[PBBANK] QoQ TTM Result on 30-Jun-2022 [#2]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

29-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 0.59%

YoY- 1.88%

Quarter Report

2nd Qtr and Half Year 30 June 2022 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	22,662,939	21,426,926	20,222,643	19,531,621	19,479,412	19,622,502	19,680,639	9.87%
YoY %	5.77%	5.96%	3.54%	0.27%	-0.73%	-0.30%	-	-
Horiz. %	115.15%	108.87%	102.75%	99.24%	98.98%	99.70%	100.00%	-
PBT	9,039,759	8,831,050	8,116,269	7,595,130	7,367,902	7,366,575	7,035,134	18.21%
YoY %	2.36%	8.81%	6.86%	3.08%	0.02%	4.71%	-	-
Horiz. %	128.49%	125.53%	115.37%	107.96%	104.73%	104.71%	100.00%	-
Tax	-2,559,943	-2,661,423	-2,269,069	-1,971,681	-1,774,445	-1,636,698	-1,538,466	40.46%
YoY %	3.81%	-17.29%	-15.08%	-11.12%	-8.42%	-6.39%	-	-
Horiz. %	166.40%	172.99%	147.49%	128.16%	115.34%	106.39%	100.00%	-
NP	6,479,816	6,169,627	5,847,200	5,623,449	5,593,457	5,729,877	5,496,668	11.60%
YoY %	5.03%	5.51%	3.98%	0.54%	-2.38%	4.24%	-	-
Horiz. %	117.89%	112.24%	106.38%	102.31%	101.76%	104.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,434,907	6,119,499	5,786,653	5,557,694	5,525,118	5,656,531	5,423,659	12.08%
YoY %	5.15%	5.75%	4.12%	0.59%	-2.32%	4.29%	-	-
Horiz. %	118.65%	112.83%	106.69%	102.47%	101.87%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.32%	30.14%	27.96%	25.96%	24.08%	22.22%	21.87%	-
YoY %	-6.04%	7.80%	7.70%	7.81%	8.37%	1.60%	-	-
Horiz. %	129.49%	137.81%	127.85%	118.70%	110.11%	101.60%	100.00%	-
Total Cost	16,183,123	15,257,299	14,375,443	13,908,172	13,885,955	13,892,625	14,183,971	9.19%
YoY %	6.07%	6.13%	3.36%	0.16%	-0.05%	-2.05%	-	-
Horiz. %	114.09%	107.57%	101.35%	98.06%	97.90%	97.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,308,282	50,178,577	49,213,866	49,097,405	47,990,993	48,161,807	46,991,345	6.03%
YoY %	2.25%	1.96%	0.24%	2.31%	-0.35%	2.49%	-	-
Horiz. %	109.19%	106.78%	104.73%	104.48%	102.13%	102.49%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	3,299,817	3,299,817	3,823,906	3,047,478	2,950,425	2,950,425	3,979,191	-11.74%
YoY %	0.00%	-13.71%	25.48%	3.29%	0.00%	-25.85%	-	-
Horiz. %	82.93%	82.93%	96.10%	76.59%	74.15%	74.15%	100.00%	-
Div Payout %	51.28%	53.92%	66.08%	54.83%	53.40%	52.16%	73.37%	-
YoY %	-4.90%	-18.40%	20.52%	2.68%	2.38%	-28.91%	-	-
Horiz. %	69.89%	73.49%	90.06%	74.73%	72.78%	71.09%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	51,308,282	50,178,577	49,213,866	49,097,405	47,990,993	48,161,807	46,991,345	6.03%
YoY %	2.25%	1.96%	0.24%	2.31%	-0.35%	2.49%	-	-
Horiz. %	109.19%	106.78%	104.73%	104.48%	102.13%	102.49%	100.00%	-
NOSH	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	28.59%	28.79%	28.91%	28.79%	28.71%	29.20%	27.93%	-
YoY %	-0.69%	-0.42%	0.42%	0.28%	-1.68%	4.55%	-	-
Horiz. %	102.36%	103.08%	103.51%	103.08%	102.79%	104.55%	100.00%	-
ROE	12.54%	12.20%	11.76%	11.32%	11.51%	11.74%	11.54%	-
YoY %	2.79%	3.74%	3.89%	-1.65%	-1.96%	1.73%	-	-
Horiz. %	108.67%	105.72%	101.91%	98.09%	99.74%	101.73%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	116.75	110.39	104.18	100.62	100.35	101.09	101.39	9.86%
YoY %	5.76%	5.96%	3.54%	0.27%	-0.73%	-0.30%	-	-
Horiz. %	115.15%	108.88%	102.75%	99.24%	98.97%	99.70%	100.00%	-
