[PBBANK] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
02-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 4.86%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 22,454,734 22,041,785 20,858,174 20,102,740 19,181,550 16,860,071 15,264,300 6.64%
PBT 7,134,144 7,101,165 7,117,672 6,554,032 6,491,395 5,814,255 5,309,984 5.04%
Tax -1,554,701 -1,436,253 -1,570,693 -1,286,597 -1,370,156 -1,250,915 -1,204,342 4.34%
NP 5,579,443 5,664,912 5,546,979 5,267,435 5,121,239 4,563,340 4,105,642 5.24%
-
NP to SH 5,511,558 5,590,611 5,470,035 5,206,875 5,062,152 4,518,830 4,064,683 5.20%
-
Tax Rate 21.79% 20.23% 22.07% 19.63% 21.11% 21.51% 22.68% -
Total Cost 16,875,291 16,376,873 15,311,195 14,835,305 14,060,311 12,296,731 11,158,658 7.13%
-
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,424,279 13.46%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,833,960 2,678,675 2,355,511 2,239,666 2,162,436 2,085,206 1,821,157 7.64%
Div Payout % 51.42% 47.91% 43.06% 43.01% 42.72% 46.14% 44.80% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,424,279 13.46%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,502,225 1.73%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 24.85% 25.70% 26.59% 26.20% 26.70% 27.07% 26.90% -
ROE 12.64% 13.64% 14.64% 15.22% 16.21% 16.12% 19.90% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 578.41 567.77 540.16 520.59 496.74 436.62 435.85 4.82%
EPS 141.97 144.37 141.66 134.84 131.09 123.74 116.06 3.41%
DPS 73.00 69.00 61.00 58.00 56.00 54.00 52.00 5.81%
NAPS 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 11.53%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 115.68 113.55 107.46 103.57 98.82 86.86 78.64 6.64%
EPS 28.39 28.80 28.18 26.82 26.08 23.28 20.94 5.20%
DPS 14.60 13.80 12.14 11.54 11.14 10.74 9.38 7.64%
NAPS 2.2459 2.1108 1.9249 1.7626 1.609 1.4438 1.0522 13.46%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 19.44 24.76 20.78 19.72 18.52 18.30 19.40 -
P/RPS 3.36 4.36 3.85 3.79 3.73 4.19 4.45 -4.57%
P/EPS 13.69 17.19 14.67 14.62 14.13 15.64 16.72 -3.27%
EY 7.30 5.82 6.82 6.84 7.08 6.39 5.98 3.37%
DY 3.76 2.79 2.94 2.94 3.02 2.95 2.68 5.80%
P/NAPS 1.73 2.35 2.15 2.23 2.29 2.52 3.33 -10.33%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 -
Price 17.48 25.06 22.28 20.14 18.38 18.44 19.06 -
P/RPS 3.02 4.41 4.12 3.87 3.70 4.22 4.37 -5.96%
P/EPS 12.31 17.40 15.73 14.94 14.02 15.76 16.42 -4.68%
EY 8.12 5.75 6.36 6.70 7.13 6.35 6.09 4.90%
DY 4.18 2.75 2.74 2.88 3.05 2.93 2.73 7.35%
P/NAPS 1.56 2.37 2.30 2.27 2.27 2.54 3.27 -11.59%

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