[PBBANK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.42%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 21,179,142 20,123,624 19,588,548 17,511,997 15,539,463 14,357,861 13,138,203 8.27%
PBT 7,280,159 6,533,946 6,654,275 5,975,833 5,367,108 5,085,812 4,936,269 6.68%
Tax -1,575,744 -1,246,228 -1,472,178 -1,255,324 -1,213,357 -1,175,730 -1,168,698 5.10%
NP 5,704,415 5,287,718 5,182,097 4,720,509 4,153,751 3,910,082 3,767,571 7.15%
-
NP to SH 5,627,434 5,225,066 5,120,423 4,673,417 4,113,314 3,864,873 3,730,410 7.08%
-
Tax Rate 21.64% 19.07% 22.12% 21.01% 22.61% 23.12% 23.68% -
Total Cost 15,474,727 14,835,906 14,406,451 12,791,488 11,385,712 10,447,779 9,370,632 8.71%
-
Net Worth 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 15.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,355,511 2,239,666 2,162,539 2,002,670 1,820,820 1,751,115 1,681,018 5.78%
Div Payout % 41.86% 42.86% 42.23% 42.85% 44.27% 45.31% 45.06% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 15,682,767 15.68%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,501,831 3,501,992 3,502,650 1.72%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.93% 26.28% 26.45% 26.96% 26.73% 27.23% 28.68% -
ROE 14.96% 15.28% 16.46% 16.64% 20.18% 21.55% 23.79% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 548.47 521.14 507.28 453.50 443.75 409.99 375.09 6.53%
EPS 145.73 135.31 132.60 121.03 117.46 110.36 106.50 5.36%
DPS 61.00 58.00 56.00 51.86 52.00 50.00 48.00 4.07%
NAPS 9.741 8.8558 8.0569 7.2747 5.8219 5.1208 4.4774 13.82%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 109.11 103.67 100.92 90.22 80.06 73.97 67.69 8.27%
EPS 28.99 26.92 26.38 24.08 21.19 19.91 19.22 7.08%
DPS 12.14 11.54 11.14 10.32 9.38 9.02 8.66 5.78%
NAPS 1.9378 1.7617 1.6028 1.4472 1.0503 0.9239 0.8079 15.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 24.00 19.90 18.78 18.88 19.16 16.26 13.64 -
P/RPS 4.38 3.82 3.70 4.16 4.32 3.97 3.64 3.13%
P/EPS 16.47 14.71 14.16 15.60 16.31 14.73 12.81 4.27%
EY 6.07 6.80 7.06 6.41 6.13 6.79 7.81 -4.11%
DY 2.54 2.91 2.98 2.75 2.71 3.08 3.52 -5.29%
P/NAPS 2.46 2.25 2.33 2.60 3.29 3.18 3.05 -3.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 23/04/13 18/04/12 -
Price 24.00 19.92 19.02 19.60 20.20 16.34 13.78 -
P/RPS 4.38 3.82 3.75 4.32 4.55 3.99 3.67 2.99%
P/EPS 16.47 14.72 14.34 16.19 17.20 14.81 12.94 4.10%
EY 6.07 6.79 6.97 6.17 5.81 6.75 7.73 -3.94%
DY 2.54 2.91 2.94 2.65 2.57 3.06 3.48 -5.11%
P/NAPS 2.46 2.25 2.36 2.69 3.47 3.19 3.08 -3.67%

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