[PBBANK] QoQ Cumulative Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 11,166,313 5,567,949 22,041,785 16,409,767 10,785,091 5,349,153 20,858,174 -34.14% QoQ % 100.55% -74.74% 34.32% 52.15% 101.62% -74.35% - Horiz. % 53.53% 26.69% 105.67% 78.67% 51.71% 25.65% 100.00%
PBT 3,549,834 1,819,260 7,101,165 5,311,446 3,551,685 1,793,959 7,117,672 -37.19% QoQ % 95.13% -74.38% 33.70% 49.55% 97.98% -74.80% - Horiz. % 49.87% 25.56% 99.77% 74.62% 49.90% 25.20% 100.00%
Tax -769,429 -392,051 -1,436,253 -1,071,575 -713,394 -371,180 -1,570,693 -37.94% QoQ % -96.26% 72.70% -34.03% -50.21% -92.20% 76.37% - Horiz. % 48.99% 24.96% 91.44% 68.22% 45.42% 23.63% 100.00%
NP 2,780,405 1,427,209 5,664,912 4,239,871 2,838,291 1,422,779 5,546,979 -36.98% QoQ % 94.81% -74.81% 33.61% 49.38% 99.49% -74.35% - Horiz. % 50.12% 25.73% 102.13% 76.44% 51.17% 25.65% 100.00%
NP to SH 2,743,039 1,410,093 5,590,611 4,185,255 2,801,600 1,405,380 5,470,035 -36.96% QoQ % 94.53% -74.78% 33.58% 49.39% 99.35% -74.31% - Horiz. % 50.15% 25.78% 102.20% 76.51% 51.22% 25.69% 100.00%
Tax Rate 21.68 % 21.55 % 20.23 % 20.17 % 20.09 % 20.69 % 22.07 % -1.18% QoQ % 0.60% 6.52% 0.30% 0.40% -2.90% -6.25% - Horiz. % 98.23% 97.64% 91.66% 91.39% 91.03% 93.75% 100.00%
Total Cost 8,385,908 4,140,740 16,376,873 12,169,896 7,946,800 3,926,374 15,311,195 -33.13% QoQ % 102.52% -74.72% 34.57% 53.14% 102.40% -74.36% - Horiz. % 54.77% 27.04% 106.96% 79.48% 51.90% 25.64% 100.00%
Net Worth 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 8.83% QoQ % 3.49% 0.01% 2.95% 1.22% 4.53% 0.67% - Horiz. % 113.50% 109.67% 109.66% 106.52% 105.23% 100.67% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,281,105 - 2,678,675 1,242,284 1,236,458 - 2,355,511 -33.44% QoQ % 0.00% 0.00% 115.62% 0.47% 0.00% 0.00% - Horiz. % 54.39% 0.00% 113.72% 52.74% 52.49% 0.00% 100.00%
Div Payout % 46.70 % - % 47.91 % 29.68 % 44.13 % - % 43.06 % 5.57% QoQ % 0.00% 0.00% 61.42% -32.74% 0.00% 0.00% - Horiz. % 108.45% 0.00% 111.26% 68.93% 102.48% 0.00% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 37,364,587 8.83% QoQ % 3.49% 0.01% 2.95% 1.22% 4.53% 0.67% - Horiz. % 113.50% 109.67% 109.66% 106.52% 105.23% 100.67% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,863,932 3,861,494 3,861,494 0.36% QoQ % 0.00% 0.00% 0.00% 0.47% 0.06% 0.00% - Horiz. % 100.53% 100.53% 100.53% 100.53% 100.06% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 24.90 % 25.63 % 25.70 % 25.84 % 26.32 % 26.60 % 26.59 % -4.29% QoQ % -2.85% -0.27% -0.54% -1.82% -1.05% 0.04% - Horiz. % 93.64% 96.39% 96.65% 97.18% 98.98% 100.04% 100.00%
ROE 6.47 % 3.44 % 13.64 % 10.52 % 7.13 % 3.74 % 14.64 % -42.07% QoQ % 88.08% -74.78% 29.66% 47.55% 90.64% -74.45% - Horiz. % 44.19% 23.50% 93.17% 71.86% 48.70% 25.55% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 287.63 143.42 567.77 422.70 279.12 138.53 540.16 -34.38% QoQ % 100.55% -74.74% 34.32% 51.44% 101.49% -74.35% - Horiz. % 53.25% 26.55% 105.11% 78.25% 51.67% 25.65% 100.00%
EPS 70.66 36.32 144.37 108.17 72.53 36.39 141.66 -37.18% QoQ % 94.55% -74.84% 33.47% 49.14% 99.31% -74.31% - Horiz. % 49.88% 25.64% 101.91% 76.36% 51.20% 25.69% 100.00%
