[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 54.45%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 15,387,170 16,780,610 16,409,767 15,507,624 15,018,657 14,252,504 12,331,486 3.75%
PBT 4,810,343 5,311,651 5,311,446 5,160,435 4,761,321 4,633,619 4,246,977 2.09%
Tax -1,043,458 -1,152,432 -1,071,575 -1,118,821 -993,155 -1,019,551 -949,978 1.57%
NP 3,766,885 4,159,219 4,239,871 4,041,614 3,768,166 3,614,068 3,296,999 2.24%
-
NP to SH 3,723,743 4,105,691 4,185,255 3,984,567 3,724,093 3,569,724 3,264,849 2.21%
-
Tax Rate 21.69% 21.70% 20.17% 21.68% 20.86% 22.00% 22.37% -
Total Cost 11,620,285 12,621,391 12,169,896 11,466,010 11,250,491 10,638,436 9,034,487 4.28%
-
Net Worth 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 10.07%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 1,281,105 1,242,284 1,042,603 1,003,988 926,758 859,569 -
Div Payout % - 31.20% 29.68% 26.17% 26.96% 25.96% 26.33% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 10.07%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 24.48% 24.79% 25.84% 26.06% 25.09% 25.36% 26.74% -
ROE 8.08% 9.64% 10.52% 11.10% 11.34% 12.04% 12.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 396.36 432.25 422.70 401.60 388.93 369.09 329.96 3.10%
EPS 95.92 105.76 108.17 103.19 96.44 92.44 91.16 0.85%
DPS 0.00 33.00 32.00 27.00 26.00 24.00 23.00 -
NAPS 11.8701 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 9.38%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 79.25 86.42 84.51 79.87 77.35 73.40 63.51 3.75%
EPS 19.18 21.15 21.56 20.52 19.18 18.38 16.81 2.22%
DPS 0.00 6.60 6.40 5.37 5.17 4.77 4.43 -
NAPS 2.3733 2.1943 2.0498 1.8494 1.6906 1.5265 1.3333 10.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 15.70 20.08 25.00 20.44 19.82 17.52 18.90 -
P/RPS 3.96 4.65 5.91 5.09 5.10 4.75 5.73 -5.96%
P/EPS 16.37 18.99 23.19 19.81 20.55 18.95 21.63 -4.53%
EY 6.11 5.27 4.31 5.05 4.87 5.28 4.62 4.76%
DY 0.00 1.64 1.28 1.32 1.31 1.37 1.22 -
P/NAPS 1.32 1.83 2.44 2.20 2.33 2.28 2.73 -11.39%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 -
Price 18.60 19.86 24.90 20.48 19.80 18.64 18.62 -
P/RPS 4.69 4.59 5.89 5.10 5.09 5.05 5.64 -3.02%
P/EPS 19.39 18.78 23.10 19.85 20.53 20.16 21.31 -1.55%
EY 5.16 5.33 4.33 5.04 4.87 4.96 4.69 1.60%
DY 0.00 1.66 1.29 1.32 1.31 1.29 1.24 -
P/NAPS 1.57 1.81 2.43 2.20 2.33 2.43 2.69 -8.57%

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