[PBBANK] QoQ TTM Result on 30-Sep-2022 [#3]

Stock

[PBBANK] PUBLIC BANK BHD

Announcement Date

30-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 4.12%

YoY- 6.69%

Quarter Report

3rd Qtr and Nine Months Ended 30 September 2022 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	23,952,547	22,662,939	21,426,926	20,222,643	19,531,621	19,479,412	19,622,502	14.25%
YoY %	5.69%	5.77%	5.96%	3.54%	0.27%	-0.73%	-	-
Horiz. %	122.07%	115.49%	109.20%	103.06%	99.54%	99.27%	100.00%	-
PBT	9,112,598	9,039,759	8,831,050	8,116,269	7,595,130	7,367,902	7,366,575	15.27%
YoY %	0.81%	2.36%	8.81%	6.86%	3.08%	0.02%	-	-
Horiz. %	123.70%	122.71%	119.88%	110.18%	103.10%	100.02%	100.00%	-
Tax	-2,436,519	-2,559,943	-2,661,423	-2,269,069	-1,971,681	-1,774,445	-1,636,698	30.47%
YoY %	4.82%	3.81%	-17.29%	-15.08%	-11.12%	-8.42%	-	-
Horiz. %	148.87%	156.41%	162.61%	138.64%	120.47%	108.42%	100.00%	-
NP	6,676,079	6,479,816	6,169,627	5,847,200	5,623,449	5,593,457	5,729,877	10.75%
YoY %	3.03%	5.03%	5.51%	3.98%	0.54%	-2.38%	-	-
Horiz. %	116.51%	113.09%	107.67%	102.05%	98.14%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,636,526	6,434,907	6,119,499	5,786,653	5,557,694	5,525,118	5,656,531	11.27%
YoY %	3.13%	5.15%	5.75%	4.12%	0.59%	-2.32%	-	-
Horiz. %	117.33%	113.76%	108.18%	102.30%	98.25%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.74%	28.32%	30.14%	27.96%	25.96%	24.08%	22.22%	-
YoY %	-5.58%	-6.04%	7.80%	7.70%	7.81%	8.37%	-	-
Horiz. %	120.34%	127.45%	135.64%	125.83%	116.83%	108.37%	100.00%	-
Total Cost	17,276,468	16,183,123	15,257,299	14,375,443	13,908,172	13,885,955	13,892,625	15.68%
YoY %	6.76%	6.07%	6.13%	3.36%	0.16%	-0.05%	-	-
Horiz. %	124.36%	116.49%	109.82%	103.48%	100.11%	99.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,303,699	51,308,282	50,178,577	49,213,866	49,097,405	47,990,993	48,161,807	7.01%
YoY %	3.89%	2.25%	1.96%	0.24%	2.31%	-0.35%	-	-
Horiz. %	110.68%	106.53%	104.19%	102.18%	101.94%	99.65%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	3,493,924	3,299,817	3,299,817	3,823,906	3,047,478	2,950,425	2,950,425	11.96%
YoY %	5.88%	0.00%	-13.71%	25.48%	3.29%	0.00%	-	-
Horiz. %	118.42%	111.84%	111.84%	129.61%	103.29%	100.00%	100.00%	-
Div Payout %	52.65%	51.28%	53.92%	66.08%	54.83%	53.40%	52.16%	-
YoY %	2.67%	-4.90%	-18.40%	20.52%	2.68%	2.38%	-	-
Horiz. %	100.94%	98.31%	103.37%	126.69%	105.12%	102.38%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	53,303,699	51,308,282	50,178,577	49,213,866	49,097,405	47,990,993	48,161,807	7.01%
YoY %	3.89%	2.25%	1.96%	0.24%	2.31%	-0.35%	-	-
Horiz. %	110.68%	106.53%	104.19%	102.18%	101.94%	99.65%	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%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	27.87%	28.59%	28.79%	28.91%	28.79%	28.71%	29.20%	-
YoY %	-2.52%	-0.69%	-0.42%	0.42%	0.28%	-1.68%	-	-
Horiz. %	95.45%	97.91%	98.60%	99.01%	98.60%	98.32%	100.00%	-
ROE	12.45%	12.54%	12.20%	11.76%	11.32%	11.51%	11.74%	-
YoY %	-0.72%	2.79%	3.74%	3.89%	-1.65%	-1.96%	-	-
Horiz. %	106.05%	106.81%	103.92%	100.17%	96.42%	98.04%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	123.40	116.75	110.39	104.18	100.62	100.35	101.09	14.26%
YoY %	5.70%	5.76%	5.96%	3.54%	0.27%	-0.73%	-	-
