[PPB] QoQ Cumulative Quarter Result on 2009-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,084,725 503,633 2,053,769 1,550,129 1,038,953 495,228 2,488,566 -42.60% QoQ % 115.38% -75.48% 32.49% 49.20% 109.79% -80.10% - Horiz. % 43.59% 20.24% 82.53% 62.29% 41.75% 19.90% 100.00%
PBT 628,491 302,588 1,455,390 1,132,972 626,081 264,412 1,220,339 -35.83% QoQ % 107.71% -79.21% 28.46% 80.96% 136.78% -78.33% - Horiz. % 51.50% 24.80% 119.26% 92.84% 51.30% 21.67% 100.00%
Tax 818,516 825,325 173,649 142,503 50,463 7,019 73,085 402.79% QoQ % -0.83% 375.28% 21.86% 182.39% 618.95% -90.40% - Horiz. % 1,119.95% 1,129.27% 237.60% 194.98% 69.05% 9.60% 100.00%
NP 1,447,007 1,127,913 1,629,039 1,275,475 676,544 271,431 1,293,424 7.79% QoQ % 28.29% -30.76% 27.72% 88.53% 149.25% -79.01% - Horiz. % 111.87% 87.20% 125.95% 98.61% 52.31% 20.99% 100.00%
NP to SH 1,443,100 1,125,354 1,615,964 1,264,439 669,367 271,835 1,286,509 7.98% QoQ % 28.24% -30.36% 27.80% 88.90% 146.24% -78.87% - Horiz. % 112.17% 87.47% 125.61% 98.28% 52.03% 21.13% 100.00%
Tax Rate -130.24 % -272.76 % -11.93 % -12.58 % -8.06 % -2.65 % -5.99 % 683.42% QoQ % 52.25% -2,186.34% 5.17% -56.08% -204.15% 55.76% - Horiz. % 2,174.29% 4,553.59% 199.17% 210.02% 134.56% 44.24% 100.00%
Total Cost -362,282 -624,280 424,730 274,654 362,409 223,797 1,195,142 - QoQ % 41.97% -246.98% 54.64% -24.21% 61.94% -81.27% - Horiz. % -30.31% -52.23% 35.54% 22.98% 30.32% 18.73% 100.00%
Net Worth 14,142,925 14,142,498 14,083,818 13,929,455 13,456,103 13,597,677 12,234,401 10.18% QoQ % 0.00% 0.42% 1.11% 3.52% -1.04% 11.14% - Horiz. % 115.60% 115.60% 115.12% 113.85% 109.99% 111.14% 100.00%
Dividend 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 829,844 - 865,419 59,274 59,277 - 1,007,678 -12.17% QoQ % 0.00% 0.00% 1,360.03% -0.01% 0.00% 0.00% - Horiz. % 82.35% 0.00% 85.88% 5.88% 5.88% 0.00% 100.00%
Div Payout % 57.50 % - % 53.55 % 4.69 % 8.86 % - % 78.33 % -18.67% QoQ % 0.00% 0.00% 1,041.79% -47.07% 0.00% 0.00% - Horiz. % 73.41% 0.00% 68.36% 5.99% 11.31% 0.00% 100.00%
Equity 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 14,142,925 14,142,498 14,083,818 13,929,455 13,456,103 13,597,677 12,234,401 10.18% QoQ % 0.00% 0.42% 1.11% 3.52% -1.04% 11.14% - Horiz. % 115.60% 115.60% 115.12% 113.85% 109.99% 111.14% 100.00%
NOSH 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 -0.00% QoQ % 0.00% -0.00% 0.00% -0.01% 0.01% -0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 133.40 % 223.96 % 79.32 % 82.28 % 65.12 % 54.81 % 51.97 % 87.80% QoQ % -40.44% 182.35% -3.60% 26.35% 18.81% 5.46% - Horiz. % 256.69% 430.94% 152.63% 158.32% 125.30% 105.46% 100.00%
ROE 10.20 % 7.96 % 11.47 % 9.08 % 4.97 % 2.00 % 10.52 % -2.04% QoQ % 28.14% -30.60% 26.32% 82.70% 148.50% -80.99% - Horiz. % 96.96% 75.67% 109.03% 86.31% 47.24% 19.01% 100.00%
Per Share 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.50 42.48 173.24 130.76 87.63 41.77 209.92 -42.60% QoQ % 115.40% -75.48% 32.49% 49.22% 109.79% -80.10% - Horiz. % 43.59% 20.24% 82.53% 62.29% 41.74% 19.90% 100.00%
