[PBBANK] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -9.52%
YoY- 38.18%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 6,690,486 6,263,294 4,973,686 4,921,477 4,739,165 5,598,364 5,435,938 3.51%
PBT 2,280,049 2,095,468 2,022,629 1,795,401 1,280,371 1,730,574 1,757,726 4.42%
Tax -499,612 -467,654 -591,078 -393,842 -268,763 -377,378 -342,214 6.50%
NP 1,780,437 1,627,814 1,431,551 1,401,559 1,011,608 1,353,196 1,415,512 3.89%
-
NP to SH 1,781,663 1,618,575 1,416,956 1,384,380 1,001,835 1,332,946 1,396,220 4.14%
-
Tax Rate 21.91% 22.32% 29.22% 21.94% 20.99% 21.81% 19.47% -
Total Cost 4,910,049 4,635,480 3,542,135 3,519,918 3,727,557 4,245,168 4,020,426 3.38%
-
Net Worth 56,294,886 53,303,699 49,097,405 47,286,386 44,698,551 42,408,478 39,318,987 6.15%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 1,941,069 1,746,962 1,552,855 1,455,801 - 1,281,105 1,236,458 7.79%
Div Payout % 108.95% 107.93% 109.59% 105.16% - 96.11% 88.56% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 56,294,886 53,303,699 49,097,405 47,286,386 44,698,551 42,408,478 39,318,987 6.15%
NOSH 19,410,691 19,410,691 19,410,691 19,410,691 3,882,138 3,882,138 3,882,138 30.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.61% 25.99% 28.78% 28.48% 21.35% 24.17% 26.04% -
ROE 3.16% 3.04% 2.89% 2.93% 2.24% 3.14% 3.55% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 34.47 32.27 25.62 25.35 122.08 144.21 140.68 -20.87%
EPS 9.18 8.34 7.30 7.13 25.81 34.34 36.13 -20.39%
DPS 10.00 9.00 8.00 7.50 0.00 33.00 32.00 -17.60%
NAPS 2.9002 2.7461 2.5294 2.4361 11.5139 10.924 10.1759 -18.86%
Adjusted Per Share Value based on latest NOSH - 19,410,691
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 34.47 32.27 25.62 25.35 24.42 28.84 28.00 3.52%
EPS 9.18 8.34 7.30 7.13 5.16 6.87 7.19 4.15%
DPS 10.00 9.00 8.00 7.50 0.00 6.60 6.37 7.79%
NAPS 2.9002 2.7461 2.5294 2.4361 2.3028 2.1848 2.0256 6.15%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.02 3.85 4.37 4.11 16.50 23.00 23.36 -
P/RPS 11.66 11.93 17.05 16.21 13.52 15.95 16.60 -5.71%
P/EPS 43.80 46.17 59.86 57.63 63.94 66.99 64.65 -6.27%
EY 2.28 2.17 1.67 1.74 1.56 1.49 1.55 6.63%
DY 2.49 2.34 1.83 1.82 0.00 1.43 1.37 10.46%
P/NAPS 1.39 1.40 1.73 1.69 1.43 2.11 2.30 -8.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 29/08/22 27/08/21 28/08/20 14/08/19 15/08/18 -
Price 4.68 4.12 4.63 4.18 16.42 20.80 24.48 -
P/RPS 13.58 12.77 18.07 16.49 13.45 14.42 17.40 -4.04%
P/EPS 50.99 49.41 63.43 58.61 63.63 60.58 67.75 -4.62%
EY 1.96 2.02 1.58 1.71 1.57 1.65 1.48 4.78%
DY 2.14 2.18 1.73 1.79 0.00 1.59 1.31 8.51%
P/NAPS 1.61 1.50 1.83 1.72 1.43 1.90 2.41 -6.49%

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