[PBBANK] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -6.1%
YoY- -7.82%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 23,952,547 19,531,621 20,001,380 21,542,766 22,423,007 21,447,933 20,310,515 2.78%
PBT 9,112,598 7,595,130 7,071,893 6,591,828 7,099,314 7,301,876 6,718,434 5.20%
Tax -2,436,519 -1,971,681 -1,542,380 -1,439,248 -1,492,288 -1,533,950 -1,349,307 10.34%
NP 6,676,079 5,623,449 5,529,513 5,152,580 5,607,026 5,767,926 5,369,127 3.69%
-
NP to SH 6,636,526 5,557,694 5,455,139 5,099,430 5,532,050 5,691,828 5,300,739 3.81%
-
Tax Rate 26.74% 25.96% 21.81% 21.83% 21.02% 21.01% 20.08% -
Total Cost 17,276,468 13,908,172 14,471,867 16,390,186 16,815,981 15,680,007 14,941,388 2.44%
-
Net Worth 53,303,699 49,097,405 47,286,386 44,698,551 42,408,478 39,318,987 35,524,587 6.99%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 3,493,924 3,047,478 3,979,191 1,552,855 2,717,496 2,549,366 2,278,281 7.38%
Div Payout % 52.65% 54.83% 72.94% 30.45% 49.12% 44.79% 42.98% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 53,303,699 49,097,405 47,286,386 44,698,551 42,408,478 39,318,987 35,524,587 6.99%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 27.87% 28.79% 27.65% 23.92% 25.01% 26.89% 26.44% -
ROE 12.45% 11.32% 11.54% 11.41% 13.04% 14.48% 14.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 123.40 100.62 103.04 554.92 577.59 555.08 525.98 -21.45%
EPS 34.19 28.63 28.10 131.36 142.50 147.31 137.27 -20.67%
DPS 18.00 15.70 20.50 40.00 70.00 66.00 59.00 -17.94%
NAPS 2.7461 2.5294 2.4361 11.5139 10.924 10.1759 9.1997 -18.24%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 123.40 100.62 103.04 110.98 115.52 110.50 104.64 2.78%
EPS 34.19 28.63 28.10 26.27 28.50 29.32 27.31 3.81%
DPS 18.00 15.70 20.50 8.00 14.00 13.13 11.74 7.37%
NAPS 2.7461 2.5294 2.4361 2.3028 2.1848 2.0256 1.8302 6.99%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.85 4.37 4.11 16.50 23.00 23.36 20.32 -
P/RPS 3.12 4.34 3.99 2.97 3.98 4.21 3.86 -3.48%
P/EPS 11.26 15.26 14.62 12.56 16.14 15.86 14.80 -4.45%
EY 8.88 6.55 6.84 7.96 6.20 6.31 6.76 4.64%
DY 4.68 3.59 4.99 2.42 3.04 2.83 2.90 8.29%
P/NAPS 1.40 1.73 1.69 1.43 2.11 2.30 2.21 -7.32%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 27/08/21 28/08/20 14/08/19 15/08/18 25/07/17 -
Price 4.14 4.63 4.18 16.42 20.80 24.48 20.42 -
P/RPS 3.35 4.60 4.06 2.96 3.60 4.41 3.88 -2.41%
P/EPS 12.11 16.17 14.87 12.50 14.60 16.62 14.88 -3.37%
EY 8.26 6.18 6.72 8.00 6.85 6.02 6.72 3.49%
DY 4.35 3.39 4.90 2.44 3.37 2.70 2.89 7.04%
P/NAPS 1.51 1.83 1.72 1.43 1.90 2.41 2.22 -6.21%

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