[PBBANK] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,062,910 5,503,106 4,973,686 4,887,224 4,858,627 4,812,084 4,921,477 14.87% QoQ % 10.17% 10.64% 1.77% 0.59% 0.97% -2.22% - Horiz. % 123.19% 111.82% 101.06% 99.30% 98.72% 97.78% 100.00%
PBT 2,520,942 2,287,205 2,022,629 2,000,274 1,806,161 1,766,066 1,795,401 25.31% QoQ % 10.22% 13.08% 1.12% 10.75% 2.27% -1.63% - Horiz. % 140.41% 127.39% 112.66% 111.41% 100.60% 98.37% 100.00%
Tax -799,931 -682,956 -591,078 -587,458 -407,577 -385,568 -393,842 60.17% QoQ % -17.13% -15.54% -0.62% -44.13% -5.71% 2.10% - Horiz. % 203.11% 173.41% 150.08% 149.16% 103.49% 97.90% 100.00%
NP 1,721,011 1,604,249 1,431,551 1,412,816 1,398,584 1,380,498 1,401,559 14.63% QoQ % 7.28% 12.06% 1.33% 1.02% 1.31% -1.50% - Horiz. % 122.79% 114.46% 102.14% 100.80% 99.79% 98.50% 100.00%
NP to SH 1,713,677 1,590,311 1,416,956 1,398,555 1,380,831 1,361,352 1,384,380 15.24% QoQ % 7.76% 12.23% 1.32% 1.28% 1.43% -1.66% - Horiz. % 123.79% 114.88% 102.35% 101.02% 99.74% 98.34% 100.00%
Tax Rate 31.73 % 29.86 % 29.22 % 29.37 % 22.57 % 21.83 % 21.94 % 27.80% QoQ % 6.26% 2.19% -0.51% 30.13% 3.39% -0.50% - Horiz. % 144.62% 136.10% 133.18% 133.87% 102.87% 99.50% 100.00%
Total Cost 4,341,899 3,898,857 3,542,135 3,474,408 3,460,043 3,431,586 3,519,918 14.97% QoQ % 11.36% 10.07% 1.95% 0.42% 0.83% -2.51% - Horiz. % 123.35% 110.77% 100.63% 98.71% 98.30% 97.49% 100.00%
Net Worth 50,178,577 49,213,866 49,097,405 47,990,993 48,161,807 46,991,345 47,286,386 4.03% QoQ % 1.96% 0.24% 2.31% -0.35% 2.49% -0.62% - Horiz. % 106.12% 104.08% 103.83% 101.49% 101.85% 99.38% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 970,534 776,427 1,552,855 - 1,494,623 - 1,455,801 -23.63% QoQ % 25.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 53.33% 106.67% 0.00% 102.67% 0.00% 100.00%
Div Payout % 56.63 % 48.82 % 109.59 % - % 108.24 % - % 105.16 % -33.73% QoQ % 16.00% -55.45% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.85% 46.42% 104.21% 0.00% 102.93% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 50,178,577 49,213,866 49,097,405 47,990,993 48,161,807 46,991,345 47,286,386 4.03% QoQ % 1.96% 0.24% 2.31% -0.35% 2.49% -0.62% - Horiz. % 106.12% 104.08% 103.83% 101.49% 101.85% 99.38% 100.00%
NOSH 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 19,410,691 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 28.39 % 29.15 % 28.78 % 28.91 % 28.79 % 28.69 % 28.48 % -0.21% QoQ % -2.61% 1.29% -0.45% 0.42% 0.35% 0.74% - Horiz. % 99.68% 102.35% 101.05% 101.51% 101.09% 100.74% 100.00%
ROE 3.42 % 3.23 % 2.89 % 2.91 % 2.87 % 2.90 % 2.93 % 10.83% QoQ % 5.88% 11.76% -0.69% 1.39% -1.03% -1.02% - Horiz. % 116.72% 110.24% 98.63% 99.32% 97.95% 98.98% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.23 28.35 25.62 25.18 25.03 24.79 25.35 14.88% QoQ % 10.16% 10.66% 1.75% 0.60% 0.97% -2.21% - Horiz. % 123.20% 111.83% 101.07% 99.33% 98.74% 97.79% 100.00%
EPS 8.83 8.19 7.30 7.21 7.11 7.01 7.13 15.28% QoQ % 7.81% 12.19% 1.25% 1.41% 1.43% -1.68% - Horiz. % 123.84% 114.87% 102.38% 101.12% 99.72% 98.32% 100.00%
