[PPB] QoQ Annualized Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,512,158 2,319,348 2,274,036 2,212,341 2,169,450 2,014,532 2,053,769 14.42% QoQ % 8.31% 1.99% 2.79% 1.98% 7.69% -1.91% - Horiz. % 122.32% 112.93% 110.73% 107.72% 105.63% 98.09% 100.00%
PBT 1,156,290 1,133,980 1,131,486 1,260,769 1,256,982 1,210,352 1,455,390 -14.26% QoQ % 1.97% 0.22% -10.25% 0.30% 3.85% -16.84% - Horiz. % 79.45% 77.92% 77.74% 86.63% 86.37% 83.16% 100.00%
Tax -35,432 -41,728 777,740 1,059,594 1,637,032 3,301,300 173,649 - QoQ % 15.09% -105.37% -26.60% -35.27% -50.41% 1,801.13% - Horiz. % -20.40% -24.03% 447.88% 610.19% 942.72% 1,901.13% 100.00%
NP 1,120,858 1,092,252 1,909,226 2,320,364 2,894,014 4,511,652 1,629,039 -22.12% QoQ % 2.62% -42.79% -17.72% -19.82% -35.85% 176.95% - Horiz. % 68.80% 67.05% 117.20% 142.44% 177.65% 276.95% 100.00%
NP to SH 1,083,328 1,060,924 1,884,949 2,308,121 2,886,200 4,501,416 1,615,964 -23.46% QoQ % 2.11% -43.72% -18.33% -20.03% -35.88% 178.56% - Horiz. % 67.04% 65.65% 116.65% 142.83% 178.61% 278.56% 100.00%
Tax Rate 3.06 % 3.68 % -68.74 % -84.04 % -130.24 % -272.76 % -11.93 % - QoQ % -16.85% 105.35% 18.21% 35.47% 52.25% -2,186.34% - Horiz. % -25.65% -30.85% 576.19% 704.44% 1,091.70% 2,286.34% 100.00%
Total Cost 1,391,300 1,227,096 364,810 -108,022 -724,564 -2,497,120 424,730 121.05% QoQ % 13.38% 236.37% 437.72% 85.09% 70.98% -687.93% - Horiz. % 327.57% 288.91% 85.89% -25.43% -170.59% -587.93% 100.00%
Net Worth 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 -2.66% QoQ % -0.10% 1.98% 1.54% -7.54% 0.00% 0.42% - Horiz. % 96.04% 96.14% 94.28% 92.85% 100.42% 100.42% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 237,103 - 1,043,241 1,106,481 1,659,689 - 865,419 -57.92% QoQ % 0.00% 0.00% -5.72% -33.33% 0.00% 0.00% - Horiz. % 27.40% 0.00% 120.55% 127.85% 191.78% 0.00% 100.00%
Div Payout % 21.89 % - % 55.35 % 47.94 % 57.50 % - % 53.55 % -45.01% QoQ % 0.00% 0.00% 15.46% -16.63% 0.00% 0.00% - Horiz. % 40.88% 0.00% 103.36% 89.52% 107.38% 0.00% 100.00%
Equity 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 -2.66% QoQ % -0.10% 1.98% 1.54% -7.54% 0.00% 0.42% - Horiz. % 96.04% 96.14% 94.28% 92.85% 100.42% 100.42% 100.00%
NOSH 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 1,185,506 0.00% QoQ % -0.01% 0.01% -0.00% 0.00% 0.00% -0.00% - Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 44.62 % 47.09 % 83.96 % 104.88 % 133.40 % 223.96 % 79.32 % -31.93% QoQ % -5.25% -43.91% -19.95% -21.38% -40.44% 182.35% - Horiz. % 56.25% 59.37% 105.85% 132.22% 168.18% 282.35% 100.00%
ROE 8.01 % 7.84 % 14.20 % 17.65 % 20.41 % 31.83 % 11.47 % -21.34% QoQ % 2.17% -44.79% -19.55% -13.52% -35.88% 177.51% - Horiz. % 69.83% 68.35% 123.80% 153.88% 177.94% 277.51% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 211.90 195.62 191.82 186.61 183.00 169.94 173.24 14.41% QoQ % 8.32% 1.98% 2.79% 1.97% 7.69% -1.90% - Horiz. % 122.32% 112.92% 110.73% 107.72% 105.63% 98.10% 100.00%
