[PBBANK] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
20-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -4.13%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 22,060,720 22,271,796 21,396,612 20,112,740 20,029,204 18,401,212 15,793,508 5.72%
PBT 6,908,588 7,277,040 7,175,836 6,525,888 6,606,232 5,954,712 5,308,400 4.48%
Tax -1,540,852 -1,568,204 -1,484,720 -1,464,516 -1,625,992 -1,217,904 -1,200,268 4.24%
NP 5,367,736 5,708,836 5,691,116 5,061,372 4,980,240 4,736,808 4,108,132 4.55%
-
NP to SH 5,316,304 5,640,372 5,621,520 4,991,924 4,919,160 4,686,076 4,067,728 4.55%
-
Tax Rate 22.30% 21.55% 20.69% 22.44% 24.61% 20.45% 22.61% -
Total Cost 16,692,984 16,562,960 15,705,496 15,051,368 15,048,964 13,664,404 11,685,376 6.11%
-
Net Worth 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 13.34%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 43,266,818 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 13.34%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,501,831 1.73%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 24.33% 25.63% 26.60% 25.17% 24.86% 25.74% 26.01% -
ROE 12.29% 13.76% 14.94% 14.60% 15.81% 16.68% 19.95% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 568.26 573.70 554.10 520.85 518.69 476.53 451.01 3.92%
EPS 136.96 145.28 145.56 129.28 127.40 121.36 116.16 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1451 10.5552 9.741 8.8558 8.0569 7.2747 5.8219 11.41%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 113.65 114.74 110.23 103.62 103.19 94.80 81.36 5.72%
EPS 27.39 29.06 28.96 25.72 25.34 24.14 20.96 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.229 2.111 1.9378 1.7617 1.6028 1.4472 1.0503 13.34%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 15.90 23.16 24.00 19.90 18.78 18.88 19.16 -
P/RPS 2.80 4.04 4.33 3.82 3.62 3.96 4.25 -6.71%
P/EPS 11.61 15.94 16.49 15.39 14.74 15.56 16.49 -5.67%
EY 8.61 6.27 6.07 6.50 6.78 6.43 6.06 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.19 2.46 2.25 2.33 2.60 3.29 -12.95%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 29/04/19 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 -
Price 15.26 22.58 23.78 19.92 19.02 19.60 20.20 -
P/RPS 2.69 3.94 4.29 3.82 3.67 4.11 4.48 -8.14%
P/EPS 11.14 15.54 16.33 15.41 14.93 16.15 17.39 -7.14%
EY 8.97 6.43 6.12 6.49 6.70 6.19 5.75 7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.14 2.44 2.25 2.36 2.69 3.47 -14.33%

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