[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
20-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 49.81%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,780,610 16,409,767 15,507,624 15,018,657 14,252,504 12,331,486 11,345,627 6.73%
PBT 5,311,651 5,311,446 5,160,435 4,761,321 4,633,619 4,246,977 3,968,698 4.97%
Tax -1,152,432 -1,071,575 -1,118,821 -993,155 -1,019,551 -949,978 -898,127 4.24%
NP 4,159,219 4,239,871 4,041,614 3,768,166 3,614,068 3,296,999 3,070,571 5.18%
-
NP to SH 4,105,691 4,185,255 3,984,567 3,724,093 3,569,724 3,264,849 3,039,066 5.13%
-
Tax Rate 21.70% 20.17% 21.68% 20.86% 22.00% 22.37% 22.63% -
Total Cost 12,621,391 12,169,896 11,466,010 11,250,491 10,638,436 9,034,487 8,275,056 7.28%
-
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 14.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,281,105 1,242,284 1,042,603 1,003,988 926,758 859,569 770,447 8.84%
Div Payout % 31.20% 29.68% 26.17% 26.96% 25.96% 26.33% 25.35% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 14.12%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,502,035 1.73%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.79% 25.84% 26.06% 25.09% 25.36% 26.74% 27.06% -
ROE 9.64% 10.52% 11.10% 11.34% 12.04% 12.61% 15.77% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.25 422.70 401.60 388.93 369.09 329.96 323.97 4.92%
EPS 105.76 108.17 103.19 96.44 92.44 91.16 86.78 3.34%
DPS 33.00 32.00 27.00 26.00 24.00 23.00 22.00 6.98%
NAPS 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 5.5039 12.18%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.45 84.54 79.89 77.37 73.43 63.53 58.45 6.73%
EPS 21.15 21.56 20.53 19.19 18.39 16.82 15.66 5.13%
DPS 6.60 6.40 5.37 5.17 4.77 4.43 3.97 8.83%
NAPS 2.1949 2.0504 1.8499 1.6911 1.527 1.3337 0.993 14.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 20.08 25.00 20.44 19.82 17.52 18.90 17.74 -
P/RPS 4.65 5.91 5.09 5.10 4.75 5.73 5.48 -2.69%
P/EPS 18.99 23.19 19.81 20.55 18.95 21.63 20.44 -1.21%
EY 5.27 4.31 5.05 4.87 5.28 4.62 4.89 1.25%
DY 1.64 1.28 1.32 1.31 1.37 1.22 1.24 4.76%
P/NAPS 1.83 2.44 2.20 2.33 2.28 2.73 3.22 -8.98%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 22/10/13 -
Price 19.86 24.90 20.48 19.80 18.64 18.62 18.50 -
P/RPS 4.59 5.89 5.10 5.09 5.05 5.64 5.71 -3.57%
P/EPS 18.78 23.10 19.85 20.53 20.16 21.31 21.32 -2.09%
EY 5.33 4.33 5.04 4.87 4.96 4.69 4.69 2.15%
DY 1.66 1.29 1.32 1.31 1.29 1.24 1.19 5.70%
P/NAPS 1.81 2.43 2.20 2.33 2.43 2.69 3.36 -9.79%

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