Result on 31-Dec-2022 [#4]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

27-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 5.75%

YoY- 8.18%

Quarter Report

4th Quarter and Financial Year Ended 31 December 2022 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	24,929,959	23,952,547	22,662,939	21,426,926	20,222,643	19,531,621	19,479,412	17.85%
YoY %	4.08%	5.69%	5.77%	5.96%	3.54%	0.27%	-	-
Horiz. %	127.98%	122.96%	116.34%	110.00%	103.82%	100.27%	100.00%	-
PBT	8,992,105	9,112,598	9,039,759	8,831,050	8,116,269	7,595,130	7,367,902	14.18%
YoY %	-1.32%	0.81%	2.36%	8.81%	6.86%	3.08%	-	-
Horiz. %	122.04%	123.68%	122.69%	119.86%	110.16%	103.08%	100.00%	-
Tax	-2,213,162	-2,436,519	-2,559,943	-2,661,423	-2,269,069	-1,971,681	-1,774,445	15.85%
YoY %	9.17%	4.82%	3.81%	-17.29%	-15.08%	-11.12%	-	-
Horiz. %	124.72%	137.31%	144.27%	149.99%	127.87%	111.12%	100.00%	-
NP	6,778,943	6,676,079	6,479,816	6,169,627	5,847,200	5,623,449	5,593,457	13.65%
YoY %	1.54%	3.03%	5.03%	5.51%	3.98%	0.54%	-	-
Horiz. %	121.19%	119.36%	115.85%	110.30%	104.54%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,747,534	6,636,526	6,434,907	6,119,499	5,786,653	5,557,694	5,525,118	14.23%
YoY %	1.67%	3.13%	5.15%	5.75%	4.12%	0.59%	-	-
Horiz. %	122.12%	120.12%	116.47%	110.76%	104.73%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.61%	26.74%	28.32%	30.14%	27.96%	25.96%	24.08%	-
YoY %	-7.97%	-5.58%	-6.04%	7.80%	7.70%	7.81%	-	-
Horiz. %	102.20%	111.05%	117.61%	125.17%	116.11%	107.81%	100.00%	-
Total Cost	18,151,016	17,276,468	16,183,123	15,257,299	14,375,443	13,908,172	13,885,955	19.53%
YoY %	5.06%	6.76%	6.07%	6.13%	3.36%	0.16%	-	-
Horiz. %	130.71%	124.42%	116.54%	109.88%	103.53%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,210,531	53,303,699	51,308,282	50,178,577	49,213,866	49,097,405	47,990,993	7.11%
YoY %	-0.17%	3.89%	2.25%	1.96%	0.24%	2.31%	-	-
Horiz. %	110.88%	111.07%	106.91%	104.56%	102.55%	102.31%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	2,717,496	3,493,924	3,299,817	3,299,817	3,823,906	3,047,478	2,950,425	-5.33%
YoY %	-22.22%	5.88%	0.00%	-13.71%	25.48%	3.29%	-	-
Horiz. %	92.11%	118.42%	111.84%	111.84%	129.61%	103.29%	100.00%	-
Div Payout %	40.27%	52.65%	51.28%	53.92%	66.08%	54.83%	53.40%	-
YoY %	-23.51%	2.67%	-4.90%	-18.40%	20.52%	2.68%	-	-
Horiz. %	75.41%	98.60%	96.03%	100.97%	123.75%	102.68%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	53,210,531	53,303,699	51,308,282	50,178,577	49,213,866	49,097,405	47,990,993	7.11%
YoY %	-0.17%	3.89%	2.25%	1.96%	0.24%	2.31%	-	-
Horiz. %	110.88%	111.07%	106.91%	104.56%	102.55%	102.31%	100.00%	-
NOSH	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	27.19%	27.87%	28.59%	28.79%	28.91%	28.79%	28.71%	-
YoY %	-2.44%	-2.52%	-0.69%	-0.42%	0.42%	0.28%	-	-
Horiz. %	94.71%	97.07%	99.58%	100.28%	100.70%	100.28%	100.00%	-
ROE	12.68%	12.45%	12.54%	12.20%	11.76%	11.32%	11.51%	-
YoY %	1.85%	-0.72%	2.79%	3.74%	3.89%	-1.65%	-	-
Horiz. %	110.17%	108.17%	108.95%	105.99%	102.17%	98.35%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	128.43	123.40	116.75	110.39	104.18	100.62	100.35	17.86%
YoY %	4.08%	5.70%	5.76%	5.96%	3.54%	0.27%	-	-
Horiz. %	127.98%	122.97%	116.34%	110.00%	103.82%	100.27%	100.00%	-
EPS	34.76	34.19	33.15	31.53	29.81	28.63	28.46	14.24%
YoY %	1.67%	3.14%	5.14%	5.77%	4.12%	0.60%	-	-
Horiz. %	122.14%	120.13%	116.48%	110.79%	104.74%	100.60%	100.00%	-
DPS	14.00	18.00	17.00	17.00	19.70	15.70	15.20	-5.33%
YoY %	-22.22%	5.88%	0.00%	-13.71%	25.48%	3.29%	-	-
Horiz. %	92.11%	118.42%	111.84%	111.84%	129.61%	103.29%	100.00%	-
NAPS	2.7413	2.7461	2.6433	2.5851	2.5354	2.5294	2.4724	7.11%
YoY %	-0.17%	3.89%	2.25%	1.96%	0.24%	2.31%	-	-
