[PBBANK] QoQ Cumulative Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,780,610 11,166,313 5,567,949 22,041,785 16,409,767 10,785,091 5,349,153 114.15% QoQ % 50.28% 100.55% -74.74% 34.32% 52.15% 101.62% - Horiz. % 313.71% 208.75% 104.09% 412.06% 306.77% 201.62% 100.00%
PBT 5,311,651 3,549,834 1,819,260 7,101,165 5,311,446 3,551,685 1,793,959 106.06% QoQ % 49.63% 95.13% -74.38% 33.70% 49.55% 97.98% - Horiz. % 296.09% 197.88% 101.41% 395.84% 296.07% 197.98% 100.00%
Tax -1,152,432 -769,429 -392,051 -1,436,253 -1,071,575 -713,394 -371,180 112.68% QoQ % -49.78% -96.26% 72.70% -34.03% -50.21% -92.20% - Horiz. % 310.48% 207.29% 105.62% 386.94% 288.69% 192.20% 100.00%
NP 4,159,219 2,780,405 1,427,209 5,664,912 4,239,871 2,838,291 1,422,779 104.31% QoQ % 49.59% 94.81% -74.81% 33.61% 49.38% 99.49% - Horiz. % 292.33% 195.42% 100.31% 398.16% 298.00% 199.49% 100.00%
NP to SH 4,105,691 2,743,039 1,410,093 5,590,611 4,185,255 2,801,600 1,405,380 104.23% QoQ % 49.68% 94.53% -74.78% 33.58% 49.39% 99.35% - Horiz. % 292.14% 195.18% 100.34% 397.80% 297.80% 199.35% 100.00%
Tax Rate 21.70 % 21.68 % 21.55 % 20.23 % 20.17 % 20.09 % 20.69 % 3.23% QoQ % 0.09% 0.60% 6.52% 0.30% 0.40% -2.90% - Horiz. % 104.88% 104.78% 104.16% 97.78% 97.49% 97.10% 100.00%
Total Cost 12,621,391 8,385,908 4,140,740 16,376,873 12,169,896 7,946,800 3,926,374 117.65% QoQ % 50.51% 102.52% -74.72% 34.57% 53.14% 102.40% - Horiz. % 321.45% 213.58% 105.46% 417.10% 309.95% 202.40% 100.00%
Net Worth 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 8.65% QoQ % 0.46% 3.49% 0.01% 2.95% 1.22% 4.53% - Horiz. % 113.27% 112.74% 108.94% 108.93% 105.81% 104.53% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,281,105 1,281,105 - 2,678,675 1,242,284 1,236,458 - - QoQ % 0.00% 0.00% 0.00% 115.62% 0.47% 0.00% - Horiz. % 103.61% 103.61% 0.00% 216.64% 100.47% 100.00% -
Div Payout % 31.20 % 46.70 % - % 47.91 % 29.68 % 44.13 % - % - QoQ % -33.19% 0.00% 0.00% 61.42% -32.74% 0.00% - Horiz. % 70.70% 105.82% 0.00% 108.57% 67.26% 100.00% -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,604,914 42,408,478 40,976,745 40,972,865 39,800,070 39,318,987 37,614,813 8.65% QoQ % 0.46% 3.49% 0.01% 2.95% 1.22% 4.53% - Horiz. % 113.27% 112.74% 108.94% 108.93% 105.81% 104.53% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,863,932 3,861,494 0.36% QoQ % 0.00% 0.00% 0.00% 0.00% 0.47% 0.06% - Horiz. % 100.53% 100.53% 100.53% 100.53% 100.53% 100.06% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.79 % 24.90 % 25.63 % 25.70 % 25.84 % 26.32 % 26.60 % -4.59% QoQ % -0.44% -2.85% -0.27% -0.54% -1.82% -1.05% - Horiz. % 93.20% 93.61% 96.35% 96.62% 97.14% 98.95% 100.00%
ROE 9.64 % 6.47 % 3.44 % 13.64 % 10.52 % 7.13 % 3.74 % 87.88% QoQ % 49.00% 88.08% -74.78% 29.66% 47.55% 90.64% - Horiz. % 257.75% 172.99% 91.98% 364.71% 281.28% 190.64% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 432.25 287.63 143.42 567.77 422.70 279.12 138.53 113.38% QoQ % 50.28% 100.55% -74.74% 34.32% 51.44% 101.49% - Horiz. % 312.03% 207.63% 103.53% 409.85% 305.13% 201.49% 100.00%
