[PBBANK] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[PBBANK] PUBLIC BANK BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.05%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
PBBANK's Result
PBBANK's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 20,303,934 22,454,734 22,041,785 20,858,174 20,102,740 19,181,550 16,860,071 3.14%
PBT 6,285,063 7,134,144 7,101,165 7,117,672 6,554,032 6,491,395 5,814,255 1.30%
Tax -1,352,803 -1,554,701 -1,436,253 -1,570,693 -1,286,597 -1,370,156 -1,250,915 1.31%
NP 4,932,260 5,579,443 5,664,912 5,546,979 5,267,435 5,121,239 4,563,340 1.30%
-
NP to SH 4,871,702 5,511,558 5,590,611 5,470,035 5,206,875 5,062,152 4,518,830 1.25%
-
Tax Rate 21.52% 21.79% 20.23% 22.07% 19.63% 21.11% 21.51% -
Total Cost 15,371,674 16,875,291 16,376,873 15,311,195 14,835,305 14,060,311 12,296,731 3.78%
-
Net Worth 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 9.08%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,523,389 2,833,960 2,672,849 2,355,511 2,239,666 2,162,436 2,002,670 3.92%
Div Payout % 51.80% 51.42% 47.81% 43.06% 43.01% 42.72% 44.32% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 9.08%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 24.29% 24.85% 25.70% 26.59% 26.20% 26.70% 27.07% -
ROE 10.31% 12.64% 13.64% 14.64% 15.22% 16.21% 16.12% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.60 578.41 567.77 540.16 520.59 496.74 436.62 -21.17%
EPS 25.10 141.97 144.01 141.66 134.84 131.09 117.02 -22.61%
DPS 13.00 73.00 69.00 61.00 58.00 56.00 51.86 -20.57%
NAPS 2.4341 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 -16.63%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.60 115.68 113.55 107.46 103.57 98.82 86.86 3.14%
EPS 25.10 28.39 28.80 28.18 26.82 26.08 23.28 1.26%
DPS 13.00 14.60 13.77 12.14 11.54 11.14 10.32 3.91%
NAPS 2.4341 2.2459 2.1108 1.9249 1.7626 1.609 1.4438 9.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 20.60 19.44 24.76 20.78 19.72 18.52 18.30 -
P/RPS 19.69 3.36 4.36 3.85 3.79 3.73 4.19 29.39%
P/EPS 82.08 13.69 17.19 14.67 14.62 14.13 15.64 31.79%
EY 1.22 7.30 5.82 6.82 6.84 7.08 6.39 -24.09%
DY 0.63 3.76 2.79 2.94 2.94 3.02 2.83 -22.13%
P/NAPS 8.46 1.73 2.35 2.15 2.23 2.29 2.52 22.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 -
Price 4.17 17.20 25.06 22.28 20.14 18.38 18.44 -
P/RPS 3.99 2.97 4.41 4.12 3.87 3.70 4.22 -0.92%
P/EPS 16.61 12.12 17.40 15.73 14.94 14.02 15.76 0.87%
EY 6.02 8.25 5.75 6.36 6.70 7.13 6.35 -0.88%
DY 3.12 4.24 2.75 2.74 2.88 3.05 2.81 1.75%
P/NAPS 1.71 1.53 2.37 2.30 2.27 2.27 2.54 -6.37%

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