[PBBANK] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1.07%
YoY- 4.97%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,332,626 21,570,182 20,390,664 19,975,114 18,675,962 16,014,956 14,952,170 6.91%
PBT 7,099,668 7,103,370 6,734,962 6,406,158 6,039,650 5,389,588 5,221,068 5.25%
Tax -1,538,858 -1,426,788 -1,500,274 -1,374,854 -1,245,444 -1,199,858 -1,194,650 4.30%
NP 5,560,810 5,676,582 5,234,688 5,031,304 4,794,206 4,189,730 4,026,418 5.52%
-
NP to SH 5,486,078 5,603,200 5,159,614 4,971,886 4,736,658 4,146,656 3,983,612 5.47%
-
Tax Rate 21.68% 20.09% 22.28% 21.46% 20.62% 22.26% 22.88% -
Total Cost 16,771,816 15,893,600 15,155,976 14,943,810 13,881,756 11,825,226 10,925,752 7.40%
-
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 14.32%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,562,211 2,472,916 2,085,206 2,007,976 1,853,517 1,611,031 1,541,049 8.83%
Div Payout % 46.70% 44.13% 40.41% 40.39% 39.13% 38.85% 38.68% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 14.32%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,502,243 3,502,384 1.72%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 24.90% 26.32% 25.67% 25.19% 25.67% 26.16% 26.93% -
ROE 12.94% 14.25% 14.52% 15.32% 16.15% 19.35% 20.98% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 575.27 558.24 528.05 517.29 483.65 457.28 426.91 5.09%
EPS 141.32 145.06 133.62 128.76 122.66 118.40 113.74 3.68%
DPS 66.00 64.00 54.00 52.00 48.00 46.00 44.00 6.98%
NAPS 10.924 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 12.38%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 115.02 111.09 105.02 102.88 96.19 82.48 77.01 6.91%
EPS 28.25 28.86 26.57 25.61 24.39 21.36 20.52 5.47%
DPS 13.20 12.74 10.74 10.34 9.55 8.30 7.94 8.83%
NAPS 2.1841 2.025 1.8296 1.6709 1.5102 1.1038 0.9779 14.32%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 23.00 23.36 20.32 19.40 18.72 19.58 16.94 -
P/RPS 4.00 4.18 3.85 3.75 3.87 4.28 3.97 0.12%
P/EPS 16.28 16.11 15.21 15.07 15.26 16.54 14.89 1.49%
EY 6.14 6.21 6.58 6.64 6.55 6.05 6.71 -1.46%
DY 2.87 2.74 2.66 2.68 2.56 2.35 2.60 1.65%
P/NAPS 2.11 2.30 2.21 2.31 2.47 3.20 3.12 -6.30%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 -
Price 20.80 24.48 20.42 19.56 18.88 20.00 17.10 -
P/RPS 3.62 4.39 3.87 3.78 3.90 4.37 4.01 -1.69%
P/EPS 14.72 16.88 15.28 15.19 15.39 16.89 15.03 -0.34%
EY 6.79 5.92 6.54 6.58 6.50 5.92 6.65 0.34%
DY 3.17 2.61 2.64 2.66 2.54 2.30 2.57 3.55%
P/NAPS 1.90 2.41 2.22 2.33 2.49 3.27 3.15 -8.07%

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