[PBBANK] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 0.68%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 21,426,926 19,622,502 20,303,934 22,454,734 22,041,785 20,858,174 20,102,740 1.06%
PBT 8,831,050 7,366,575 6,285,063 7,134,144 7,101,165 7,117,672 6,554,032 5.09%
Tax -2,661,423 -1,636,698 -1,352,803 -1,554,701 -1,436,253 -1,570,693 -1,286,597 12.87%
NP 6,169,627 5,729,877 4,932,260 5,579,443 5,664,912 5,546,979 5,267,435 2.66%
-
NP to SH 6,119,499 5,656,531 4,871,702 5,511,558 5,590,611 5,470,035 5,206,875 2.72%
-
Tax Rate 30.14% 22.22% 21.52% 21.79% 20.23% 22.07% 19.63% -
Total Cost 15,257,299 13,892,625 15,371,674 16,875,291 16,376,873 15,311,195 14,835,305 0.46%
-
Net Worth 50,178,577 48,161,807 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 6.58%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,299,817 2,950,425 2,523,389 2,833,960 2,678,675 2,355,511 2,239,666 6.66%
Div Payout % 53.92% 52.16% 51.80% 51.42% 47.91% 43.06% 43.01% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 50,178,577 48,161,807 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 6.58%
NOSH 19,410,691 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 30.75%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 28.79% 29.20% 24.29% 24.85% 25.70% 26.59% 26.20% -
ROE 12.20% 11.74% 10.31% 12.64% 13.64% 14.64% 15.22% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 110.39 101.09 104.60 578.41 567.77 540.16 520.59 -22.76%
EPS 31.53 29.14 25.10 141.97 144.37 141.66 134.84 -21.50%
DPS 17.00 15.20 13.00 73.00 69.00 61.00 58.00 -18.49%
NAPS 2.5851 2.4812 2.4341 11.2295 10.5542 9.6762 8.8601 -18.55%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 110.35 101.06 104.57 115.65 113.52 107.42 103.53 1.06%
EPS 31.52 29.13 25.09 28.39 28.79 28.17 26.82 2.72%
DPS 16.99 15.20 13.00 14.60 13.80 12.13 11.53 6.67%
NAPS 2.5843 2.4804 2.4334 2.2452 2.1102 1.9244 1.7621 6.58%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.32 4.16 20.60 19.44 24.76 20.78 19.72 -
P/RPS 3.91 4.12 19.69 3.36 4.36 3.85 3.79 0.52%
P/EPS 13.70 14.28 82.08 13.69 17.19 14.67 14.62 -1.07%
EY 7.30 7.01 1.22 7.30 5.82 6.82 6.84 1.09%
DY 3.94 3.65 0.63 3.76 2.79 2.94 2.94 4.99%
P/NAPS 1.67 1.68 8.46 1.73 2.35 2.15 2.23 -4.70%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 26/02/20 20/02/19 22/02/18 02/02/17 -
Price 4.15 4.38 4.17 17.48 25.06 22.28 20.14 -
P/RPS 3.76 4.33 3.99 3.02 4.41 4.12 3.87 -0.47%
P/EPS 13.16 15.03 16.61 12.31 17.40 15.73 14.94 -2.09%
EY 7.60 6.65 6.02 8.12 5.75 6.36 6.70 2.12%
DY 4.10 3.47 3.12 4.18 2.75 2.74 2.88 6.06%
P/NAPS 1.61 1.77 1.71 1.56 2.37 2.30 2.27 -5.56%

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