[PBBANK] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
07-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.23%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 5,503,106 4,812,084 5,132,825 5,614,297 5,624,676 5,312,292 5,031,100 1.50%
PBT 2,287,205 1,766,066 1,802,825 1,761,817 1,759,761 1,792,954 1,558,242 6.60%
Tax -682,956 -385,568 -389,482 -383,003 -358,181 -368,684 -305,728 14.32%
NP 1,604,249 1,380,498 1,413,343 1,378,814 1,401,580 1,424,270 1,252,514 4.20%
-
NP to SH 1,590,311 1,361,352 1,392,832 1,362,652 1,383,655 1,404,760 1,238,150 4.25%
-
Tax Rate 29.86% 21.83% 21.60% 21.74% 20.35% 20.56% 19.62% -
Total Cost 3,898,857 3,431,586 3,719,482 4,235,483 4,223,096 3,888,022 3,778,586 0.52%
-
Net Worth 49,213,866 46,991,345 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 6.97%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 776,427 - - - - - - -
Div Payout % 48.82% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 49,213,866 46,991,345 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 6.97%
NOSH 19,410,691 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 30.75%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 29.15% 28.69% 27.54% 24.56% 24.92% 26.81% 24.90% -
ROE 3.23% 2.90% 3.02% 3.20% 3.48% 3.91% 3.77% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 28.35 24.79 132.22 144.62 144.89 137.57 130.29 -22.43%
EPS 8.19 7.01 35.88 35.10 35.64 36.38 32.06 -20.33%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5354 2.4209 11.8701 10.9746 10.2521 9.2991 8.5009 -18.25%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 28.34 24.78 26.44 28.91 28.97 27.36 25.91 1.50%
EPS 8.19 7.01 7.17 7.02 7.13 7.23 6.38 4.24%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5346 2.4202 2.3733 2.1943 2.0498 1.8494 1.6906 6.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.23 4.07 15.70 20.08 25.00 20.44 19.82 -
P/RPS 14.92 16.42 11.87 13.88 17.25 14.86 15.21 -0.32%
P/EPS 51.63 58.03 43.76 57.21 70.14 56.19 61.81 -2.95%
EY 1.94 1.72 2.29 1.75 1.43 1.78 1.62 3.04%
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.68 1.32 1.83 2.44 2.20 2.33 -5.39%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 27/11/20 07/11/19 25/10/18 26/10/17 20/10/16 -
Price 4.50 3.96 18.60 19.86 24.90 20.48 19.80 -
P/RPS 15.87 15.97 14.07 13.73 17.19 14.89 15.20 0.72%
P/EPS 54.93 56.46 51.84 56.58 69.86 56.30 61.75 -1.93%
EY 1.82 1.77 1.93 1.77 1.43 1.78 1.62 1.95%
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.64 1.57 1.81 2.43 2.20 2.33 -4.47%

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