EPS 105.76 70.66 36.32 144.37 108.17 72.53 36.39 103.52% QoQ % 49.67% 94.55% -74.84% 33.47% 49.14% 99.31% - Horiz. % 290.63% 194.17% 99.81% 396.73% 297.25% 199.31% 100.00%
DPS 33.00 33.00 0.00 69.00 32.00 32.00 0.00 - QoQ % 0.00% 0.00% 0.00% 115.62% 0.00% 0.00% - Horiz. % 103.12% 103.12% 0.00% 215.62% 100.00% 100.00% -
NAPS 10.9746 10.9240 10.5552 10.5542 10.2521 10.1759 9.7410 8.27% QoQ % 0.46% 3.49% 0.01% 2.95% 0.75% 4.46% - Horiz. % 112.66% 112.14% 108.36% 108.35% 105.25% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 432.25 287.63 143.42 567.77 422.70 277.81 137.79 114.15% QoQ % 50.28% 100.55% -74.74% 34.32% 52.15% 101.62% - Horiz. % 313.70% 208.75% 104.09% 412.05% 306.77% 201.62% 100.00%
EPS 105.76 70.66 36.32 144.37 108.17 72.17 36.20 104.23% QoQ % 49.67% 94.55% -74.84% 33.47% 49.88% 99.36% - Horiz. % 292.15% 195.19% 100.33% 398.81% 298.81% 199.36% 100.00%
DPS 33.00 33.00 0.00 69.00 32.00 31.85 0.00 - QoQ % 0.00% 0.00% 0.00% 115.62% 0.47% 0.00% - Horiz. % 103.61% 103.61% 0.00% 216.64% 100.47% 100.00% -
NAPS 10.9746 10.9240 10.5552 10.5542 10.2521 10.1282 9.6892 8.65% QoQ % 0.46% 3.49% 0.01% 2.95% 1.22% 4.53% - Horiz. % 113.27% 112.74% 108.94% 108.93% 105.81% 104.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 20.0800 23.0000 23.1600 24.7600 25.0000 23.3600 24.0000 -
P/RPS 4.65 8.00 16.15 4.36 5.91 8.37 17.33 -58.37% QoQ % -41.88% -50.46% 270.41% -26.23% -29.39% -51.70% - Horiz. % 26.83% 46.16% 93.19% 25.16% 34.10% 48.30% 100.00%
P/EPS 18.99 32.55 63.76 17.19 23.19 32.22 65.94 -56.36% QoQ % -41.66% -48.95% 270.91% -25.87% -28.03% -51.14% - Horiz. % 28.80% 49.36% 96.69% 26.07% 35.17% 48.86% 100.00%
EY 5.27 3.07 1.57 5.82 4.31 3.10 1.52 128.90% QoQ % 71.66% 95.54% -73.02% 35.03% 39.03% 103.95% - Horiz. % 346.71% 201.97% 103.29% 382.89% 283.55% 203.95% 100.00%
DY 1.64 1.43 0.00 2.79 1.28 1.37 0.00 - QoQ % 14.69% 0.00% 0.00% 117.97% -6.57% 0.00% - Horiz. % 119.71% 104.38% 0.00% 203.65% 93.43% 100.00% -
P/NAPS 1.83 2.11 2.19 2.35 2.44 2.30 2.46 -17.89% QoQ % -13.27% -3.65% -6.81% -3.69% 6.09% -6.50% - Horiz. % 74.39% 85.77% 89.02% 95.53% 99.19% 93.50% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 07/11/19 14/08/19 29/04/19 20/02/19 25/10/18 15/08/18 02/05/18 -
Price 19.8600 20.8000 22.5800 25.0600 24.9000 24.4800 23.7800 -
P/RPS 4.59 7.23 15.74 4.41 5.89 8.77 17.17 -58.47% QoQ % -36.51% -54.07% 256.92% -25.13% -32.84% -48.92% - Horiz. % 26.73% 42.11% 91.67% 25.68% 34.30% 51.08% 100.00%
P/EPS 18.78 29.44 62.17 17.40 23.10 33.76 65.34 -56.41% QoQ % -36.21% -52.65% 257.30% -24.68% -31.58% -48.33% - Horiz. % 28.74% 45.06% 95.15% 26.63% 35.35% 51.67% 100.00%
EY 5.33 3.40 1.61 5.75 4.33 2.96 1.53 129.63% QoQ % 56.76% 111.18% -72.00% 32.79% 46.28% 93.46% - Horiz. % 348.37% 222.22% 105.23% 375.82% 283.01% 193.46% 100.00%
DY 1.66 1.59 0.00 2.75 1.29 1.31 0.00 - QoQ % 4.40% 0.00% 0.00% 113.18% -1.53% 0.00% - Horiz. % 126.72% 121.37% 0.00% 209.92% 98.47% 100.00% -
P/NAPS 1.81 1.90 2.14 2.37 2.43 2.41 2.44 -18.04% QoQ % -4.74% -11.21% -9.70% -2.47% 0.83% -1.23% - Horiz. % 74.18% 77.87% 87.70% 97.13% 99.59% 98.77% 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 
