[PBBANK] QoQ Cumulative Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 16,409,767 10,785,091 5,349,153 20,858,174 15,507,624 10,195,332 5,028,185 119.86% QoQ % 52.15% 101.62% -74.35% 34.50% 52.11% 102.76% - Horiz. % 326.36% 214.49% 106.38% 414.83% 308.41% 202.76% 100.00%
PBT 5,311,446 3,551,685 1,793,959 7,117,672 5,160,435 3,367,481 1,631,472 119.50% QoQ % 49.55% 97.98% -74.80% 37.93% 53.24% 106.41% - Horiz. % 325.56% 217.70% 109.96% 436.27% 316.31% 206.41% 100.00%
Tax -1,071,575 -713,394 -371,180 -1,570,693 -1,118,821 -750,137 -366,129 104.48% QoQ % -50.21% -92.20% 76.37% -40.39% -49.15% -104.88% - Horiz. % 292.68% 194.85% 101.38% 429.00% 305.58% 204.88% 100.00%
NP 4,239,871 2,838,291 1,422,779 5,546,979 4,041,614 2,617,344 1,265,343 123.76% QoQ % 49.38% 99.49% -74.35% 37.25% 54.42% 106.85% - Horiz. % 335.08% 224.31% 112.44% 438.38% 319.41% 206.85% 100.00%
NP to SH 4,185,255 2,801,600 1,405,380 5,470,035 3,984,567 2,579,807 1,247,981 123.88% QoQ % 49.39% 99.35% -74.31% 37.28% 54.45% 106.72% - Horiz. % 335.36% 224.49% 112.61% 438.31% 319.28% 206.72% 100.00%
Tax Rate 20.17 % 20.09 % 20.69 % 22.07 % 21.68 % 22.28 % 22.44 % -6.86% QoQ % 0.40% -2.90% -6.25% 1.80% -2.69% -0.71% - Horiz. % 89.88% 89.53% 92.20% 98.35% 96.61% 99.29% 100.00%
Total Cost 12,169,896 7,946,800 3,926,374 15,311,195 11,466,010 7,577,988 3,762,842 118.54% QoQ % 53.14% 102.40% -74.36% 33.54% 51.31% 101.39% - Horiz. % 323.42% 211.19% 104.35% 406.91% 304.72% 201.39% 100.00%
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64% QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% - Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,242,284 1,236,458 - 2,355,511 1,042,603 1,042,603 - - QoQ % 0.47% 0.00% 0.00% 125.93% 0.00% 0.00% - Horiz. % 119.15% 118.59% 0.00% 225.93% 100.00% 100.00% -
Div Payout % 29.68 % 44.13 % - % 43.06 % 26.17 % 40.41 % - % - QoQ % -32.74% 0.00% 0.00% 64.54% -35.24% 0.00% - Horiz. % 73.45% 109.21% 0.00% 106.56% 64.76% 100.00% -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 39,800,070 39,318,987 37,614,813 37,364,587 35,908,418 35,524,587 34,196,617 10.64% QoQ % 1.22% 4.53% 0.67% 4.06% 1.08% 3.88% - Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.88% 100.00%
NOSH 3,882,138 3,863,932 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 0.36% QoQ % 0.47% 0.06% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.53% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.84 % 26.32 % 26.60 % 26.59 % 26.06 % 25.67 % 25.17 % 1.77% QoQ % -1.82% -1.05% 0.04% 2.03% 1.52% 1.99% - Horiz. % 102.66% 104.57% 105.68% 105.64% 103.54% 101.99% 100.00%
ROE 10.52 % 7.13 % 3.74 % 14.64 % 11.10 % 7.26 % 3.65 % 102.40% QoQ % 47.55% 90.64% -74.45% 31.89% 52.89% 98.90% - Horiz. % 288.22% 195.34% 102.47% 401.10% 304.11% 198.90% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 422.70 279.12 138.53 540.16 401.60 264.03 130.21 119.09% QoQ % 51.44% 101.49% -74.35% 34.50% 52.10% 102.77% - Horiz. % 324.63% 214.36% 106.39% 414.84% 308.42% 202.77% 100.00%
