[PBBANK] QoQ Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 5,515,180 22,454,734 16,780,610 11,166,313 5,567,949 22,041,785 16,409,767 -51.63% QoQ % -75.44% 33.81% 50.28% 100.55% -74.74% 34.32% - Horiz. % 33.61% 136.84% 102.26% 68.05% 33.93% 134.32% 100.00%
PBT 1,727,147 7,134,144 5,311,651 3,549,834 1,819,260 7,101,165 5,311,446 -52.68% QoQ % -75.79% 34.31% 49.63% 95.13% -74.38% 33.70% - Horiz. % 32.52% 134.32% 100.00% 66.83% 34.25% 133.70% 100.00%
Tax -385,213 -1,554,701 -1,152,432 -769,429 -392,051 -1,436,253 -1,071,575 -49.41% QoQ % 75.22% -34.91% -49.78% -96.26% 72.70% -34.03% - Horiz. % 35.95% 145.09% 107.55% 71.80% 36.59% 134.03% 100.00%
NP 1,341,934 5,579,443 4,159,219 2,780,405 1,427,209 5,664,912 4,239,871 -53.52% QoQ % -75.95% 34.15% 49.59% 94.81% -74.81% 33.61% - Horiz. % 31.65% 131.59% 98.10% 65.58% 33.66% 133.61% 100.00%
NP to SH 1,329,076 5,511,558 4,105,691 2,743,039 1,410,093 5,590,611 4,185,255 -53.42% QoQ % -75.89% 34.24% 49.68% 94.53% -74.78% 33.58% - Horiz. % 31.76% 131.69% 98.10% 65.54% 33.69% 133.58% 100.00%
Tax Rate 22.30 % 21.79 % 21.70 % 21.68 % 21.55 % 20.23 % 20.17 % 6.92% QoQ % 2.34% 0.41% 0.09% 0.60% 6.52% 0.30% - Horiz. % 110.56% 108.03% 107.59% 107.49% 106.84% 100.30% 100.00%
Total Cost 4,173,246 16,875,291 12,621,391 8,385,908 4,140,740 16,376,873 12,169,896 -50.98% QoQ % -75.27% 33.70% 50.51% 102.52% -74.72% 34.57% - Horiz. % 34.29% 138.66% 103.71% 68.91% 34.02% 134.57% 100.00%
Net Worth 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 5.72% QoQ % -0.75% 2.32% 0.46% 3.49% 0.01% 2.95% - Horiz. % 108.71% 109.53% 107.05% 106.55% 102.96% 102.95% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 2,833,960 1,281,105 1,281,105 - 2,678,675 1,242,284 - QoQ % 0.00% 121.21% 0.00% 0.00% 0.00% 115.62% - Horiz. % 0.00% 228.12% 103.12% 103.12% 0.00% 215.62% 100.00%
Div Payout % - % 51.42 % 31.20 % 46.70 % - % 47.91 % 29.68 % - QoQ % 0.00% 64.81% -33.19% 0.00% 0.00% 61.42% - Horiz. % 0.00% 173.25% 105.12% 157.35% 0.00% 161.42% 100.00%
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 5.72% QoQ % -0.75% 2.32% 0.46% 3.49% 0.01% 2.95% - Horiz. % 108.71% 109.53% 107.05% 106.55% 102.96% 102.95% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 - 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 24.33 % 24.85 % 24.79 % 24.90 % 25.63 % 25.70 % 25.84 % -3.93% QoQ % -2.09% 0.24% -0.44% -2.85% -0.27% -0.54% - Horiz. % 94.16% 96.17% 95.94% 96.36% 99.19% 99.46% 100.00%
ROE 3.07 % 12.64 % 9.64 % 6.47 % 3.44 % 13.64 % 10.52 % -55.97% QoQ % -75.71% 31.12% 49.00% 88.08% -74.78% 29.66% - Horiz. % 29.18% 120.15% 91.63% 61.50% 32.70% 129.66% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 142.07 578.41 432.25 287.63 143.42 567.77 422.70 -51.63% QoQ % -75.44% 33.81% 50.28% 100.55% -74.74% 34.32% - Horiz. % 33.61% 136.84% 102.26% 68.05% 33.93% 134.32% 100.00%
EPS 34.24 141.97 105.76 70.66 36.32 144.37 108.17 -53.52% QoQ % -75.88% 34.24% 49.67% 94.55% -74.84% 33.47% - Horiz. % 31.65% 131.25% 97.77% 65.32% 33.58% 133.47% 100.00%
