[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 49.39%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 14,763,875 15,387,170 16,780,610 16,409,767 15,507,624 15,018,657 14,252,504 0.58%
PBT 5,560,414 4,810,343 5,311,651 5,311,446 5,160,435 4,761,321 4,633,619 3.08%
Tax -1,229,121 -1,043,458 -1,152,432 -1,071,575 -1,118,821 -993,155 -1,019,551 3.16%
NP 4,331,293 3,766,885 4,159,219 4,239,871 4,041,614 3,768,166 3,614,068 3.06%
-
NP to SH 4,275,700 3,723,743 4,105,691 4,185,255 3,984,567 3,724,093 3,569,724 3.05%
-
Tax Rate 22.10% 21.69% 21.70% 20.17% 21.68% 20.86% 22.00% -
Total Cost 10,432,582 11,620,285 12,621,391 12,169,896 11,466,010 11,250,491 10,638,436 -0.32%
-
Net Worth 46,991,345 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 7.97%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,455,801 - 1,281,105 1,242,284 1,042,603 1,003,988 926,758 7.81%
Div Payout % 34.05% - 31.20% 29.68% 26.17% 26.96% 25.96% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 46,991,345 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 7.97%
NOSH 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 30.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 29.34% 24.48% 24.79% 25.84% 26.06% 25.09% 25.36% -
ROE 9.10% 8.08% 9.64% 10.52% 11.10% 11.34% 12.04% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 76.06 396.36 432.25 422.70 401.60 388.93 369.09 -23.12%
EPS 22.03 95.92 105.76 108.17 103.19 96.44 92.44 -21.24%
DPS 7.50 0.00 33.00 32.00 27.00 26.00 24.00 -17.60%
NAPS 2.4209 11.8701 10.9746 10.2521 9.2991 8.5009 7.6758 -17.48%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 76.04 79.25 86.42 84.51 79.87 77.35 73.40 0.59%
EPS 22.02 19.18 21.15 21.56 20.52 19.18 18.38 3.05%
DPS 7.50 0.00 6.60 6.40 5.37 5.17 4.77 7.82%
NAPS 2.4202 2.3733 2.1943 2.0498 1.8494 1.6906 1.5265 7.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.07 15.70 20.08 25.00 20.44 19.82 17.52 -
P/RPS 5.35 3.96 4.65 5.91 5.09 5.10 4.75 2.00%
P/EPS 18.48 16.37 18.99 23.19 19.81 20.55 18.95 -0.41%
EY 5.41 6.11 5.27 4.31 5.05 4.87 5.28 0.40%
DY 1.84 0.00 1.64 1.28 1.32 1.31 1.37 5.03%
P/NAPS 1.68 1.32 1.83 2.44 2.20 2.33 2.28 -4.95%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 -
Price 3.96 18.60 19.86 24.90 20.48 19.80 18.64 -
P/RPS 5.21 4.69 4.59 5.89 5.10 5.09 5.05 0.52%
P/EPS 17.98 19.39 18.78 23.10 19.85 20.53 20.16 -1.88%
EY 5.56 5.16 5.33 4.33 5.04 4.87 4.96 1.91%
DY 1.89 0.00 1.66 1.29 1.32 1.31 1.29 6.56%
P/NAPS 1.64 1.57 1.81 2.43 2.20 2.33 2.43 -6.33%

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