EPS 108.17 72.53 36.39 141.66 103.19 66.81 32.32 123.58% QoQ % 49.14% 99.31% -74.31% 37.28% 54.45% 106.71% - Horiz. % 334.68% 224.41% 112.59% 438.30% 319.28% 206.71% 100.00%
DPS 32.00 32.00 0.00 61.00 27.00 27.00 0.00 - QoQ % 0.00% 0.00% 0.00% 125.93% 0.00% 0.00% - Horiz. % 118.52% 118.52% 0.00% 225.93% 100.00% 100.00% -
NAPS 10.2521 10.1759 9.7410 9.6762 9.2991 9.1997 8.8558 10.24% QoQ % 0.75% 4.46% 0.67% 4.06% 1.08% 3.88% - Horiz. % 115.77% 114.91% 110.00% 109.26% 105.01% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 84.54 55.56 27.56 107.46 79.89 52.52 25.90 119.89% QoQ % 52.16% 101.60% -74.35% 34.51% 52.11% 102.78% - Horiz. % 326.41% 214.52% 106.41% 414.90% 308.46% 202.78% 100.00%
EPS 21.56 14.43 7.24 28.18 20.53 13.29 6.43 123.86% QoQ % 49.41% 99.31% -74.31% 37.26% 54.48% 106.69% - Horiz. % 335.30% 224.42% 112.60% 438.26% 319.28% 206.69% 100.00%
DPS 6.40 6.37 0.00 12.14 5.37 5.37 0.00 - QoQ % 0.47% 0.00% 0.00% 126.07% 0.00% 0.00% - Horiz. % 119.18% 118.62% 0.00% 226.07% 100.00% 100.00% -
NAPS 2.0504 2.0256 1.9378 1.9249 1.8499 1.8302 1.7617 10.64% QoQ % 1.22% 4.53% 0.67% 4.05% 1.08% 3.89% - Horiz. % 116.39% 114.98% 110.00% 109.26% 105.01% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 25.0000 23.3600 24.0000 20.7800 20.4400 20.3200 19.9000 -
P/RPS 5.91 8.37 17.33 3.85 5.09 7.70 15.28 -46.88% QoQ % -29.39% -51.70% 350.13% -24.36% -33.90% -49.61% - Horiz. % 38.68% 54.78% 113.42% 25.20% 33.31% 50.39% 100.00%
P/EPS 23.19 32.22 65.94 14.67 19.81 30.42 61.57 -47.82% QoQ % -28.03% -51.14% 349.49% -25.95% -34.88% -50.59% - Horiz. % 37.66% 52.33% 107.10% 23.83% 32.17% 49.41% 100.00%
EY 4.31 3.10 1.52 6.82 5.05 3.29 1.62 91.89% QoQ % 39.03% 103.95% -77.71% 35.05% 53.50% 103.09% - Horiz. % 266.05% 191.36% 93.83% 420.99% 311.73% 203.09% 100.00%
DY 1.28 1.37 0.00 2.94 1.32 1.33 0.00 - QoQ % -6.57% 0.00% 0.00% 122.73% -0.75% 0.00% - Horiz. % 96.24% 103.01% 0.00% 221.05% 99.25% 100.00% -
P/NAPS 2.44 2.30 2.46 2.15 2.20 2.21 2.25 5.55% QoQ % 6.09% -6.50% 14.42% -2.27% -0.45% -1.78% - Horiz. % 108.44% 102.22% 109.33% 95.56% 97.78% 98.22% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 15/08/18 02/05/18 22/02/18 26/10/17 25/07/17 20/04/17 -
Price 24.9000 24.4800 23.7800 22.2800 20.4800 20.4200 19.9200 -
P/RPS 5.89 8.77 17.17 4.12 5.10 7.73 15.30 -47.05% QoQ % -32.84% -48.92% 316.75% -19.22% -34.02% -49.48% - Horiz. % 38.50% 57.32% 112.22% 26.93% 33.33% 50.52% 100.00%
P/EPS 23.10 33.76 65.34 15.73 19.85 30.56 61.64 -47.99% QoQ % -31.58% -48.33% 315.38% -20.76% -35.05% -50.42% - Horiz. % 37.48% 54.77% 106.00% 25.52% 32.20% 49.58% 100.00%
EY 4.33 2.96 1.53 6.36 5.04 3.27 1.62 92.48% QoQ % 46.28% 93.46% -75.94% 26.19% 54.13% 101.85% - Horiz. % 267.28% 182.72% 94.44% 392.59% 311.11% 201.85% 100.00%
DY 1.29 1.31 0.00 2.74 1.32 1.32 0.00 - QoQ % -1.53% 0.00% 0.00% 107.58% 0.00% 0.00% - Horiz. % 97.73% 99.24% 0.00% 207.58% 100.00% 100.00% -
P/NAPS 2.43 2.41 2.44 2.30 2.20 2.22 2.25 5.26% QoQ % 0.83% -1.23% 6.09% 4.55% -0.90% -1.33% - Horiz. % 108.00% 107.11% 108.44% 102.22% 97.78% 98.67% 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
4th Qtr 31 Dec 2017 Results.pdf 