Horiz. %	122.07%	115.49%	109.20%	103.06%	99.54%	99.27%	100.00%	-
EPS	34.19	33.15	31.53	29.81	28.63	28.46	29.14	11.27%
YoY %	3.14%	5.14%	5.77%	4.12%	0.60%	-2.33%	-	-
Horiz. %	117.33%	113.76%	108.20%	102.30%	98.25%	97.67%	100.00%	-
DPS	18.00	17.00	17.00	19.70	15.70	15.20	15.20	11.96%
YoY %	5.88%	0.00%	-13.71%	25.48%	3.29%	0.00%	-	-
Horiz. %	118.42%	111.84%	111.84%	129.61%	103.29%	100.00%	100.00%	-
NAPS	2.7461	2.6433	2.5851	2.5354	2.5294	2.4724	2.4812	7.01%
YoY %	3.89%	2.25%	1.96%	0.24%	2.31%	-0.35%	-	-
Horiz. %	110.68%	106.53%	104.19%	102.18%	101.94%	99.65%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 19,410,691
RPS	123.40	116.75	110.39	104.18	100.62	100.35	101.09	14.26%
YoY %	5.70%	5.76%	5.96%	3.54%	0.27%	-0.73%	-	-
Horiz. %	122.07%	115.49%	109.20%	103.06%	99.54%	99.27%	100.00%	-
EPS	34.19	33.15	31.53	29.81	28.63	28.46	29.14	11.27%
YoY %	3.14%	5.14%	5.77%	4.12%	0.60%	-2.33%	-	-
Horiz. %	117.33%	113.76%	108.20%	102.30%	98.25%	97.67%	100.00%	-
DPS	18.00	17.00	17.00	19.70	15.70	15.20	15.20	11.96%
YoY %	5.88%	0.00%	-13.71%	25.48%	3.29%	0.00%	-	-
Horiz. %	118.42%	111.84%	111.84%	129.61%	103.29%	100.00%	100.00%	-
NAPS	2.7461	2.6433	2.5851	2.5354	2.5294	2.4724	2.4812	7.01%
YoY %	3.89%	2.25%	1.96%	0.24%	2.31%	-0.35%	-	-
Horiz. %	110.68%	106.53%	104.19%	102.18%	101.94%	99.65%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	3.85	4.00	4.32	4.23	4.37	4.67	4.16	-
P/RPS	3.12	3.43	3.91	4.06	4.34	4.65	4.12	-16.96%
YoY %	-9.04%	-12.28%	-3.69%	-6.45%	-6.67%	12.86%	-	-
Horiz. %	75.73%	83.25%	94.90%	98.54%	105.34%	112.86%	100.00%	-
P/EPS	11.26	12.07	13.70	14.19	15.26	16.41	14.28	-14.68%
YoY %	-6.71%	-11.90%	-3.45%	-7.01%	-7.01%	14.92%	-	-
Horiz. %	78.85%	84.52%	95.94%	99.37%	106.86%	114.92%	100.00%	-
EY	8.88	8.29	7.30	7.05	6.55	6.10	7.01	17.12%
YoY %	7.12%	13.56%	3.55%	7.63%	7.38%	-12.98%	-	-
Horiz. %	126.68%	118.26%	104.14%	100.57%	93.44%	87.02%	100.00%	-
DY	4.68	4.25	3.94	4.66	3.59	3.25	3.65	18.07%
YoY %	10.12%	7.87%	-15.45%	29.81%	10.46%	-10.96%	-	-
Horiz. %	128.22%	116.44%	107.95%	127.67%	98.36%	89.04%	100.00%	-
P/NAPS	1.40	1.51	1.67	1.67	1.73	1.89	1.68	-11.47%
YoY %	-7.28%	-9.58%	0.00%	-3.47%	-8.47%	12.50%	-	-
Horiz. %	83.33%	89.88%	99.40%	99.40%	102.98%	112.50%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/05/23	27/02/23	30/11/22	29/08/22	30/05/22	25/02/22	-
Price	4.14	3.89	4.15	4.50	4.63	4.59	4.37	-
P/RPS	3.35	3.33	3.76	4.32	4.60	4.57	4.32	-15.63%
YoY %	0.60%	-11.44%	-12.96%	-6.09%	0.66%	5.79%	-	-
Horiz. %	77.55%	77.08%	87.04%	100.00%	106.48%	105.79%	100.00%	-
P/EPS	12.11	11.73	13.16	15.09	16.17	16.13	15.00	-13.33%
YoY %	3.24%	-10.87%	-12.79%	-6.68%	0.25%	7.53%	-	-
Horiz. %	80.73%	78.20%	87.73%	100.60%	107.80%	107.53%	100.00%	-
EY	8.26	8.52	7.60	6.62	6.18	6.20	6.67	15.36%
YoY %	-3.05%	12.11%	14.80%	7.12%	-0.32%	-7.05%	-	-
Horiz. %	123.84%	127.74%	113.94%	99.25%	92.65%	92.95%	100.00%	-
DY	4.35	4.37	4.10	4.38	3.39	3.31	3.48	16.08%
YoY %	-0.46%	6.59%	-6.39%	29.20%	2.42%	-4.89%	-	-
Horiz. %	125.00%	125.57%	117.82%	125.86%	97.41%	95.11%	100.00%	-
P/NAPS	1.51	1.47	1.61	1.77	1.83	1.86	1.76	-9.73%
YoY %	2.72%	-8.70%	-9.04%	-3.28%	-1.61%	5.68%	-	-
Horiz. %	85.80%	83.52%	91.48%	100.57%	103.98%	105.68%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos