[PBBANK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.19%
YoY- 14.82%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 25,156,065 20,485,354 19,685,166 20,516,226 22,374,146 21,879,689 20,676,832 3.32%
PBT 8,628,217 8,413,477 7,413,885 6,413,790 7,082,201 7,081,928 6,880,580 3.84%
Tax -1,884,308 -2,481,989 -1,638,828 -1,391,277 -1,536,576 -1,428,766 -1,491,761 3.96%
NP 6,743,909 5,931,488 5,775,057 5,022,513 5,545,625 5,653,161 5,388,818 3.80%
-
NP to SH 6,711,809 5,874,429 5,700,933 4,964,990 5,474,254 5,580,340 5,312,756 3.97%
-
Tax Rate 21.84% 29.50% 22.10% 21.69% 21.70% 20.17% 21.68% -
Total Cost 18,412,156 14,553,866 13,910,109 15,493,713 16,828,521 16,226,528 15,288,013 3.14%
-
Net Worth 53,210,531 49,213,866 46,991,345 46,081,370 42,604,914 39,800,070 35,908,418 6.77%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,329,283 3,105,710 1,941,069 - 1,708,140 1,656,379 1,390,137 8.97%
Div Payout % 34.70% 52.87% 34.05% - 31.20% 29.68% 26.17% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 53,210,531 49,213,866 46,991,345 46,081,370 42,604,914 39,800,070 35,908,418 6.77%
NOSH 19,410,691 19,410,691 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 30.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 26.81% 28.95% 29.34% 24.48% 24.79% 25.84% 26.06% -
ROE 12.61% 11.94% 12.13% 10.77% 12.85% 14.02% 14.80% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 129.60 105.54 101.41 528.48 576.34 563.60 535.46 -21.04%
EPS 34.57 30.27 29.37 127.89 141.01 144.23 137.59 -20.55%
DPS 12.00 16.00 10.00 0.00 44.00 42.67 36.00 -16.72%
NAPS 2.7413 2.5354 2.4209 11.8701 10.9746 10.2521 9.2991 -18.41%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 129.60 105.54 101.41 105.70 115.27 112.72 106.52 3.32%
EPS 34.57 30.27 29.37 25.58 28.20 28.75 27.37 3.96%
DPS 12.00 16.00 10.00 0.00 8.80 8.53 7.16 8.98%
NAPS 2.7413 2.5354 2.4209 2.374 2.1949 2.0504 1.8499 6.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.06 4.23 4.07 15.70 20.08 25.00 20.44 -
P/RPS 3.13 4.01 4.01 2.97 3.48 4.44 3.82 -3.26%
P/EPS 11.74 13.98 13.86 12.28 14.24 17.39 14.86 -3.84%
EY 8.52 7.15 7.22 8.15 7.02 5.75 6.73 4.00%
DY 2.96 3.78 2.46 0.00 2.19 1.71 1.76 9.04%
P/NAPS 1.48 1.67 1.68 1.32 1.83 2.44 2.20 -6.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 29/11/21 27/11/20 07/11/19 25/10/18 26/10/17 -
Price 4.24 4.50 3.96 18.60 19.86 24.90 20.48 -
P/RPS 3.27 4.26 3.90 3.52 3.45 4.42 3.82 -2.55%
P/EPS 12.26 14.87 13.48 14.54 14.08 17.32 14.89 -3.18%
EY 8.16 6.73 7.42 6.88 7.10 5.77 6.72 3.28%
DY 2.83 3.56 2.53 0.00 2.22 1.71 1.76 8.23%
P/NAPS 1.55 1.77 1.64 1.57 1.81 2.43 2.20 -5.66%

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