EPS	33.15	31.53	29.81	28.63	28.46	29.14	27.94	12.08%
YoY %	5.14%	5.77%	4.12%	0.60%	-2.33%	4.29%	-	-
Horiz. %	118.65%	112.85%	106.69%	102.47%	101.86%	104.29%	100.00%	-
DPS	17.00	17.00	19.70	15.70	15.20	15.20	20.50	-11.74%
YoY %	0.00%	-13.71%	25.48%	3.29%	0.00%	-25.85%	-	-
Horiz. %	82.93%	82.93%	96.10%	76.59%	74.15%	74.15%	100.00%	-
NAPS	2.6433	2.5851	2.5354	2.5294	2.4724	2.4812	2.4209	6.03%
YoY %	2.25%	1.96%	0.24%	2.31%	-0.35%	2.49%	-	-
Horiz. %	109.19%	106.78%	104.73%	104.48%	102.13%	102.49%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 19,410,691
RPS	116.75	110.39	104.18	100.62	100.35	101.09	101.39	9.86%
YoY %	5.76%	5.96%	3.54%	0.27%	-0.73%	-0.30%	-	-
Horiz. %	115.15%	108.88%	102.75%	99.24%	98.97%	99.70%	100.00%	-
EPS	33.15	31.53	29.81	28.63	28.46	29.14	27.94	12.08%
YoY %	5.14%	5.77%	4.12%	0.60%	-2.33%	4.29%	-	-
Horiz. %	118.65%	112.85%	106.69%	102.47%	101.86%	104.29%	100.00%	-
DPS	17.00	17.00	19.70	15.70	15.20	15.20	20.50	-11.74%
YoY %	0.00%	-13.71%	25.48%	3.29%	0.00%	-25.85%	-	-
Horiz. %	82.93%	82.93%	96.10%	76.59%	74.15%	74.15%	100.00%	-
NAPS	2.6433	2.5851	2.5354	2.5294	2.4724	2.4812	2.4209	6.03%
YoY %	2.25%	1.96%	0.24%	2.31%	-0.35%	2.49%	-	-
Horiz. %	109.19%	106.78%	104.73%	104.48%	102.13%	102.49%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	4.00	4.32	4.23	4.37	4.67	4.16	4.07	-
P/RPS	3.43	3.91	4.06	4.34	4.65	4.12	4.01	-9.89%
YoY %	-12.28%	-3.69%	-6.45%	-6.67%	12.86%	2.74%	-	-
Horiz. %	85.54%	97.51%	101.25%	108.23%	115.96%	102.74%	100.00%	-
P/EPS	12.07	13.70	14.19	15.26	16.41	14.28	14.57	-11.80%
YoY %	-11.90%	-3.45%	-7.01%	-7.01%	14.92%	-1.99%	-	-
Horiz. %	82.84%	94.03%	97.39%	104.74%	112.63%	98.01%	100.00%	-
EY	8.29	7.30	7.05	6.55	6.10	7.01	6.87	13.35%
YoY %	13.56%	3.55%	7.63%	7.38%	-12.98%	2.04%	-	-
Horiz. %	120.67%	106.26%	102.62%	95.34%	88.79%	102.04%	100.00%	-
DY	4.25	3.94	4.66	3.59	3.25	3.65	5.04	-10.75%
YoY %	7.87%	-15.45%	29.81%	10.46%	-10.96%	-27.58%	-	-
Horiz. %	84.33%	78.17%	92.46%	71.23%	64.48%	72.42%	100.00%	-
P/NAPS	1.51	1.67	1.67	1.73	1.89	1.68	1.68	-6.87%
YoY %	-9.58%	0.00%	-3.47%	-8.47%	12.50%	0.00%	-	-
Horiz. %	89.88%	99.40%	99.40%	102.98%	112.50%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	27/02/23	30/11/22	29/08/22	30/05/22	25/02/22	29/11/21	-
Price	3.89	4.15	4.50	4.63	4.59	4.37	3.96	-
P/RPS	3.33	3.76	4.32	4.60	4.57	4.32	3.91	-10.16%
YoY %	-11.44%	-12.96%	-6.09%	0.66%	5.79%	10.49%	-	-
Horiz. %	85.17%	96.16%	110.49%	117.65%	116.88%	110.49%	100.00%	-
P/EPS	11.73	13.16	15.09	16.17	16.13	15.00	14.17	-11.84%
YoY %	-10.87%	-12.79%	-6.68%	0.25%	7.53%	5.86%	-	-
Horiz. %	82.78%	92.87%	106.49%	114.11%	113.83%	105.86%	100.00%	-
EY	8.52	7.60	6.62	6.18	6.20	6.67	7.06	13.36%
YoY %	12.11%	14.80%	7.12%	-0.32%	-7.05%	-5.52%	-	-
Horiz. %	120.68%	107.65%	93.77%	87.54%	87.82%	94.48%	100.00%	-
DY	4.37	4.10	4.38	3.39	3.31	3.48	5.18	-10.72%
YoY %	6.59%	-6.39%	29.20%	2.42%	-4.89%	-32.82%	-	-
Horiz. %	84.36%	79.15%	84.56%	65.44%	63.90%	67.18%	100.00%	-
P/NAPS	1.47	1.61	1.77	1.83	1.86	1.76	1.64	-7.04%
YoY %	-8.70%	-9.04%	-3.28%	-1.61%	5.68%	7.32%	-	-
Horiz. %	89.63%	98.17%	107.93%	111.59%	113.41%	107.32%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 12:10:00

