[PBBANK] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -17.58%
YoY- -18.35%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 6,547,961 6,062,910 4,858,627 4,916,764 5,674,124 5,632,018 5,350,550 3.42%
PBT 2,067,625 2,520,942 1,806,161 1,474,720 1,822,493 1,789,719 1,957,237 0.91%
Tax -470,544 -799,931 -407,577 -309,345 -402,269 -364,678 -451,872 0.67%
NP 1,597,081 1,721,011 1,398,584 1,165,375 1,420,224 1,425,041 1,505,365 0.99%
-
NP to SH 1,615,457 1,713,677 1,380,831 1,147,959 1,405,867 1,405,356 1,485,468 1.40%
-
Tax Rate 22.76% 31.73% 22.57% 20.98% 22.07% 20.38% 23.09% -
Total Cost 4,950,880 4,341,899 3,460,043 3,751,389 4,253,900 4,206,977 3,845,185 4.30%
-
Net Worth 54,674,095 50,178,577 48,161,807 47,247,563 43,594,471 40,972,865 37,364,587 6.54%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,941,069 970,534 1,494,623 2,523,389 1,552,855 1,436,391 1,312,907 6.73%
Div Payout % 120.16% 56.63% 108.24% 219.82% 110.46% 102.21% 88.38% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 54,674,095 50,178,577 48,161,807 47,247,563 43,594,471 40,972,865 37,364,587 6.54%
NOSH 19,410,691 19,410,691 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 30.75%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 24.39% 28.39% 28.79% 23.70% 25.03% 25.30% 28.13% -
ROE 2.95% 3.42% 2.87% 2.43% 3.22% 3.43% 3.98% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.73 31.23 25.03 25.33 146.16 145.08 138.56 -20.97%
EPS 8.32 8.83 7.11 5.91 36.21 36.20 38.47 -22.51%
DPS 10.00 5.00 7.70 13.00 40.00 37.00 34.00 -18.44%
NAPS 2.8167 2.5851 2.4812 2.4341 11.2295 10.5542 9.6762 -18.58%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.73 31.23 25.03 25.33 29.23 29.02 27.56 3.42%
EPS 8.32 8.83 7.11 5.91 7.24 7.24 7.65 1.40%
DPS 10.00 5.00 7.70 13.00 8.00 7.40 6.76 6.74%
NAPS 2.8167 2.5851 2.4812 2.4341 2.2459 2.1108 1.9249 6.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.29 4.32 4.16 20.60 19.44 24.76 20.78 -
P/RPS 12.72 13.83 16.62 81.33 13.30 17.07 15.00 -2.70%
P/EPS 51.55 48.93 58.48 348.32 53.68 68.40 54.02 -0.77%
EY 1.94 2.04 1.71 0.29 1.86 1.46 1.85 0.79%
DY 2.33 1.16 1.85 0.63 2.06 1.49 1.64 6.02%
P/NAPS 1.52 1.67 1.68 8.46 1.73 2.35 2.15 -5.61%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 25/02/21 26/02/20 20/02/19 22/02/18 -
Price 4.43 4.15 4.38 4.17 17.48 25.06 22.28 -
P/RPS 13.13 13.29 17.50 16.46 11.96 17.27 16.08 -3.32%
P/EPS 53.23 47.01 61.57 70.51 48.27 69.23 57.92 -1.39%
EY 1.88 2.13 1.62 1.42 2.07 1.44 1.73 1.39%
DY 2.26 1.20 1.76 3.12 2.29 1.48 1.53 6.71%
P/NAPS 1.57 1.61 1.77 1.71 1.56 2.37 2.30 -6.16%

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