[PBBANK] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.54%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 24,492,948 19,548,896 20,121,256 22,060,720 22,271,796 21,396,612 20,112,740 3.33%
PBT 8,835,932 8,001,096 7,995,788 6,908,588 7,277,040 7,175,836 6,525,888 5.17%
Tax -1,943,912 -2,349,832 -1,798,844 -1,540,852 -1,568,204 -1,484,720 -1,464,516 4.83%
NP 6,892,020 5,651,264 6,196,944 5,367,736 5,708,836 5,691,116 5,061,372 5.27%
-
NP to SH 6,855,852 5,594,220 6,119,872 5,316,304 5,640,372 5,621,520 4,991,924 5.42%
-
Tax Rate 22.00% 29.37% 22.50% 22.30% 21.55% 20.69% 22.44% -
Total Cost 17,600,928 13,897,632 13,924,312 16,692,984 16,562,960 15,705,496 15,051,368 2.64%
-
Net Worth 51,308,282 47,990,993 45,801,469 43,266,818 40,976,745 37,614,813 34,196,617 6.99%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 51,308,282 47,990,993 45,801,469 43,266,818 40,976,745 37,614,813 34,196,617 6.99%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 28.14% 28.91% 30.80% 24.33% 25.63% 26.60% 25.17% -
ROE 13.36% 11.66% 13.36% 12.29% 13.76% 14.94% 14.60% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 126.18 100.71 103.66 568.26 573.70 554.10 520.85 -21.03%
EPS 35.32 28.84 31.52 136.96 145.28 145.56 129.28 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6433 2.4724 2.3596 11.1451 10.5552 9.741 8.8558 -18.24%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 126.18 100.71 103.66 113.65 114.74 110.23 103.62 3.33%
EPS 35.32 28.84 31.52 27.39 29.06 28.96 25.72 5.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6433 2.4724 2.3596 2.229 2.111 1.9378 1.7617 6.99%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.00 4.67 4.20 15.90 23.16 24.00 19.90 -
P/RPS 3.17 4.64 4.05 2.80 4.04 4.33 3.82 -3.05%
P/EPS 11.33 16.20 13.32 11.61 15.94 16.49 15.39 -4.97%
EY 8.83 6.17 7.51 8.61 6.27 6.07 6.50 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.89 1.78 1.43 2.19 2.46 2.25 -6.42%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 30/05/22 11/05/21 22/05/20 29/04/19 02/05/18 20/04/17 -
Price 3.89 4.59 4.10 15.26 22.58 23.78 19.92 -
P/RPS 3.08 4.56 3.96 2.69 3.94 4.29 3.82 -3.52%
P/EPS 11.01 15.93 13.00 11.14 15.54 16.33 15.41 -5.44%
EY 9.08 6.28 7.69 8.97 6.43 6.12 6.49 5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.86 1.74 1.37 2.14 2.44 2.25 -6.84%

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