[PBBANK] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.32%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 20,858,174 20,102,740 19,181,550 16,860,071 15,264,300 14,058,097 12,756,360 8.53%
PBT 7,117,672 6,554,032 6,491,395 5,814,255 5,309,984 5,047,234 4,877,939 6.49%
Tax -1,570,693 -1,286,597 -1,370,156 -1,250,915 -1,204,342 -1,177,992 -1,153,436 5.27%
NP 5,546,979 5,267,435 5,121,239 4,563,340 4,105,642 3,869,242 3,724,503 6.85%
-
NP to SH 5,470,035 5,206,875 5,062,152 4,518,830 4,064,683 3,826,754 3,684,289 6.80%
-
Tax Rate 22.07% 19.63% 21.11% 21.51% 22.68% 23.34% 23.65% -
Total Cost 15,311,195 14,835,305 14,060,311 12,296,731 11,158,658 10,188,855 9,031,857 9.18%
-
Net Worth 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 17.74%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,355,511 2,239,666 2,162,436 2,002,670 1,820,820 1,751,115 1,681,018 5.77%
Div Payout % 43.06% 43.01% 42.72% 44.32% 44.80% 45.76% 45.63% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14,009,376 17.74%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,501,594 3,502,007 3,502,344 1.72%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 26.59% 26.20% 26.70% 27.07% 26.90% 27.52% 29.20% -
ROE 14.64% 15.22% 16.21% 16.12% 19.90% 21.33% 26.30% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 540.16 520.59 496.74 436.62 435.92 401.43 364.22 6.78%
EPS 141.66 134.84 131.09 117.02 116.08 109.27 105.19 5.08%
DPS 61.00 58.00 56.00 51.86 52.00 50.00 48.00 4.07%
NAPS 9.6762 8.8601 8.0878 7.2575 5.8318 5.1237 4.00 15.84%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.46 103.57 98.82 86.86 78.64 72.42 65.72 8.53%
EPS 28.18 26.82 26.08 23.28 20.94 19.71 18.98 6.80%
DPS 12.14 11.54 11.14 10.32 9.38 9.02 8.66 5.78%
NAPS 1.9249 1.7626 1.609 1.4438 1.052 0.9244 0.7217 17.74%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 20.78 19.72 18.52 18.30 19.40 16.28 13.38 -
P/RPS 3.85 3.79 3.73 4.19 4.45 4.06 3.67 0.80%
P/EPS 14.67 14.62 14.13 15.64 16.71 14.90 12.72 2.40%
EY 6.82 6.84 7.08 6.39 5.98 6.71 7.86 -2.33%
DY 2.94 2.94 3.02 2.83 2.68 3.07 3.59 -3.27%
P/NAPS 2.15 2.23 2.29 2.52 3.33 3.18 3.35 -7.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 30/01/12 -
Price 22.28 20.14 18.38 18.44 19.06 15.72 13.52 -
P/RPS 4.12 3.87 3.70 4.22 4.37 3.92 3.71 1.76%
P/EPS 15.73 14.94 14.02 15.76 16.42 14.39 12.85 3.42%
EY 6.36 6.70 7.13 6.35 6.09 6.95 7.78 -3.30%
DY 2.74 2.88 3.05 2.81 2.73 3.18 3.55 -4.22%
P/NAPS 2.30 2.27 2.27 2.54 3.27 3.07 3.38 -6.20%

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