Watchlist Manager

Watchlist

Price: 4.38 MYR -0.45%

Market Cap: 85B MYR

Have any thoughts about
Public Bank Bhd?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: MYR

		Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024
Revenue
Net Interest Income		5 660	5 789	5 930	6 062	6 200	6 277	6 377	6 528	6 668	6 775	6 920	7 060	7 201	7 329	7 417	7 490	7 529	7 542	7 563	7 512	7 450	7 433	7 434	7 424	7 105	7 153	7 180	7 417	8 025	8 165	8 315	8 346	8 457	8 795	9 167	9 322	9 315	9 213	9 055	9 113	9 221
Interest Income		11 760	12 124	12 636	13 154	13 657	14 030	14 218	14 444	14 682	14 863	15 068	15 119	15 150	15 223	15 278	15 438	15 662	15 936	16 261	16 431	16 463	16 390	16 291	16 186	15 513	14 924	14 184	13 603	13 598	13 459	13 475	13 460	13 580	14 092	0	15 900	16 835	17 580	18 040	18 378	18 641
Interest Expense		6 101	6 334	6 706	7 092	7 458	7 752	7 841	7 917	8 014	8 088	8 147	8 059	7 948	7 893	7 861	7 948	8 133	8 393	8 698	8 919	9 014	8 957	8 857	8 762	8 408	7 771	7 004	6 186	5 573	5 294	5 160	5 114	5 123	5 297	5 765	6 578	7 520	8 368	8 985	9 265	9 420
Non Interest Income		2 986	3 190	3 412	3 498	3 601	3 745	3 886	4 043	4 023	3 920	3 776	3 742	3 838	4 001	4 156	4 296	4 285	4 246	4 135	4 149	4 268	4 338	4 467	4 552	4 496	4 787	4 936	5 207	5 445	5 276	5 227	5 078	4 982	5 079	5 243	5 264	5 338	5 309	5 113	5 213	5 408
Revenue		8 646 N/A	8 979 +4%	9 342 +4%	9 560 +2%	9 800 +3%	10 023 +2%	10 263 +2%	10 571 +3%	10 690 +1%	10 695 +0%	10 696 +0%	10 801 +1%	11 040 +2%	11 331 +3%	11 573 +2%	11 786 +2%	11 813 +0%	11 788 0%	11 698 -1%	11 661 0%	11 718 +0%	11 771 +0%	11 901 +1%	11 976 +1%	11 601 -3%	11 940 +3%	12 116 +1%	12 624 +4%	13 470 +7%	13 441 0%	13 542 +1%	13 424 -1%	13 439 +0%	13 874 +3%	14 409 +4%	14 585 +1%	14 653 +0%	14 522 -1%	14 169 -2%	14 326 +1%	14 628 +2%
Pre-Tax Income
Loan Loss Provision		(343)	(286)	(259)	(250)	(246)	(313)	(146)	(138)	(147)	(126)	(193)	(192)	(149)	(142)	(203)	(205)	(196)	(159)	(169)	(98)	(145)	(146)	(154)	(219)	(308)	(593)	(1 107)	(1 244)	(1 486)	(1 476)	(1 201)	(1 102)	(786)	(558)	(365)	(268)	(213)	(151)	(157)	(218)	(192)
Non Interest Expense		(2 908)	(3 105)	(3 269)	(3 335)	(3 415)	(3 509)	(3 626)	(3 778)	(3 869)	(3 950)	(3 949)	(4 075)	(4 172)	(4 235)	(4 252)	(4 302)	(4 316)	(4 361)	(4 427)	(4 437)	(4 473)	(4 524)	(4 613)	(4 715)	(4 702)	(4 715)	(4 725)	(4 823)	(4 913)	(4 931)	(4 974)	(4 954)	(5 058)	(5 200)	(5 213)	(5 277)	(5 327)	(5 379)	(5 467)	(5 641)	(5 784)