DPS 0.00 73.00 33.00 33.00 0.00 69.00 32.00 - QoQ % 0.00% 121.21% 0.00% 0.00% 0.00% 115.62% - Horiz. % 0.00% 228.12% 103.12% 103.12% 0.00% 215.62% 100.00%
NAPS 11.1451 11.2295 10.9746 10.9240 10.5552 10.5542 10.2521 5.72% QoQ % -0.75% 2.32% 0.46% 3.49% 0.01% 2.95% - Horiz. % 108.71% 109.53% 107.05% 106.55% 102.96% 102.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 28.41 115.68 86.45 57.53 28.68 113.55 84.54 -51.63% QoQ % -75.44% 33.81% 50.27% 100.59% -74.74% 34.32% - Horiz. % 33.61% 136.83% 102.26% 68.05% 33.92% 134.32% 100.00%
EPS 6.85 28.39 21.15 14.13 7.26 28.80 21.56 -53.41% QoQ % -75.87% 34.23% 49.68% 94.63% -74.79% 33.58% - Horiz. % 31.77% 131.68% 98.10% 65.54% 33.67% 133.58% 100.00%
DPS 0.00 14.60 6.60 6.60 0.00 13.80 6.40 - QoQ % 0.00% 121.21% 0.00% 0.00% 0.00% 115.62% - Horiz. % 0.00% 228.12% 103.12% 103.12% 0.00% 215.62% 100.00%
NAPS 2.2290 2.2459 2.1949 2.1848 2.1110 2.1108 2.0504 5.72% QoQ % -0.75% 2.32% 0.46% 3.50% 0.01% 2.95% - Horiz. % 108.71% 109.53% 107.05% 106.55% 102.96% 102.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 15.9000 19.4400 20.0800 23.0000 23.1600 24.7600 25.0000 -
P/RPS 11.19 3.36 4.65 8.00 16.15 4.36 5.91 52.99% QoQ % 233.04% -27.74% -41.88% -50.46% 270.41% -26.23% - Horiz. % 189.34% 56.85% 78.68% 135.36% 273.27% 73.77% 100.00%
P/EPS 46.44 13.69 18.99 32.55 63.76 17.19 23.19 58.81% QoQ % 239.23% -27.91% -41.66% -48.95% 270.91% -25.87% - Horiz. % 200.26% 59.03% 81.89% 140.36% 274.95% 74.13% 100.00%
EY 2.15 7.30 5.27 3.07 1.57 5.82 4.31 -37.07% QoQ % -70.55% 38.52% 71.66% 95.54% -73.02% 35.03% - Horiz. % 49.88% 169.37% 122.27% 71.23% 36.43% 135.03% 100.00%
DY 0.00 3.76 1.64 1.43 0.00 2.79 1.28 - QoQ % 0.00% 129.27% 14.69% 0.00% 0.00% 117.97% - Horiz. % 0.00% 293.75% 128.12% 111.72% 0.00% 217.97% 100.00%
P/NAPS 1.43 1.73 1.83 2.11 2.19 2.35 2.44 -29.95% QoQ % -17.34% -5.46% -13.27% -3.65% -6.81% -3.69% - Horiz. % 58.61% 70.90% 75.00% 86.48% 89.75% 96.31% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/05/20 26/02/20 07/11/19 14/08/19 29/04/19 20/02/19 25/10/18 -
Price 15.2600 17.4800 19.8600 20.8000 22.5800 25.0600 24.9000 -
P/RPS 10.74 3.02 4.59 7.23 15.74 4.41 5.89 49.20% QoQ % 255.63% -34.20% -36.51% -54.07% 256.92% -25.13% - Horiz. % 182.34% 51.27% 77.93% 122.75% 267.23% 74.87% 100.00%
P/EPS 44.57 12.31 18.78 29.44 62.17 17.40 23.10 54.92% QoQ % 262.06% -34.45% -36.21% -52.65% 257.30% -24.68% - Horiz. % 192.94% 53.29% 81.30% 127.45% 269.13% 75.32% 100.00%
EY 2.24 8.12 5.33 3.40 1.61 5.75 4.33 -35.53% QoQ % -72.41% 52.35% 56.76% 111.18% -72.00% 32.79% - Horiz. % 51.73% 187.53% 123.09% 78.52% 37.18% 132.79% 100.00%
DY 0.00 4.18 1.66 1.59 0.00 2.75 1.29 - QoQ % 0.00% 151.81% 4.40% 0.00% 0.00% 113.18% - Horiz. % 0.00% 324.03% 128.68% 123.26% 0.00% 213.18% 100.00%
P/NAPS 1.37 1.56 1.81 1.90 2.14 2.37 2.43 -31.73% QoQ % -12.18% -13.81% -4.74% -11.21% -9.70% -2.47% - Horiz. % 56.38% 64.20% 74.49% 78.19% 88.07% 97.53% 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
2nd Qtr and Half Year 30 June 2019 Results.pdf 
