[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
02-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.31%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 22,041,785 16,409,767 10,785,091 5,349,153 20,858,174 15,507,624 10,195,332 66.96%
PBT 7,101,165 5,311,446 3,551,685 1,793,959 7,117,672 5,160,435 3,367,481 64.22%
Tax -1,436,253 -1,071,575 -713,394 -371,180 -1,570,693 -1,118,821 -750,137 54.00%
NP 5,664,912 4,239,871 2,838,291 1,422,779 5,546,979 4,041,614 2,617,344 67.08%
-
NP to SH 5,590,611 4,185,255 2,801,600 1,405,380 5,470,035 3,984,567 2,579,807 67.22%
-
Tax Rate 20.23% 20.17% 20.09% 20.69% 22.07% 21.68% 22.28% -
Total Cost 16,376,873 12,169,896 7,946,800 3,926,374 15,311,195 11,466,010 7,577,988 66.92%
-
Net Worth 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 9.95%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,678,675 1,242,284 1,236,458 - 2,355,511 1,042,603 1,042,603 87.26%
Div Payout % 47.91% 29.68% 44.13% - 43.06% 26.17% 40.41% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 9.95%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 25.70% 25.84% 26.32% 26.60% 26.59% 26.06% 25.67% -
ROE 13.64% 10.52% 7.13% 3.74% 14.64% 11.10% 7.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 567.77 422.70 279.12 138.53 540.16 401.60 264.03 66.36%
EPS 144.37 108.17 72.53 36.39 141.66 103.19 66.81 66.90%
DPS 69.00 32.00 32.00 0.00 61.00 27.00 27.00 86.60%
NAPS 10.5542 10.2521 10.1759 9.741 9.6762 9.2991 9.1997 9.56%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 113.55 84.54 55.56 27.56 107.46 79.89 52.52 66.96%
EPS 28.80 21.56 14.43 7.24 28.18 20.53 13.29 67.22%
DPS 13.80 6.40 6.37 0.00 12.14 5.37 5.37 87.29%
NAPS 2.1108 2.0504 2.0256 1.9378 1.9249 1.8499 1.8302 9.94%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 24.76 25.00 23.36 24.00 20.78 20.44 20.32 -
P/RPS 4.36 5.91 8.37 17.33 3.85 5.09 7.70 -31.48%
P/EPS 17.19 23.19 32.22 65.94 14.67 19.81 30.42 -31.57%
EY 5.82 4.31 3.10 1.52 6.82 5.05 3.29 46.11%
DY 2.79 1.28 1.37 0.00 2.94 1.32 1.33 63.64%
P/NAPS 2.35 2.44 2.30 2.46 2.15 2.20 2.21 4.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 -
Price 25.06 24.90 24.48 23.78 22.28 20.48 20.42 -
P/RPS 4.41 5.89 8.77 17.17 4.12 5.10 7.73 -31.14%
P/EPS 17.40 23.10 33.76 65.34 15.73 19.85 30.56 -31.23%
EY 5.75 4.33 2.96 1.53 6.36 5.04 3.27 45.53%
DY 2.75 1.29 1.31 0.00 2.74 1.32 1.32 62.90%
P/NAPS 2.37 2.43 2.41 2.44 2.30 2.20 2.22 4.44%

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