DPS 5.00 4.00 8.00 0.00 7.70 0.00 7.50 -23.63% QoQ % 25.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 53.33% 106.67% 0.00% 102.67% 0.00% 100.00%
NAPS 2.5851 2.5354 2.5294 2.4724 2.4812 2.4209 2.4361 4.03% QoQ % 1.96% 0.24% 2.31% -0.35% 2.49% -0.62% - Horiz. % 106.12% 104.08% 103.83% 101.49% 101.85% 99.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.23 28.35 25.62 25.18 25.03 24.79 25.35 14.88% QoQ % 10.16% 10.66% 1.75% 0.60% 0.97% -2.21% - Horiz. % 123.20% 111.83% 101.07% 99.33% 98.74% 97.79% 100.00%
EPS 8.83 8.19 7.30 7.21 7.11 7.01 7.13 15.28% QoQ % 7.81% 12.19% 1.25% 1.41% 1.43% -1.68% - Horiz. % 123.84% 114.87% 102.38% 101.12% 99.72% 98.32% 100.00%
DPS 5.00 4.00 8.00 0.00 7.70 0.00 7.50 -23.63% QoQ % 25.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 53.33% 106.67% 0.00% 102.67% 0.00% 100.00%
NAPS 2.5851 2.5354 2.5294 2.4724 2.4812 2.4209 2.4361 4.03% QoQ % 1.96% 0.24% 2.31% -0.35% 2.49% -0.62% - Horiz. % 106.12% 104.08% 103.83% 101.49% 101.85% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.3200 4.2300 4.3700 4.6700 4.1600 4.0700 4.1100 -
P/RPS 13.83 14.92 17.05 18.55 16.62 16.42 16.21 -10.02% QoQ % -7.31% -12.49% -8.09% 11.61% 1.22% 1.30% - Horiz. % 85.32% 92.04% 105.18% 114.44% 102.53% 101.30% 100.00%
P/EPS 48.93 51.63 59.86 64.82 58.48 58.03 57.63 -10.31% QoQ % -5.23% -13.75% -7.65% 10.84% 0.78% 0.69% - Horiz. % 84.90% 89.59% 103.87% 112.48% 101.47% 100.69% 100.00%
EY 2.04 1.94 1.67 1.54 1.71 1.72 1.74 11.15% QoQ % 5.15% 16.17% 8.44% -9.94% -0.58% -1.15% - Horiz. % 117.24% 111.49% 95.98% 88.51% 98.28% 98.85% 100.00%
DY 1.16 0.95 1.83 0.00 1.85 0.00 1.82 -25.88% QoQ % 22.11% -48.09% 0.00% 0.00% 0.00% 0.00% - Horiz. % 63.74% 52.20% 100.55% 0.00% 101.65% 0.00% 100.00%
P/NAPS 1.67 1.67 1.73 1.89 1.68 1.68 1.69 -0.79% QoQ % 0.00% -3.47% -8.47% 12.50% 0.00% -0.59% - Horiz. % 98.82% 98.82% 102.37% 111.83% 99.41% 99.41% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 29/08/22 30/05/22 25/02/22 29/11/21 27/08/21 -
Price 4.1500 4.5000 4.6300 4.5900 4.3800 3.9600 4.1800 -
P/RPS 13.29 15.87 18.07 18.23 17.50 15.97 16.49 -13.36% QoQ % -16.26% -12.17% -0.88% 4.17% 9.58% -3.15% - Horiz. % 80.59% 96.24% 109.58% 110.55% 106.12% 96.85% 100.00%
P/EPS 47.01 54.93 63.43 63.71 61.57 56.46 58.61 -13.64% QoQ % -14.42% -13.40% -0.44% 3.48% 9.05% -3.67% - Horiz. % 80.21% 93.72% 108.22% 108.70% 105.05% 96.33% 100.00%
EY 2.13 1.82 1.58 1.57 1.62 1.77 1.71 15.72% QoQ % 17.03% 15.19% 0.64% -3.09% -8.47% 3.51% - Horiz. % 124.56% 106.43% 92.40% 91.81% 94.74% 103.51% 100.00%
DY 1.20 0.89 1.73 0.00 1.76 0.00 1.79 -23.35% QoQ % 34.83% -48.55% 0.00% 0.00% 0.00% 0.00% - Horiz. % 67.04% 49.72% 96.65% 0.00% 98.32% 0.00% 100.00%
P/NAPS 1.61 1.77 1.83 1.86 1.77 1.64 1.72 -4.30% QoQ % -9.04% -3.28% -1.61% 5.08% 7.93% -4.65% - Horiz. % 93.60% 102.91% 106.40% 108.14% 102.91% 95.35% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1 Qtr Ended 31 March 2022 Results.pdf 
