[PBBANK] QoQ Cumulative Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,454,734 16,780,610 11,166,313 5,567,949 22,041,785 16,409,767 10,785,091 62.83% QoQ % 33.81% 50.28% 100.55% -74.74% 34.32% 52.15% - Horiz. % 208.20% 155.59% 103.53% 51.63% 204.37% 152.15% 100.00%
PBT 7,134,144 5,311,651 3,549,834 1,819,260 7,101,165 5,311,446 3,551,685 59.00% QoQ % 34.31% 49.63% 95.13% -74.38% 33.70% 49.55% - Horiz. % 200.87% 149.55% 99.95% 51.22% 199.94% 149.55% 100.00%
Tax -1,554,701 -1,152,432 -769,429 -392,051 -1,436,253 -1,071,575 -713,394 67.85% QoQ % -34.91% -49.78% -96.26% 72.70% -34.03% -50.21% - Horiz. % 217.93% 161.54% 107.85% 54.96% 201.33% 150.21% 100.00%
NP 5,579,443 4,159,219 2,780,405 1,427,209 5,664,912 4,239,871 2,838,291 56.73% QoQ % 34.15% 49.59% 94.81% -74.81% 33.61% 49.38% - Horiz. % 196.58% 146.54% 97.96% 50.28% 199.59% 149.38% 100.00%
NP to SH 5,511,558 4,105,691 2,743,039 1,410,093 5,590,611 4,185,255 2,801,600 56.81% QoQ % 34.24% 49.68% 94.53% -74.78% 33.58% 49.39% - Horiz. % 196.73% 146.55% 97.91% 50.33% 199.55% 149.39% 100.00%
Tax Rate 21.79 % 21.70 % 21.68 % 21.55 % 20.23 % 20.17 % 20.09 % 5.55% QoQ % 0.41% 0.09% 0.60% 6.52% 0.30% 0.40% - Horiz. % 108.46% 108.01% 107.91% 107.27% 100.70% 100.40% 100.00%
Total Cost 16,875,291 12,621,391 8,385,908 4,140,740 16,376,873 12,169,896 7,946,800 64.98% QoQ % 33.70% 50.51% 102.52% -74.72% 34.57% 53.14% - Horiz. % 212.35% 158.82% 105.53% 52.11% 206.08% 153.14% 100.00%
Net Worth 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 7.10% QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 1.22% - Horiz. % 110.87% 108.36% 107.86% 104.22% 104.21% 101.22% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,833,960 1,281,105 1,281,105 - 2,678,675 1,242,284 1,236,458 73.57% QoQ % 121.21% 0.00% 0.00% 0.00% 115.62% 0.47% - Horiz. % 229.20% 103.61% 103.61% 0.00% 216.64% 100.47% 100.00%
Div Payout % 51.42 % 31.20 % 46.70 % - % 47.91 % 29.68 % 44.13 % 10.70% QoQ % 64.81% -33.19% 0.00% 0.00% 61.42% -32.74% - Horiz. % 116.52% 70.70% 105.82% 0.00% 108.57% 67.26% 100.00%
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 7.10% QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 1.22% - Horiz. % 110.87% 108.36% 107.86% 104.22% 104.21% 101.22% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,863,932 0.31% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.47% - Horiz. % 100.47% 100.47% 100.47% 100.47% 100.47% 100.47% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 24.85 % 24.79 % 24.90 % 25.63 % 25.70 % 25.84 % 26.32 % -3.75% QoQ % 0.24% -0.44% -2.85% -0.27% -0.54% -1.82% - Horiz. % 94.41% 94.19% 94.60% 97.38% 97.64% 98.18% 100.00%
ROE 12.64 % 9.64 % 6.47 % 3.44 % 13.64 % 10.52 % 7.13 % 46.33% QoQ % 31.12% 49.00% 88.08% -74.78% 29.66% 47.55% - Horiz. % 177.28% 135.20% 90.74% 48.25% 191.30% 147.55% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 578.41 432.25 287.63 143.42 567.77 422.70 279.12 62.33% QoQ % 33.81% 50.28% 100.55% -74.74% 34.32% 51.44% - Horiz. % 207.23% 154.86% 103.05% 51.38% 203.41% 151.44% 100.00%
EPS 141.97 105.76 70.66 36.32 144.37 108.17 72.53 56.29% QoQ % 34.24% 49.67% 94.55% -74.84% 33.47% 49.14% - Horiz. % 195.74% 145.82% 97.42% 50.08% 199.05% 149.14% 100.00%