Pre-Tax Income		5 394 N/A	5 588 +4%	5 814 +4%	5 976 +3%	6 139 +3%	6 201 +1%	6 491 +5%	6 654 +3%	6 675 +0%	6 619 -1%	6 554 -1%	6 534 0%	6 718 +3%	6 953 +3%	7 118 +2%	7 280 +2%	7 302 +0%	7 269 0%	7 101 -2%	7 127 +0%	7 099 0%	7 101 +0%	7 134 +0%	7 042 -1%	6 592 -6%	6 633 +1%	6 285 -5%	6 557 +4%	7 072 +8%	7 035 -1%	7 367 +5%	7 368 +0%	7 595 +3%	8 116 +7%	8 831 +9%	9 040 +2%	9 113 +1%	8 992 -1%	8 545 -5%	8 468 -1%	8 653 +2%
Net Income
Tax Provision		(1 207)	(1 256)	(1 251)	(1 255)	(1 274)	(1 320)	(1 370)	(1 472)	(1 435)	(1 344)	(1 287)	(1 246)	(1 349)	(1 412)	(1 571)	(1 576)	(1 534)	(1 524)	(1 436)	(1 457)	(1 492)	(1 517)	(1 555)	(1 548)	(1 439)	(1 446)	(1 353)	(1 417)	(1 542)	(1 538)	(1 637)	(1 775)	(1 972)	(2 269)	(2 661)	(2 560)	(2 437)	(2 213)	(1 884)	(1 872)	(1 904)
Income from Continuing Operations		4 187	4 332	4 563	4 720	4 866	4 880	5 121	5 182	5 240	5 275	5 267	5 288	5 369	5 541	5 547	5 705	5 768	5 745	5 665	5 669	5 607	5 584	5 579	5 494	5 153	5 187	4 932	5 140	5 530	5 497	5 730	5 594	5 624	5 847	6 170	6 480	6 676	6 779	6 662	6 596	6 748
Income to Minority Interest		(41)	(42)	(45)	(47)	(52)	(57)	(59)	(62)	(60)	(59)	(61)	(63)	(69)	(74)	(77)	(77)	(76)	(75)	(74)	(74)	(75)	(73)	(68)	(64)	(53)	(58)	(61)	(67)	(74)	(73)	(73)	(68)	(66)	(61)	(50)	(45)	(39)	(31)	(6)	(0)	10
Net Income (Common)		4 146 N/A	4 290 +3%	4 519 +5%	4 673 +3%	4 814 +3%	4 824 +0%	5 062 +5%	5 120 +1%	5 180 +1%	5 217 +1%	5 207 0%	5 225 +0%	5 301 +1%	5 467 +3%	5 470 +0%	5 628 +3%	5 692 +1%	5 671 0%	5 591 -1%	5 595 +0%	5 532 -1%	5 511 0%	5 512 +0%	5 431 -1%	5 100 -6%	5 130 +1%	4 872 -5%	5 073 +4%	5 455 +8%	5 424 -1%	5 657 +4%	5 525 -2%	5 558 +1%	5 787 +4%	6 119 +6%	6 435 +5%	6 637 +3%	6 748 +2%	6 656 -1%	6 595 -1%	6 758 +2%
EPS (Diluted)		0.24 N/A	0.24 N/A	0.25 +4%	0.24 -4%	0.24 N/A	0.24 N/A	0.26 +8%	0.26 N/A	0.27 +4%	0.27 N/A	0.27 N/A	0.27 N/A	0.27 N/A	0.28 +4%	0.28 N/A	0.29 +4%	0.29 N/A	0.29 N/A	0.29 N/A	0.28 -3%	0.28 N/A	0.28 N/A	0.28 N/A	0.28 N/A	0.26 -7%	0.26 N/A	0.25 -4%	0.26 +4%	0.28 +8%	0.28 N/A	0.29 +4%	0.28 -3%	0.28 N/A	0.29 +4%	0.32 +10%	0.33 +3%	0.34 +3%	0.35 +3%	0.34 -3%	0.34 N/A	0.35 +3%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 201,100+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.