[PPB] QoQ Cumulative Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,227,554 1,145,122 4,305,051 3,168,243 2,088,767 1,030,586 4,186,376 -34.41% QoQ % 94.53% -73.40% 35.88% 51.68% 102.68% -75.38% - Horiz. % 53.21% 27.35% 102.83% 75.68% 49.89% 24.62% 100.00%
PBT 545,542 209,514 1,293,147 903,911 495,878 367,298 1,211,110 -41.32% QoQ % 160.38% -83.80% 43.06% 82.28% 35.01% -69.67% - Horiz. % 45.04% 17.30% 106.77% 74.63% 40.94% 30.33% 100.00%
Tax -38,779 -13,907 -54,456 -45,437 -36,675 -20,470 -104,239 -48.37% QoQ % -178.85% 74.46% -19.85% -23.89% -79.16% 80.36% - Horiz. % 37.20% 13.34% 52.24% 43.59% 35.18% 19.64% 100.00%
NP 506,763 195,607 1,238,691 858,474 459,203 346,828 1,106,871 -40.68% QoQ % 159.07% -84.21% 44.29% 86.95% 32.40% -68.67% - Horiz. % 45.78% 17.67% 111.91% 77.56% 41.49% 31.33% 100.00%
NP to SH 493,985 189,512 1,205,447 829,522 447,556 338,432 1,044,993 -39.40% QoQ % 160.66% -84.28% 45.32% 85.34% 32.24% -67.61% - Horiz. % 47.27% 18.14% 115.35% 79.38% 42.83% 32.39% 100.00%
Tax Rate 7.11 % 6.64 % 4.21 % 5.03 % 7.40 % 5.57 % 8.61 % -12.01% QoQ % 7.08% 57.72% -16.30% -32.03% 32.85% -35.31% - Horiz. % 82.58% 77.12% 48.90% 58.42% 85.95% 64.69% 100.00%
Total Cost 1,720,791 949,515 3,066,360 2,309,769 1,629,564 683,758 3,079,505 -32.23% QoQ % 81.23% -69.03% 32.76% 41.74% 138.32% -77.80% - Horiz. % 55.88% 30.83% 99.57% 75.00% 52.92% 22.20% 100.00%
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.68% QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% - Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 113,807 - 355,649 94,839 94,839 - 296,374 -47.26% QoQ % 0.00% 0.00% 275.00% 0.00% 0.00% 0.00% - Horiz. % 38.40% 0.00% 120.00% 32.00% 32.00% 0.00% 100.00%
Div Payout % 23.04 % - % 29.50 % 11.43 % 21.19 % - % 28.36 % -12.97% QoQ % 0.00% 0.00% 158.09% -46.06% 0.00% 0.00% - Horiz. % 81.24% 0.00% 104.02% 40.30% 74.72% 0.00% 100.00%
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.68% QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% - Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.96% QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.75 % 17.08 % 28.77 % 27.10 % 21.98 % 33.65 % 26.44 % -9.56% QoQ % 33.20% -40.63% 6.16% 23.29% -34.68% 27.27% - Horiz. % 86.04% 64.60% 108.81% 102.50% 83.13% 127.27% 100.00%
ROE 2.00 % 0.94 % 5.77 % 3.94 % 2.14 % 1.59 % 4.98 % -45.66% QoQ % 112.77% -83.71% 46.45% 84.11% 34.59% -68.07% - Horiz. % 40.16% 18.88% 115.86% 79.12% 42.97% 31.93% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.58 96.59 363.14 267.25 176.19 86.93 353.13 -41.94% QoQ % 62.11% -73.40% 35.88% 51.68% 102.68% -75.38% - Horiz. % 44.34% 27.35% 102.83% 75.68% 49.89% 24.62% 100.00%
EPS 34.72 15.99 101.68 69.97 37.75 28.55 88.15 -46.36% QoQ % 117.14% -84.27% 45.32% 85.35% 32.22% -67.61% - Horiz. % 39.39% 18.14% 115.35% 79.38% 42.82% 32.39% 100.00%