EMA 5

5 Mins

SELL

2024-07-04 12:10:00

EMA 5

10 Mins

SELL

2024-07-04 11:20:00

ADX

10 Mins

SELL

2024-07-04 10:45:00

EMA 5

5 Mins

BUY

2024-07-04 10:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

940

SALCON

SALCON BHD

914

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

755

JCY

JCY INTERNATIONAL BERHAD

658

GENTING

GENTING BHD

610

WCT

WCT HOLDINGS BERHAD

610

PBBANK

PUBLIC BANK BHD

551

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.81

+0.53

120,437,400

HSI-HWW

0.215

-0.02

82,765,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

70,003,000

HSI-HWE

0.12

-0.01

65,664,800

HSI-CXN

0.21

+0.01

58,154,700

E&O-LR

0.055

+0.01

56,261,700

SNS

0.885

+0.005

55,231,500

More active Stocks

OFB

0.81

+0.53

120,437,400

WPRTS

4.48

+0.24

1,232,700

F&N

31.94

+0.20

5,900

PIE

6.46

+0.19

278,000

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,600

SKBSHUT-WA

0.56

+0.14

10,467,600

PMETAL

6.00

+0.12

5,059,100

KOTRA

4.31

+0.11

700

SKBSHUT

0.995

+0.10

6,359,700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,631,500

HEIM

22.22

-0.28

98,200

DLADY

35.84

-0.24

3,100

MPI

39.48

-0.20

39,700

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

239,200

KLK

20.40

-0.16

93,500

SUNCON

4.03

-0.13

16,575,100

KUAISHO-C17

0.08

-0.12

58,800

HSI-HWO

0.43

-0.10

54,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More