[PBBANK] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 55.68%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 20,294,214 13,485,209 6,794,723 25,415,010 18,867,049 12,386,531 6,123,237 121.80%
PBT 6,860,664 4,411,756 2,131,707 8,538,788 6,471,163 4,304,451 2,208,983 112.43%
Tax -1,511,281 -974,191 -474,579 -1,883,775 -1,413,231 -953,632 -485,978 112.61%
NP 5,349,383 3,437,565 1,657,128 6,655,013 5,057,932 3,350,819 1,723,005 112.38%
-
NP to SH 5,347,549 3,435,012 1,653,349 6,649,314 5,033,857 3,332,538 1,713,963 113.07%
-
Tax Rate 22.03% 22.08% 22.26% 22.06% 21.84% 22.15% 22.00% -
Total Cost 14,944,831 10,047,644 5,137,595 18,759,997 13,809,117 9,035,712 4,400,232 125.44%
-
Net Worth 55,480,579 56,294,886 54,586,748 54,674,095 53,210,531 53,303,699 51,308,282 5.33%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 1,941,034 1,941,069 - 3,688,031 1,746,962 1,746,962 - -
Div Payout % 36.30% 56.51% - 55.46% 34.70% 52.42% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 55,480,579 56,294,886 54,586,748 54,674,095 53,210,531 53,303,699 51,308,282 5.33%
NOSH 19,410,341 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 -0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 26.36% 25.49% 24.39% 26.19% 26.81% 27.05% 28.14% -
ROE 9.64% 6.10% 3.03% 12.16% 9.46% 6.25% 3.34% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 104.55 69.47 35.01 130.93 97.20 63.81 31.55 121.78%
EPS 27.55 17.70 8.52 34.26 25.93 17.17 8.83 113.07%
DPS 10.00 10.00 0.00 19.00 9.00 9.00 0.00 -
NAPS 2.8583 2.9002 2.8122 2.8167 2.7413 2.7461 2.6433 5.33%
Adjusted Per Share Value based on latest NOSH - 19,416,618
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 104.52 69.45 34.99 130.89 97.17 63.79 31.54 121.79%
EPS 27.54 17.69 8.52 34.25 25.93 17.16 8.83 113.02%
DPS 10.00 10.00 0.00 18.99 9.00 9.00 0.00 -
NAPS 2.8574 2.8993 2.8113 2.8158 2.7405 2.7453 2.6425 5.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.56 4.02 4.22 4.29 4.06 3.85 4.00 -
P/RPS 4.36 5.79 12.06 3.28 4.18 6.03 12.68 -50.82%
P/EPS 16.55 22.72 49.54 12.52 15.66 22.42 45.30 -48.80%
EY 6.04 4.40 2.02 7.99 6.39 4.46 2.21 95.11%
DY 2.19 2.49 0.00 4.43 2.22 2.34 0.00 -
P/NAPS 1.60 1.39 1.50 1.52 1.48 1.40 1.51 3.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 27/08/24 20/05/24 28/02/24 29/11/23 29/08/23 25/05/23 -
Price 4.46 4.68 4.19 4.43 4.24 4.12 3.89 -
P/RPS 4.27 6.74 11.97 3.38 4.36 6.46 12.33 -50.58%
P/EPS 16.19 26.45 49.19 12.93 16.35 24.00 44.05 -48.59%
EY 6.18 3.78 2.03 7.73 6.12 4.17 2.27 94.61%
DY 2.24 2.14 0.00 4.29 2.12 2.18 0.00 -
P/NAPS 1.56 1.61 1.49 1.57 1.55 1.50 1.47 4.02%

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