DPS 8.00 0.00 30.00 8.00 8.00 0.00 25.00 -53.31% QoQ % 0.00% 0.00% 275.00% 0.00% 0.00% 0.00% - Horiz. % 32.00% 0.00% 120.00% 32.00% 32.00% 0.00% 100.00%
NAPS 17.3900 17.0600 17.6300 17.7800 17.6600 18.0000 17.6900 -1.14% QoQ % 1.93% -3.23% -0.84% 0.68% -1.89% 1.75% - Horiz. % 98.30% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.58 80.50 302.62 222.71 146.83 72.44 294.28 -34.41% QoQ % 94.51% -73.40% 35.88% 51.68% 102.69% -75.38% - Horiz. % 53.21% 27.35% 102.83% 75.68% 49.89% 24.62% 100.00%
EPS 34.72 13.32 84.74 58.31 31.46 23.79 73.46 -39.41% QoQ % 160.66% -84.28% 45.33% 85.35% 32.24% -67.62% - Horiz. % 47.26% 18.13% 115.36% 79.38% 42.83% 32.38% 100.00%
DPS 8.00 0.00 25.00 6.67 6.67 0.00 20.83 -47.26% QoQ % 0.00% 0.00% 274.81% 0.00% 0.00% 0.00% - Horiz. % 38.41% 0.00% 120.02% 32.02% 32.02% 0.00% 100.00%
NAPS 17.3900 14.2167 14.6917 14.8167 14.7167 15.0000 14.7417 11.68% QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% - Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 19.6800 19.1400 17.2400 16.8600 17.1600 16.7400 15.8600 -
P/RPS 12.57 19.81 4.75 6.31 9.74 19.26 4.49 99.01% QoQ % -36.55% 317.05% -24.72% -35.22% -49.43% 328.95% - Horiz. % 279.96% 441.20% 105.79% 140.53% 216.93% 428.95% 100.00%
P/EPS 56.68 119.73 16.95 24.10 45.45 58.64 17.99 115.37% QoQ % -52.66% 606.37% -29.67% -46.97% -22.49% 225.96% - Horiz. % 315.06% 665.54% 94.22% 133.96% 252.64% 325.96% 100.00%
EY 1.76 0.84 5.90 4.15 2.20 1.71 5.56 -53.65% QoQ % 109.52% -85.76% 42.17% 88.64% 28.65% -69.24% - Horiz. % 31.65% 15.11% 106.12% 74.64% 39.57% 30.76% 100.00%
DY 0.41 0.00 1.74 0.47 0.47 0.00 1.58 -59.42% QoQ % 0.00% 0.00% 270.21% 0.00% 0.00% 0.00% - Horiz. % 25.95% 0.00% 110.13% 29.75% 29.75% 0.00% 100.00%
P/NAPS 1.13 1.12 0.98 0.95 0.97 0.93 0.90 16.43% QoQ % 0.89% 14.29% 3.16% -2.06% 4.30% 3.33% - Horiz. % 125.56% 124.44% 108.89% 105.56% 107.78% 103.33% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 -
Price 16.8200 19.9200 17.7000 16.7600 16.7000 16.9000 16.5400 -
P/RPS 10.74 20.62 4.87 6.27 9.48 19.44 4.68 74.25% QoQ % -47.91% 323.41% -22.33% -33.86% -51.23% 315.38% - Horiz. % 229.49% 440.60% 104.06% 133.97% 202.56% 415.38% 100.00%
P/EPS 48.44 124.61 17.41 23.95 44.24 59.20 18.76 88.54% QoQ % -61.13% 615.74% -27.31% -45.86% -25.27% 215.57% - Horiz. % 258.21% 664.23% 92.80% 127.67% 235.82% 315.57% 100.00%
EY 2.06 0.80 5.74 4.17 2.26 1.69 5.33 -47.03% QoQ % 157.50% -86.06% 37.65% 84.51% 33.73% -68.29% - Horiz. % 38.65% 15.01% 107.69% 78.24% 42.40% 31.71% 100.00%
DY 0.48 0.00 1.69 0.48 0.48 0.00 1.51 -53.52% QoQ % 0.00% 0.00% 252.08% 0.00% 0.00% 0.00% - Horiz. % 31.79% 0.00% 111.92% 31.79% 31.79% 0.00% 100.00%
P/NAPS 0.97 1.17 1.00 0.94 0.95 0.94 0.93 2.86% QoQ % -17.09% 17.00% 6.38% -1.05% 1.06% 1.08% - Horiz. % 104.30% 125.81% 107.53% 101.08% 102.15% 101.08% 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
PPBIntRpt0917 (FINAL).pdf 
