Public Bank Berhad
Public Bank Berhad engages in the banking activities. The company's deposit products include savings, current, fixed deposit, foreign currency, and safe deposit box services. Its loan portfolio comprises home, SWIFT, working capital, SME, and other loans…
Banks - Regional
MY, Kuala Lumpur [HQ]
1295.KL/Financial Reporting
Income Statements
15 Sheets · Starting from 2009In Million MYR. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,124.00 | 5,957.00 | 7,408.00 | 7,746.00 | 8,157.00 | 8,672.00 | 9,544.00 | 9,955.00 | 10,746.00 | 10,840.00 | 11,101.00 | 11,306.00 | 12,543.00 | 13,432.00 | 23,127.00 | |
|
EPS
|
0.13 | 0.16 | 0.19 | 0.20 | 0.21 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.23 | 0.20 | 0.29 | 0.32 | 0.34 | |
| Diluted in mil. | 0.13 | 0.16 | 0.19 | 0.20 | 0.21 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.23 | 0.20 | 0.29 | 0.32 | 0.34 | |
|
Profit
|
6,124.00 | 5,957.00 | 7,408.00 | 7,746.00 | 8,157.00 | 8,672.00 | 9,544.00 | 9,955.00 | 10,746.00 | 10,840.00 | 11,101.00 | 11,306.00 | 12,543.00 | 13,432.00 | 23,127.00 | |
| Gross Margin | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Pre Tax | 3,321.00 | 3,321.00 | 4,610.00 | 5,103.00 | 5,309.00 | 5,814.00 | 6,491.00 | 6,554.00 | 7,117.00 | 7,101.00 | 7,134.00 | 6,285.00 | 7,366.00 | 8,831.00 | 8,519.00 | |
| Profit Margin | 54.23 | 55.75 | 62.23 | 65.89 | 65.09 | 67.04 | 68.01 | 65.84 | 66.23 | 65.51 | 64.27 | 55.59 | 58.73 | 65.74 | 36.84 | |
| ETR | 23.18 | 23.18 | 23.57 | 23.36 | 22.68 | 21.51 | 21.11 | 19.63 | 22.07 | 20.23 | 21.79 | 21.52 | 22.22 | 30.14 | 22.11 | |
| Net | 2,551.00 | 2,551.00 | 3,524.00 | 3,869.00 | 4,064.00 | 4,518.00 | 5,062.00 | 5,206.00 | 5,470.00 | 5,590.00 | 5,511.00 | 4,871.00 | 5,656.00 | 6,119.00 | 6,649.00 | |
| Profit Margin | 41.66 | 42.83 | 47.57 | 49.95 | 49.83 | 52.11 | 53.04 | 52.30 | 50.90 | 51.57 | 49.65 | 43.09 | 45.10 | 45.56 | 28.75 | |
| EBITDA | 3,498.00 | 3,470.00 | 4,760.00 | 5,231.00 | 5,430.00 | 5,928.00 | 6,613.00 | 6,699.00 | 7,264.00 | 7,260.00 | 7,423.00 | 6,593.00 | 7,661.00 | 9,152.00 | 376.00 | |
| EBITDA Margin | 57.12 | 58.25 | 64.25 | 67.53 | 66.56 | 68.36 | 69.29 | 67.30 | 67.60 | 66.97 | 66.87 | 58.31 | 61.08 | 68.14 | 1.63 | |
| Operating Income | 3,321.00 | 3,321.00 | 4,610.00 | 5,061.00 | 5,269.00 | 5,769.00 | 6,432.00 | 6,493.00 | 7,040.00 | 7,026.00 | 7,066.00 | 6,224.00 | 7,293.00 | 8,780.00 | 13.00 | |
| Operating Margin | 54.23 | 55.75 | 62.23 | 65.34 | 64.59 | 66.53 | 67.39 | 65.23 | 65.52 | 64.82 | 63.65 | 55.05 | 58.14 | 65.37 | 0.06 | |
| Interest Income | 7,353.00 | 7,353.00 | 9,413.00 | 10,404.00 | 11,366.00 | 12,636.00 | 14,218.00 | 15,067.00 | 15,278.00 | 16,261.00 | 16,429.00 | 14,184.00 | 13,474.00 | 14,931.00 | 18,040.00 | |
| Loss | -2,109.00 | -1,942.00 | -2,208.00 | -2,360.00 | -2,503.00 | -2,605.00 | -2,915.00 | -3,211.00 | -3,428.00 | -3,573.00 | -3,819.00 | -3,909.00 | -3,965.00 | -4,235.00 | -14,603.00 | |
| Cost of Revenue | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Operating Expenses
|
-2,109.00 | -1,942.00 | -2,208.00 | -2,360.00 | -2,503.00 | -2,605.00 | -2,915.00 | -3,211.00 | -3,428.00 | -3,573.00 | -3,819.00 | -3,909.00 | -3,965.00 | -4,235.00 | -1,808.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | - - | - - | - - | - - | -144.00 | -140.00 | -193.00 | -245.00 | -277.00 | -246.00 | -224.00 | -208.00 | -212.00 | -314.00 | -290.00 | |
| SG&A | - - | - - | - - | - - | -292.00 | -254.00 | -309.00 | -360.00 | -406.00 | -394.00 | -366.00 | -327.00 | -330.00 | -425.00 | -400.00 | |
| S&M | - - | - - | - - | - - | -147.00 | -114.00 | -116.00 | -115.00 | -128.00 | -148.00 | -142.00 | -118.00 | -117.00 | -111.00 | -109.00 | |
| Depreciation and Amortization | -177.00 | -148.00 | -149.00 | -170.00 | -161.00 | -159.00 | -181.00 | -206.00 | -224.00 | -233.00 | -356.00 | -369.00 | -367.00 | -371.00 | -363.00 | |
| Interest Expenses | -3,316.00 | -3,316.00 | -4,438.00 | -5,149.00 | -5,795.00 | -6,705.00 | -7,841.00 | -8,147.00 | -7,861.00 | -8,698.00 | -8,857.00 | -7,004.00 | -5,159.00 | -5,764.00 | -575.00 | |
| Other Expenses | - - | - - | - - | -42.00 | -40.00 | -44.00 | -59.00 | -60.00 | -76.00 | -74.00 | -67.00 | -60.00 | -73.00 | -50.00 | -8,519.00 | |
|
WA Shares Outstanding
|
18,819.00 | 18,886.00 | 18,918.00 | 18,918.00 | 18,918.00 | 18,259.00 | 19,307.00 | 19,307.00 | 19,307.00 | 19,362.00 | 24,263.00 | 24,263.00 | 19,410.00 | 19,410.00 | 19,410.00 | |
| Diluted | 18,819.00 | 18,886.00 | 18,918.00 | 18,918.00 | 18,918.00 | 18,259.00 | 19,307.00 | 19,307.00 | 19,307.00 | 19,362.00 | 24,263.00 | 24,263.00 | 19,410.00 | 19,410.00 | 19,410.00 |