EPS 91.38 89.48 159.00 194.69 243.46 379.72 136.31 -23.46% QoQ % 2.12% -43.72% -18.33% -20.03% -35.88% 178.57% - Horiz. % 67.04% 65.64% 116.65% 142.83% 178.61% 278.57% 100.00%
DPS 20.00 0.00 88.00 93.33 140.00 0.00 73.00 -57.92% QoQ % 0.00% 0.00% -5.71% -33.34% 0.00% 0.00% - Horiz. % 27.40% 0.00% 120.55% 127.85% 191.78% 0.00% 100.00%
NAPS 11.4100 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 -2.66% QoQ % -0.09% 1.96% 1.54% -7.54% 0.00% 0.42% - Horiz. % 96.04% 96.13% 94.28% 92.85% 100.42% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 176.59 163.04 159.85 155.51 152.50 141.61 144.37 14.42% QoQ % 8.31% 2.00% 2.79% 1.97% 7.69% -1.91% - Horiz. % 122.32% 112.93% 110.72% 107.72% 105.63% 98.09% 100.00%
EPS 76.15 74.58 132.50 162.25 202.88 316.42 113.59 -23.46% QoQ % 2.11% -43.71% -18.34% -20.03% -35.88% 178.56% - Horiz. % 67.04% 65.66% 116.65% 142.84% 178.61% 278.56% 100.00%
DPS 16.67 0.00 73.33 77.78 116.67 0.00 60.83 -57.91% QoQ % 0.00% 0.00% -5.72% -33.33% 0.00% 0.00% - Horiz. % 27.40% 0.00% 120.55% 127.86% 191.80% 0.00% 100.00%
NAPS 9.5085 9.5179 9.3334 9.1918 9.9416 9.9413 9.9001 -2.66% QoQ % -0.10% 1.98% 1.54% -7.54% 0.00% 0.42% - Horiz. % 96.04% 96.14% 94.28% 92.85% 100.42% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 -
P/RPS 8.13 8.70 9.00 9.22 8.73 10.59 9.21 -8.00% QoQ % -6.55% -3.33% -2.39% 5.61% -17.56% 14.98% - Horiz. % 88.27% 94.46% 97.72% 100.11% 94.79% 114.98% 100.00%
P/EPS 18.84 19.02 10.86 8.83 6.56 4.74 11.71 37.42% QoQ % -0.95% 75.14% 22.99% 34.60% 38.40% -59.52% - Horiz. % 160.89% 162.43% 92.74% 75.41% 56.02% 40.48% 100.00%
EY 5.31 5.26 9.21 11.32 15.24 21.10 8.54 -27.21% QoQ % 0.95% -42.89% -18.64% -25.72% -27.77% 147.07% - Horiz. % 62.18% 61.59% 107.85% 132.55% 178.45% 247.07% 100.00%
DY 1.16 0.00 5.10 5.43 8.76 0.00 4.57 -60.01% QoQ % 0.00% 0.00% -6.08% -38.01% 0.00% 0.00% - Horiz. % 25.38% 0.00% 111.60% 118.82% 191.68% 0.00% 100.00%
P/NAPS 1.51 1.49 1.54 1.56 1.34 1.51 1.34 8.31% QoQ % 1.34% -3.25% -1.28% 16.42% -11.26% 12.69% - Horiz. % 112.69% 111.19% 114.93% 116.42% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 -
Price 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 -
P/RPS 8.12 8.89 8.60 10.07 9.23 9.53 9.33 -8.87% QoQ % -8.66% 3.37% -14.60% 9.10% -3.15% 2.14% - Horiz. % 87.03% 95.28% 92.18% 107.93% 98.93% 102.14% 100.00%
P/EPS 18.82 19.45 10.38 9.66 6.94 4.27 11.86 36.16% QoQ % -3.24% 87.38% 7.45% 39.19% 62.53% -64.00% - Horiz. % 158.68% 164.00% 87.52% 81.45% 58.52% 36.00% 100.00%
EY 5.31 5.14 9.64 10.36 14.41 23.44 8.44 -26.64% QoQ % 3.31% -46.68% -6.95% -28.11% -38.52% 177.73% - Horiz. % 62.91% 60.90% 114.22% 122.75% 170.73% 277.73% 100.00%
DY 1.16 0.00 5.33 4.96 8.28 0.00 4.52 -59.72% QoQ % 0.00% 0.00% 7.46% -40.10% 0.00% 0.00% - Horiz. % 25.66% 0.00% 117.92% 109.73% 183.19% 0.00% 100.00%
P/NAPS 1.51 1.52 1.47 1.70 1.42 1.36 1.36 7.24% QoQ % -0.66% 3.40% -13.53% 19.72% 4.41% 0.00% - Horiz. % 111.03% 111.76% 108.09% 125.00% 104.41% 100.00% 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
PPBIntRpt0910.pdf 
