[PBBANK] QoQ TTM 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- 3.13%

YoY- 3.19%

Quarter Report

3rd Quarter and Nine Months Ended 30 September 2024 Results.pdf

Latest QR

Upcoming QR

PBBANK's Result

PBBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	26,842,175	26,513,688	26,086,496	25,415,010	24,929,959	23,952,547	22,662,939	11.90%
YoY %	1.24%	1.64%	2.64%	1.95%	4.08%	5.69%	-	-
Horiz. %	118.44%	116.99%	115.11%	112.14%	110.00%	105.69%	100.00%	-
PBT	8,928,289	8,646,093	8,461,512	8,538,788	8,992,105	9,112,598	9,039,759	-0.82%
YoY %	3.26%	2.18%	-0.90%	-5.04%	-1.32%	0.81%	-	-
Horiz. %	98.77%	95.65%	93.60%	94.46%	99.47%	100.81%	100.00%	-
Tax	-1,981,825	-1,904,334	-1,872,376	-1,883,775	-2,213,162	-2,436,519	-2,559,943	-15.64%
YoY %	-4.07%	-1.71%	0.61%	14.88%	9.17%	4.82%	-	-
Horiz. %	77.42%	74.39%	73.14%	73.59%	86.45%	95.18%	100.00%	-
NP	6,946,464	6,741,759	6,589,136	6,655,013	6,778,943	6,676,079	6,479,816	4.73%
YoY %	3.04%	2.32%	-0.99%	-1.83%	1.54%	3.03%	-	-
Horiz. %	107.20%	104.04%	101.69%	102.70%	104.62%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,963,006	6,751,788	6,588,700	6,649,314	6,747,534	6,636,526	6,434,907	5.38%
YoY %	3.13%	2.48%	-0.91%	-1.46%	1.67%	3.13%	-	-
Horiz. %	108.21%	104.92%	102.39%	103.33%	104.86%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.20%	22.03%	22.13%	22.06%	24.61%	26.74%	28.32%	-
YoY %	0.77%	-0.45%	0.32%	-10.36%	-7.97%	-5.58%	-	-
Horiz. %	78.39%	77.79%	78.14%	77.90%	86.90%	94.42%	100.00%	-
Total Cost	19,895,711	19,771,929	19,497,360	18,759,997	18,151,016	17,276,468	16,183,123	14.71%
YoY %	0.63%	1.41%	3.93%	3.36%	5.06%	6.76%	-	-
Horiz. %	122.94%	122.18%	120.48%	115.92%	112.16%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,498,520	56,294,886	54,586,748	54,674,095	53,210,531	53,303,699	51,308,282	5.35%
YoY %	-1.41%	3.13%	-0.16%	2.75%	-0.17%	3.89%	-	-
Horiz. %	108.17%	109.72%	106.39%	106.56%	103.71%	103.89%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	3,882,138	3,882,138	3,688,031	3,688,031	2,717,496	3,493,924	3,299,817	11.41%
YoY %	0.00%	5.26%	0.00%	35.71%	-22.22%	5.88%	-	-
Horiz. %	117.65%	117.65%	111.76%	111.76%	82.35%	105.88%	100.00%	-
Div Payout %	55.75%	57.50%	55.98%	55.46%	40.27%	52.65%	51.28%	-
YoY %	-3.04%	2.72%	0.94%	37.72%	-23.51%	2.67%	-	-
Horiz. %	108.72%	112.13%	109.17%	108.15%	78.53%	102.67%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	55,498,520	56,294,886	54,586,748	54,674,095	53,210,531	53,303,699	51,308,282	5.35%
YoY %	-1.41%	3.13%	-0.16%	2.75%	-0.17%	3.89%	-	-
Horiz. %	108.17%	109.72%	106.39%	106.56%	103.71%	103.89%	100.00%	-
NOSH	19,416,618	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	19,410,691	0.02%
YoY %	0.03%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.03%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	25.88%	25.43%	25.26%	26.19%	27.19%	27.87%	28.59%	-
YoY %	1.77%	0.67%	-3.55%	-3.68%	-2.44%	-2.52%	-	-
Horiz. %	90.52%	88.95%	88.35%	91.61%	95.10%	97.48%	100.00%	-
ROE	12.55%	11.99%	12.07%	12.16%	12.68%	12.45%	12.54%	-
YoY %	4.67%	-0.66%	-0.74%	-4.10%	1.85%	-0.72%	-	-
Horiz. %	100.08%	95.61%	96.25%	96.97%	101.12%	99.28%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	138.24	136.59	134.39	130.93	128.43	123.40	116.75	11.88%