EPS 121.73 94.93 136.31 106.66 56.46 22.93 108.52 7.98% QoQ % 28.23% -30.36% 27.80% 88.91% 146.23% -78.87% - Horiz. % 112.17% 87.48% 125.61% 98.29% 52.03% 21.13% 100.00%
DPS 70.00 0.00 73.00 5.00 5.00 0.00 85.00 -12.17% QoQ % 0.00% 0.00% 1,360.00% 0.00% 0.00% 0.00% - Horiz. % 82.35% 0.00% 85.88% 5.88% 5.88% 0.00% 100.00%
NAPS 11.9300 11.9300 11.8800 11.7500 11.3500 11.4700 10.3200 10.18% QoQ % 0.00% 0.42% 1.11% 3.52% -1.05% 11.14% - Horiz. % 115.60% 115.60% 115.12% 113.86% 109.98% 111.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.25 35.40 144.37 108.96 73.03 34.81 174.93 -42.60% QoQ % 115.40% -75.48% 32.50% 49.20% 109.80% -80.10% - Horiz. % 43.59% 20.24% 82.53% 62.29% 41.75% 19.90% 100.00%
EPS 101.44 79.11 113.59 88.88 47.05 19.11 90.43 7.98% QoQ % 28.23% -30.35% 27.80% 88.91% 146.21% -78.87% - Horiz. % 112.18% 87.48% 125.61% 98.29% 52.03% 21.13% 100.00%
DPS 58.33 0.00 60.83 4.17 4.17 0.00 70.83 -12.17% QoQ % 0.00% 0.00% 1,358.75% 0.00% 0.00% 0.00% - Horiz. % 82.35% 0.00% 85.88% 5.89% 5.89% 0.00% 100.00%
NAPS 9.9416 9.9413 9.9001 9.7915 9.4588 9.5583 8.6000 10.18% QoQ % 0.00% 0.42% 1.11% 3.52% -1.04% 11.14% - Horiz. % 115.60% 115.60% 115.12% 113.85% 109.99% 111.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.9800 18.0000 15.9600 15.4000 11.6000 9.8000 9.3000 -
P/RPS 17.46 42.37 9.21 11.78 13.24 23.46 4.43 150.14% QoQ % -58.79% 360.04% -21.82% -11.03% -43.56% 429.57% - Horiz. % 394.13% 956.43% 207.90% 265.91% 298.87% 529.57% 100.00%
P/EPS 13.13 18.96 11.71 14.44 20.55 42.74 8.57 33.00% QoQ % -30.75% 61.91% -18.91% -29.73% -51.92% 398.72% - Horiz. % 153.21% 221.24% 136.64% 168.49% 239.79% 498.72% 100.00%
EY 7.62 5.27 8.54 6.93 4.87 2.34 11.67 -24.79% QoQ % 44.59% -38.29% 23.23% 42.30% 108.12% -79.95% - Horiz. % 65.30% 45.16% 73.18% 59.38% 41.73% 20.05% 100.00%
DY 4.38 0.00 4.57 0.32 0.43 0.00 9.14 -38.84% QoQ % 0.00% 0.00% 1,328.12% -25.58% 0.00% 0.00% - Horiz. % 47.92% 0.00% 50.00% 3.50% 4.70% 0.00% 100.00%
P/NAPS 1.34 1.51 1.34 1.31 1.02 0.85 0.90 30.48% QoQ % -11.26% 12.69% 2.29% 28.43% 20.00% -5.56% - Horiz. % 148.89% 167.78% 148.89% 145.56% 113.33% 94.44% 100.00%
Price Multiplier on Announcement Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 -
Price 16.9000 16.2000 16.1600 15.7000 15.3000 11.0000 9.7000 -
P/RPS 18.47 38.13 9.33 12.01 17.46 26.33 4.62 152.53% QoQ % -51.56% 308.68% -22.31% -31.21% -33.69% 469.91% - Horiz. % 399.78% 825.32% 201.95% 259.96% 377.92% 569.91% 100.00%
P/EPS 13.88 17.07 11.86 14.72 27.10 47.97 8.94 34.19% QoQ % -18.69% 43.93% -19.43% -45.68% -43.51% 436.58% - Horiz. % 155.26% 190.94% 132.66% 164.65% 303.13% 536.58% 100.00%
EY 7.20 5.86 8.44 6.79 3.69 2.08 11.19 -25.53% QoQ % 22.87% -30.57% 24.30% 84.01% 77.40% -81.41% - Horiz. % 64.34% 52.37% 75.42% 60.68% 32.98% 18.59% 100.00%
DY 4.14 0.00 4.52 0.32 0.33 0.00 8.76 -39.41% QoQ % 0.00% 0.00% 1,312.50% -3.03% 0.00% 0.00% - Horiz. % 47.26% 0.00% 51.60% 3.65% 3.77% 0.00% 100.00%
P/NAPS 1.42 1.36 1.36 1.34 1.35 0.96 0.94 31.76% QoQ % 4.41% 0.00% 1.49% -0.74% 40.63% 2.13% - Horiz. % 151.06% 144.68% 144.68% 142.55% 143.62% 102.13% 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
PPBIntRpt0909.pdf 