DPS 33.00 0.00 69.00 32.00 32.00 0.00 61.00 -33.68% QoQ % 0.00% 0.00% 115.62% 0.00% 0.00% 0.00% - Horiz. % 54.10% 0.00% 113.11% 52.46% 52.46% 0.00% 100.00%
NAPS 10.9240 10.5552 10.5542 10.2521 10.1759 9.7410 9.6762 8.45% QoQ % 3.49% 0.01% 2.95% 0.75% 4.46% 0.67% - Horiz. % 112.90% 109.08% 109.07% 105.95% 105.16% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 57.53 28.68 113.55 84.54 55.56 27.56 107.46 -34.14% QoQ % 100.59% -74.74% 34.32% 52.16% 101.60% -74.35% - Horiz. % 53.54% 26.69% 105.67% 78.67% 51.70% 25.65% 100.00%
EPS 14.13 7.26 28.80 21.56 14.43 7.24 28.18 -36.96% QoQ % 94.63% -74.79% 33.58% 49.41% 99.31% -74.31% - Horiz. % 50.14% 25.76% 102.20% 76.51% 51.21% 25.69% 100.00%
DPS 6.60 0.00 13.80 6.40 6.37 0.00 12.14 -33.46% QoQ % 0.00% 0.00% 115.62% 0.47% 0.00% 0.00% - Horiz. % 54.37% 0.00% 113.67% 52.72% 52.47% 0.00% 100.00%
NAPS 2.1848 2.1110 2.1108 2.0504 2.0256 1.9378 1.9249 8.84% QoQ % 3.50% 0.01% 2.95% 1.22% 4.53% 0.67% - Horiz. % 113.50% 109.67% 109.66% 106.52% 105.23% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 23.0000 23.1600 24.7600 25.0000 23.3600 24.0000 20.7800 -
P/RPS 8.00 16.15 4.36 5.91 8.37 17.33 3.85 63.06% QoQ % -50.46% 270.41% -26.23% -29.39% -51.70% 350.13% - Horiz. % 207.79% 419.48% 113.25% 153.51% 217.40% 450.13% 100.00%
P/EPS 32.55 63.76 17.19 23.19 32.22 65.94 14.67 70.37% QoQ % -48.95% 270.91% -25.87% -28.03% -51.14% 349.49% - Horiz. % 221.88% 434.63% 117.18% 158.08% 219.63% 449.49% 100.00%
EY 3.07 1.57 5.82 4.31 3.10 1.52 6.82 -41.35% QoQ % 95.54% -73.02% 35.03% 39.03% 103.95% -77.71% - Horiz. % 45.01% 23.02% 85.34% 63.20% 45.45% 22.29% 100.00%
DY 1.43 0.00 2.79 1.28 1.37 0.00 2.94 -38.23% QoQ % 0.00% 0.00% 117.97% -6.57% 0.00% 0.00% - Horiz. % 48.64% 0.00% 94.90% 43.54% 46.60% 0.00% 100.00%
P/NAPS 2.11 2.19 2.35 2.44 2.30 2.46 2.15 -1.25% QoQ % -3.65% -6.81% -3.69% 6.09% -6.50% 14.42% - Horiz. % 98.14% 101.86% 109.30% 113.49% 106.98% 114.42% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 29/04/19 20/02/19 25/10/18 15/08/18 02/05/18 22/02/18 -
Price 20.8000 22.5800 25.0600 24.9000 24.4800 23.7800 22.2800 -
P/RPS 7.23 15.74 4.41 5.89 8.77 17.17 4.12 45.64% QoQ % -54.07% 256.92% -25.13% -32.84% -48.92% 316.75% - Horiz. % 175.49% 382.04% 107.04% 142.96% 212.86% 416.75% 100.00%
P/EPS 29.44 62.17 17.40 23.10 33.76 65.34 15.73 52.04% QoQ % -52.65% 257.30% -24.68% -31.58% -48.33% 315.38% - Horiz. % 187.16% 395.23% 110.62% 146.85% 214.62% 415.38% 100.00%
EY 3.40 1.61 5.75 4.33 2.96 1.53 6.36 -34.21% QoQ % 111.18% -72.00% 32.79% 46.28% 93.46% -75.94% - Horiz. % 53.46% 25.31% 90.41% 68.08% 46.54% 24.06% 100.00%
DY 1.59 0.00 2.75 1.29 1.31 0.00 2.74 -30.50% QoQ % 0.00% 0.00% 113.18% -1.53% 0.00% 0.00% - Horiz. % 58.03% 0.00% 100.36% 47.08% 47.81% 0.00% 100.00%
P/NAPS 1.90 2.14 2.37 2.43 2.41 2.44 2.30 -11.99% QoQ % -11.21% -9.70% -2.47% 0.83% -1.23% 6.09% - Horiz. % 82.61% 93.04% 103.04% 105.65% 104.78% 106.09% 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
3rd Qtr and Nine Months Ended 30 September 2018 Results.pdf 