YoY %	1.21%	1.64%	2.64%	1.95%	4.08%	5.70%	-	-
Horiz. %	118.41%	116.99%	115.11%	112.15%	110.00%	105.70%	100.00%	-
EPS	35.86	34.78	33.94	34.26	34.76	34.19	33.15	5.36%
YoY %	3.11%	2.47%	-0.93%	-1.44%	1.67%	3.14%	-	-
Horiz. %	108.17%	104.92%	102.38%	103.35%	104.86%	103.14%	100.00%	-
DPS	20.00	20.00	19.00	19.00	14.00	18.00	17.00	11.41%
YoY %	0.00%	5.26%	0.00%	35.71%	-22.22%	5.88%	-	-
Horiz. %	117.65%	117.65%	111.76%	111.76%	82.35%	105.88%	100.00%	-
NAPS	2.8583	2.9002	2.8122	2.8167	2.7413	2.7461	2.6433	5.33%
YoY %	-1.44%	3.13%	-0.16%	2.75%	-0.17%	3.89%	-	-
Horiz. %	108.13%	109.72%	106.39%	106.56%	103.71%	103.89%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 19,416,618
RPS	138.24	136.55	134.35	130.89	128.39	123.36	116.72	11.90%
YoY %	1.24%	1.64%	2.64%	1.95%	4.08%	5.69%	-	-
Horiz. %	118.44%	116.99%	115.10%	112.14%	110.00%	105.69%	100.00%	-
EPS	35.86	34.77	33.93	34.25	34.75	34.18	33.14	5.38%
YoY %	3.13%	2.48%	-0.93%	-1.44%	1.67%	3.14%	-	-
Horiz. %	108.21%	104.92%	102.38%	103.35%	104.86%	103.14%	100.00%	-
DPS	20.00	19.99	18.99	18.99	14.00	17.99	16.99	11.45%
YoY %	0.05%	5.27%	0.00%	35.64%	-22.18%	5.89%	-	-
Horiz. %	117.72%	117.66%	111.77%	111.77%	82.40%	105.89%	100.00%	-
NAPS	2.8583	2.8993	2.8113	2.8158	2.7405	2.7453	2.6425	5.35%
YoY %	-1.41%	3.13%	-0.16%	2.75%	-0.17%	3.89%	-	-
Horiz. %	108.17%	109.72%	106.39%	106.56%	103.71%	103.89%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
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	3.30	2.94	3.14	3.28	3.16	3.12	3.43	-2.53%
YoY %	12.24%	-6.37%	-4.27%	3.80%	1.28%	-9.04%	-	-
Horiz. %	96.21%	85.71%	91.55%	95.63%	92.13%	90.96%	100.00%	-
P/EPS	12.72	11.56	12.43	12.52	11.68	11.26	12.07	3.54%
YoY %	10.03%	-7.00%	-0.72%	7.19%	3.73%	-6.71%	-	-
Horiz. %	105.39%	95.77%	102.98%	103.73%	96.77%	93.29%	100.00%	-
EY	7.86	8.65	8.04	7.99	8.56	8.88	8.29	-3.47%
YoY %	-9.13%	7.59%	0.63%	-6.66%	-3.60%	7.12%	-	-
Horiz. %	94.81%	104.34%	96.98%	96.38%	103.26%	107.12%	100.00%	-
DY	4.39	4.98	4.50	4.43	3.45	4.68	4.25	2.17%
YoY %	-11.85%	10.67%	1.58%	28.41%	-26.28%	10.12%	-	-
Horiz. %	103.29%	117.18%	105.88%	104.24%	81.18%	110.12%	100.00%	-
P/NAPS	1.60	1.39	1.50	1.52	1.48	1.40	1.51	3.92%
YoY %	15.11%	-7.33%	-1.32%	2.70%	5.71%	-7.28%	-	-
Horiz. %	105.96%	92.05%	99.34%	100.66%	98.01%	92.72%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
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	4.14	3.89	-
P/RPS	3.23	3.43	3.12	3.38	3.30	3.35	3.33	-2.00%
YoY %	-5.83%	9.94%	-7.69%	2.42%	-1.49%	0.60%	-	-
Horiz. %	97.00%	103.00%	93.69%	101.50%	99.10%	100.60%	100.00%	-
P/EPS	12.44	13.45	12.34	12.93	12.20	12.11	11.73	3.98%
YoY %	-7.51%	9.00%	-4.56%	5.98%	0.74%	3.24%	-	-
Horiz. %	106.05%	114.66%	105.20%	110.23%	104.01%	103.24%	100.00%	-
EY	8.04	7.43	8.10	7.73	8.20	8.26	8.52	-3.78%
YoY %	8.21%	-8.27%	4.79%	-5.73%	-0.73%	-3.05%	-	-
Horiz. %	94.37%	87.21%	95.07%	90.73%	96.24%	96.95%	100.00%	-
DY	4.48	4.27	4.53	4.29	3.30	4.35	4.37	1.66%
YoY %	4.92%	-5.74%	5.59%	30.00%	-24.14%	-0.46%	-	-
Horiz. %	102.52%	97.71%	103.66%	98.17%	75.51%	99.54%	100.00%	-
P/NAPS	1.56	1.61	1.49	1.57	1.55	1.51	1.47	4.02%
YoY %	-3.11%	8.05%	-5.10%	1.29%	2.65%	2.72%	-	-
Horiz. %	106.12%	109.52%	101.36%	106.80%	105.44%	102.72%	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