DPS 73.00 33.00 33.00 0.00 69.00 32.00 32.00 73.03% QoQ % 121.21% 0.00% 0.00% 0.00% 115.62% 0.00% - Horiz. % 228.12% 103.12% 103.12% 0.00% 215.62% 100.00% 100.00%
NAPS 11.2295 10.9746 10.9240 10.5552 10.5542 10.2521 10.1759 6.77% QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 0.75% - Horiz. % 110.35% 107.85% 107.35% 103.73% 103.72% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 578.41 432.25 287.63 143.42 567.77 422.70 277.81 62.83% QoQ % 33.81% 50.28% 100.55% -74.74% 34.32% 52.15% - Horiz. % 208.20% 155.59% 103.53% 51.63% 204.37% 152.15% 100.00%
EPS 141.97 105.76 70.66 36.32 144.37 108.17 72.17 56.80% QoQ % 34.24% 49.67% 94.55% -74.84% 33.47% 49.88% - Horiz. % 196.72% 146.54% 97.91% 50.33% 200.04% 149.88% 100.00%
DPS 73.00 33.00 33.00 0.00 69.00 32.00 31.85 73.57% QoQ % 121.21% 0.00% 0.00% 0.00% 115.62% 0.47% - Horiz. % 229.20% 103.61% 103.61% 0.00% 216.64% 100.47% 100.00%
NAPS 11.2295 10.9746 10.9240 10.5552 10.5542 10.2521 10.1282 7.10% QoQ % 2.32% 0.46% 3.49% 0.01% 2.95% 1.22% - Horiz. % 110.87% 108.36% 107.86% 104.22% 104.21% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 19.4400 20.0800 23.0000 23.1600 24.7600 25.0000 23.3600 -
P/RPS 3.36 4.65 8.00 16.15 4.36 5.91 8.37 -45.49% QoQ % -27.74% -41.88% -50.46% 270.41% -26.23% -29.39% - Horiz. % 40.14% 55.56% 95.58% 192.95% 52.09% 70.61% 100.00%
P/EPS 13.69 18.99 32.55 63.76 17.19 23.19 32.22 -43.39% QoQ % -27.91% -41.66% -48.95% 270.91% -25.87% -28.03% - Horiz. % 42.49% 58.94% 101.02% 197.89% 53.35% 71.97% 100.00%
EY 7.30 5.27 3.07 1.57 5.82 4.31 3.10 76.72% QoQ % 38.52% 71.66% 95.54% -73.02% 35.03% 39.03% - Horiz. % 235.48% 170.00% 99.03% 50.65% 187.74% 139.03% 100.00%
DY 3.76 1.64 1.43 0.00 2.79 1.28 1.37 95.66% QoQ % 129.27% 14.69% 0.00% 0.00% 117.97% -6.57% - Horiz. % 274.45% 119.71% 104.38% 0.00% 203.65% 93.43% 100.00%
P/NAPS 1.73 1.83 2.11 2.19 2.35 2.44 2.30 -17.25% QoQ % -5.46% -13.27% -3.65% -6.81% -3.69% 6.09% - Horiz. % 75.22% 79.57% 91.74% 95.22% 102.17% 106.09% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 07/11/19 14/08/19 29/04/19 20/02/19 25/10/18 15/08/18 -
Price 17.4800 19.8600 20.8000 22.5800 25.0600 24.9000 24.4800 -
P/RPS 3.02 4.59 7.23 15.74 4.41 5.89 8.77 -50.78% QoQ % -34.20% -36.51% -54.07% 256.92% -25.13% -32.84% - Horiz. % 34.44% 52.34% 82.44% 179.48% 50.29% 67.16% 100.00%
P/EPS 12.31 18.78 29.44 62.17 17.40 23.10 33.76 -48.87% QoQ % -34.45% -36.21% -52.65% 257.30% -24.68% -31.58% - Horiz. % 36.46% 55.63% 87.20% 184.15% 51.54% 68.42% 100.00%
EY 8.12 5.33 3.40 1.61 5.75 4.33 2.96 95.60% QoQ % 52.35% 56.76% 111.18% -72.00% 32.79% 46.28% - Horiz. % 274.32% 180.07% 114.86% 54.39% 194.26% 146.28% 100.00%
DY 4.18 1.66 1.59 0.00 2.75 1.29 1.31 116.28% QoQ % 151.81% 4.40% 0.00% 0.00% 113.18% -1.53% - Horiz. % 319.08% 126.72% 121.37% 0.00% 209.92% 98.47% 100.00%
P/NAPS 1.56 1.81 1.90 2.14 2.37 2.43 2.41 -25.11% QoQ % -13.81% -4.74% -11.21% -9.70% -2.47% 0.83% - Horiz. % 64.73% 75.10% 78.84% 88.80% 98.34% 100.83% 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
1st Quarter 31 March 2019 Results.pdf 
