[PBBANK] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 0.18%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 19,622,502 20,303,934 22,454,734 22,041,785 20,858,174 20,102,740 19,181,550 0.37%
PBT 7,366,575 6,285,063 7,134,144 7,101,165 7,117,672 6,554,032 6,491,395 2.12%
Tax -1,636,698 -1,352,803 -1,554,701 -1,436,253 -1,570,693 -1,286,597 -1,370,156 3.00%
NP 5,729,877 4,932,260 5,579,443 5,664,912 5,546,979 5,267,435 5,121,239 1.88%
-
NP to SH 5,656,531 4,871,702 5,511,558 5,590,611 5,470,035 5,206,875 5,062,152 1.86%
-
Tax Rate 22.22% 21.52% 21.79% 20.23% 22.07% 19.63% 21.11% -
Total Cost 13,892,625 15,371,674 16,875,291 16,376,873 15,311,195 14,835,305 14,060,311 -0.19%
-
Net Worth 48,161,807 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 7.47%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,950,425 2,523,389 2,833,960 2,678,675 2,355,511 2,239,666 2,162,436 5.31%
Div Payout % 52.16% 51.80% 51.42% 47.91% 43.06% 43.01% 42.72% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 48,161,807 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 7.47%
NOSH 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 30.73%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 29.20% 24.29% 24.85% 25.70% 26.59% 26.20% 26.70% -
ROE 11.74% 10.31% 12.64% 13.64% 14.64% 15.22% 16.21% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 101.09 104.60 578.41 567.77 540.16 520.59 496.74 -23.28%
EPS 29.14 25.10 141.97 144.37 141.66 134.84 131.09 -22.15%
DPS 15.20 13.00 73.00 69.00 61.00 58.00 56.00 -19.51%
NAPS 2.4812 2.4341 11.2295 10.5542 9.6762 8.8601 8.0878 -17.86%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 101.09 104.60 115.68 113.55 107.46 103.57 98.82 0.37%
EPS 29.14 25.10 28.39 28.80 28.18 26.82 26.08 1.86%
DPS 15.20 13.00 14.60 13.80 12.14 11.54 11.14 5.31%
NAPS 2.4812 2.4341 2.2459 2.1108 1.9249 1.7626 1.609 7.47%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.16 20.60 19.44 24.76 20.78 19.72 18.52 -
P/RPS 4.12 19.69 3.36 4.36 3.85 3.79 3.73 1.66%
P/EPS 14.28 82.08 13.69 17.19 14.67 14.62 14.13 0.17%
EY 7.01 1.22 7.30 5.82 6.82 6.84 7.08 -0.16%
DY 3.65 0.63 3.76 2.79 2.94 2.94 3.02 3.20%
P/NAPS 1.68 8.46 1.73 2.35 2.15 2.23 2.29 -5.02%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 -
Price 4.38 4.17 17.48 25.06 22.28 20.14 18.38 -
P/RPS 4.33 3.99 3.02 4.41 4.12 3.87 3.70 2.65%
P/EPS 15.03 16.61 12.31 17.40 15.73 14.94 14.02 1.16%
EY 6.65 6.02 8.12 5.75 6.36 6.70 7.13 -1.15%
DY 3.47 3.12 4.18 2.75 2.74 2.88 3.05 2.17%
P/NAPS 1.77 1.71 1.56 2.37 2.30 2.27 2.27 -4.05%

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