Horiz. %	110.88%	111.07%	106.91%	104.56%	102.55%	102.31%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 19,410,691
RPS	128.43	123.40	116.75	110.39	104.18	100.62	100.35	17.86%
YoY %	4.08%	5.70%	5.76%	5.96%	3.54%	0.27%	-	-
Horiz. %	127.98%	122.97%	116.34%	110.00%	103.82%	100.27%	100.00%	-
EPS	34.76	34.19	33.15	31.53	29.81	28.63	28.46	14.24%
YoY %	1.67%	3.14%	5.14%	5.77%	4.12%	0.60%	-	-
Horiz. %	122.14%	120.13%	116.48%	110.79%	104.74%	100.60%	100.00%	-
DPS	14.00	18.00	17.00	17.00	19.70	15.70	15.20	-5.33%
YoY %	-22.22%	5.88%	0.00%	-13.71%	25.48%	3.29%	-	-
Horiz. %	92.11%	118.42%	111.84%	111.84%	129.61%	103.29%	100.00%	-
NAPS	2.7413	2.7461	2.6433	2.5851	2.5354	2.5294	2.4724	7.11%
YoY %	-0.17%	3.89%	2.25%	1.96%	0.24%	2.31%	-	-
Horiz. %	110.88%	111.07%	106.91%	104.56%	102.55%	102.31%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.06	3.85	4.00	4.32	4.23	4.37	4.67	-
P/RPS	3.16	3.12	3.43	3.91	4.06	4.34	4.65	-22.68%
YoY %	1.28%	-9.04%	-12.28%	-3.69%	-6.45%	-6.67%	-	-
Horiz. %	67.96%	67.10%	73.76%	84.09%	87.31%	93.33%	100.00%	-
P/EPS	11.68	11.26	12.07	13.70	14.19	15.26	16.41	-20.26%
YoY %	3.73%	-6.71%	-11.90%	-3.45%	-7.01%	-7.01%	-	-
Horiz. %	71.18%	68.62%	73.55%	83.49%	86.47%	92.99%	100.00%	-
EY	8.56	8.88	8.29	7.30	7.05	6.55	6.10	25.31%
YoY %	-3.60%	7.12%	13.56%	3.55%	7.63%	7.38%	-	-
Horiz. %	140.33%	145.57%	135.90%	119.67%	115.57%	107.38%	100.00%	-
DY	3.45	4.68	4.25	3.94	4.66	3.59	3.25	4.05%
YoY %	-26.28%	10.12%	7.87%	-15.45%	29.81%	10.46%	-	-
Horiz. %	106.15%	144.00%	130.77%	121.23%	143.38%	110.46%	100.00%	-
P/NAPS	1.48	1.40	1.51	1.67	1.67	1.73	1.89	-15.03%
YoY %	5.71%	-7.28%	-9.58%	0.00%	-3.47%	-8.47%	-	-
Horiz. %	78.31%	74.07%	79.89%	88.36%	88.36%	91.53%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	29/08/23	25/05/23	27/02/23	30/11/22	29/08/22	30/05/22	-
Price	4.24	4.14	3.89	4.15	4.50	4.63	4.59	-
P/RPS	3.30	3.35	3.33	3.76	4.32	4.60	4.57	-19.49%
YoY %	-1.49%	0.60%	-11.44%	-12.96%	-6.09%	0.66%	-	-
Horiz. %	72.21%	73.30%	72.87%	82.28%	94.53%	100.66%	100.00%	-
P/EPS	12.20	12.11	11.73	13.16	15.09	16.17	16.13	-16.97%
YoY %	0.74%	3.24%	-10.87%	-12.79%	-6.68%	0.25%	-	-
Horiz. %	75.64%	75.08%	72.72%	81.59%	93.55%	100.25%	100.00%	-
EY	8.20	8.26	8.52	7.60	6.62	6.18	6.20	20.46%
YoY %	-0.73%	-3.05%	12.11%	14.80%	7.12%	-0.32%	-	-
Horiz. %	132.26%	133.23%	137.42%	122.58%	106.77%	99.68%	100.00%	-
DY	3.30	4.35	4.37	4.10	4.38	3.39	3.31	-0.20%
YoY %	-24.14%	-0.46%	6.59%	-6.39%	29.20%	2.42%	-	-
Horiz. %	99.70%	131.42%	132.02%	123.87%	132.33%	102.42%	100.00%	-
P/NAPS	1.55	1.51	1.47	1.61	1.77	1.83	1.86	-11.43%
YoY %	2.65%	2.72%	-8.70%	-9.04%	-3.28%	-1.61%	-	-
Horiz. %	83.33%	81.18%	79.03%	86.56%	95.16%	98.39%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 12:10:00

ADX

5 Mins

BUY

2024-06-26 12:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 12:10:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.18

-0.015

252,555,100

INGENIEU

0.06

-0.005

222,955,800

HSI-CXV

0.15

+0.005

165,557,200

HSI-CXF

0.12

0.00

147,212,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,603,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,656,100

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

PETGAS

18.32

+0.28

117,000

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,473,300

HLFG

17.36

+0.16

79,000

ECOWLD-C26

0.16

+0.15

20,100

NOTION

2.18

+0.12

19,314,700

HLBANK

19.28

+0.12

126,900

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.30

-1.20

24,800

KLK

20.66

-0.32

315,000

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

82,100

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

244,700

PPB

14.32

-0.10

68,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More