[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 102.16%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,785,091 10,195,332 9,987,557 9,337,981 8,007,478 7,476,085 6,839,290 7.88%
PBT 3,551,685 3,367,481 3,203,079 3,019,825 2,694,794 2,610,534 2,457,542 6.32%
Tax -713,394 -750,137 -687,427 -622,722 -599,929 -597,325 -566,461 3.91%
NP 2,838,291 2,617,344 2,515,652 2,397,103 2,094,865 2,013,209 1,891,081 6.99%
-
NP to SH 2,801,600 2,579,807 2,485,943 2,368,329 2,073,328 1,991,806 1,872,250 6.94%
-
Tax Rate 20.09% 22.28% 21.46% 20.62% 22.26% 22.88% 23.05% -
Total Cost 7,946,800 7,577,988 7,471,905 6,940,878 5,912,613 5,462,876 4,948,209 8.21%
-
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 15.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,236,458 1,042,603 1,003,988 926,758 805,515 770,524 700,392 9.93%
Div Payout % 44.13% 40.41% 40.39% 39.13% 38.85% 38.68% 37.41% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 18,987,476 16,628,709 15.41%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,502,243 3,502,384 3,501,960 1.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.32% 25.67% 25.19% 25.67% 26.16% 26.93% 27.65% -
ROE 7.13% 7.26% 7.66% 8.08% 9.67% 10.49% 11.26% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 279.12 264.03 258.64 241.82 228.64 213.46 195.30 6.12%
EPS 72.53 66.81 64.38 61.33 59.20 56.87 53.46 5.21%
DPS 32.00 27.00 26.00 24.00 23.00 22.00 20.00 8.14%
NAPS 10.1759 9.1997 8.4018 7.5935 6.1196 5.4213 4.7484 13.53%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.55 52.51 51.44 48.09 41.24 38.50 35.22 7.88%
EPS 14.43 13.29 12.80 12.20 10.68 10.26 9.64 6.95%
DPS 6.37 5.37 5.17 4.77 4.15 3.97 3.61 9.92%
NAPS 2.025 1.8296 1.6709 1.5102 1.1038 0.9779 0.8564 15.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 23.36 20.32 19.40 18.72 19.58 16.94 13.76 -
P/RPS 8.37 7.70 7.50 7.74 8.56 7.94 7.05 2.90%
P/EPS 32.22 30.42 30.13 30.52 33.07 29.79 25.74 3.81%
EY 3.10 3.29 3.32 3.28 3.02 3.36 3.89 -3.71%
DY 1.37 1.33 1.34 1.28 1.17 1.30 1.45 -0.94%
P/NAPS 2.30 2.21 2.31 2.47 3.20 3.12 2.90 -3.78%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 -
Price 24.48 20.42 19.56 18.88 20.00 17.10 14.34 -
P/RPS 8.77 7.73 7.56 7.81 8.75 8.01 7.34 3.00%
P/EPS 33.76 30.56 30.38 30.78 33.78 30.07 26.82 3.90%
EY 2.96 3.27 3.29 3.25 2.96 3.33 3.73 -3.77%
DY 1.31 1.32 1.33 1.27 1.15 1.29 1.39 -0.98%
P/NAPS 2.41 2.22 2.33 2.49 3.27 3.15 3.02 -3.68%

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