[PBBANK] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 4,739,165 5,515,180 5,674,124 5,614,297 5,598,364 5,567,949 5,632,018 -10.88% QoQ % -14.07% -2.80% 1.07% 0.28% 0.55% -1.14% - Horiz. % 84.15% 97.93% 100.75% 99.69% 99.40% 98.86% 100.00%
PBT 1,280,371 1,727,147 1,822,493 1,761,817 1,730,574 1,819,260 1,789,719 -20.03% QoQ % -25.87% -5.23% 3.44% 1.81% -4.87% 1.65% - Horiz. % 71.54% 96.50% 101.83% 98.44% 96.70% 101.65% 100.00%
Tax -268,763 -385,213 -402,269 -383,003 -377,378 -392,051 -364,678 -18.42% QoQ % 30.23% 4.24% -5.03% -1.49% 3.74% -7.51% - Horiz. % 73.70% 105.63% 110.31% 105.02% 103.48% 107.51% 100.00%
NP 1,011,608 1,341,934 1,420,224 1,378,814 1,353,196 1,427,209 1,425,041 -20.44% QoQ % -24.62% -5.51% 3.00% 1.89% -5.19% 0.15% - Horiz. % 70.99% 94.17% 99.66% 96.76% 94.96% 100.15% 100.00%
NP to SH 1,001,835 1,329,076 1,405,867 1,362,652 1,332,946 1,410,093 1,405,356 -20.22% QoQ % -24.62% -5.46% 3.17% 2.23% -5.47% 0.34% - Horiz. % 71.29% 94.57% 100.04% 96.96% 94.85% 100.34% 100.00%
Tax Rate 20.99 % 22.30 % 22.07 % 21.74 % 21.81 % 21.55 % 20.38 % 1.99% QoQ % -5.87% 1.04% 1.52% -0.32% 1.21% 5.74% - Horiz. % 102.99% 109.42% 108.29% 106.67% 107.02% 105.74% 100.00%
Total Cost 3,727,557 4,173,246 4,253,900 4,235,483 4,245,168 4,140,740 4,206,977 -7.76% QoQ % -10.68% -1.90% 0.43% -0.23% 2.52% -1.57% - Horiz. % 88.60% 99.20% 101.12% 100.68% 100.91% 98.43% 100.00%
Net Worth 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 5.98% QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% - Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,552,855 - 1,281,105 - 1,436,391 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.11% 0.00% 89.19% 0.00% 100.00%
Div Payout % - % - % 110.46 % - % 96.11 % - % 102.21 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.07% 0.00% 94.03% 0.00% 100.00%
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 44,698,551 43,266,818 43,594,471 42,604,914 42,408,478 40,976,745 40,972,865 5.98% QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% - Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 21.35 % 24.33 % 25.03 % 24.56 % 24.17 % 25.63 % 25.30 % -10.71% QoQ % -12.25% -2.80% 1.91% 1.61% -5.70% 1.30% - Horiz. % 84.39% 96.17% 98.93% 97.08% 95.53% 101.30% 100.00%
ROE 2.24 % 3.07 % 3.22 % 3.20 % 3.14 % 3.44 % 3.43 % -24.75% QoQ % -27.04% -4.66% 0.62% 1.91% -8.72% 0.29% - Horiz. % 65.31% 89.50% 93.88% 93.29% 91.55% 100.29% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 122.08 142.07 146.16 144.62 144.21 143.42 145.08 -10.88% QoQ % -14.07% -2.80% 1.06% 0.28% 0.55% -1.14% - Horiz. % 84.15% 97.93% 100.74% 99.68% 99.40% 98.86% 100.00%
EPS 25.81 34.24 36.21 35.10 34.34 36.32 36.20 -20.21% QoQ % -24.62% -5.44% 3.16% 2.21% -5.45% 0.33% - Horiz. % 71.30% 94.59% 100.03% 96.96% 94.86% 100.33% 100.00%
DPS 0.00 0.00 40.00 0.00 33.00 0.00 37.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.11% 0.00% 89.19% 0.00% 100.00%
NAPS 11.5139 11.1451 11.2295 10.9746 10.9240 10.5552 10.5542 5.98% QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% - Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 122.08 142.07 146.16 144.62 144.21 143.42 145.08 -10.88% QoQ % -14.07% -2.80% 1.06% 0.28% 0.55% -1.14% - Horiz. % 84.15% 97.93% 100.74% 99.68% 99.40% 98.86% 100.00%
EPS 25.81 34.24 36.21 35.10 34.34 36.32 36.20 -20.21% QoQ % -24.62% -5.44% 3.16% 2.21% -5.45% 0.33% - Horiz. % 71.30% 94.59% 100.03% 96.96% 94.86% 100.33% 100.00%
DPS 0.00 0.00 40.00 0.00 33.00 0.00 37.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.11% 0.00% 89.19% 0.00% 100.00%
NAPS 11.5139 11.1451 11.2295 10.9746 10.9240 10.5552 10.5542 5.98% QoQ % 3.31% -0.75% 2.32% 0.46% 3.49% 0.01% - Horiz. % 109.09% 105.60% 106.40% 103.98% 103.50% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 16.5000 15.9000 19.4400 20.0800 23.0000 23.1600 24.7600 -
P/RPS 13.52 11.19 13.30 13.88 15.95 16.15 17.07 -14.41% QoQ % 20.82% -15.86% -4.18% -12.98% -1.24% -5.39% - Horiz. % 79.20% 65.55% 77.91% 81.31% 93.44% 94.61% 100.00%
P/EPS 63.94 46.44 53.68 57.21 66.99 63.76 68.40 -4.40% QoQ % 37.68% -13.49% -6.17% -14.60% 5.07% -6.78% - Horiz. % 93.48% 67.89% 78.48% 83.64% 97.94% 93.22% 100.00%
EY 1.56 2.15 1.86 1.75 1.49 1.57 1.46 4.52% QoQ % -27.44% 15.59% 6.29% 17.45% -5.10% 7.53% - Horiz. % 106.85% 147.26% 127.40% 119.86% 102.05% 107.53% 100.00%
DY 0.00 0.00 2.06 0.00 1.43 0.00 1.49 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 138.26% 0.00% 95.97% 0.00% 100.00%
P/NAPS 1.43 1.43 1.73 1.83 2.11 2.19 2.35 -28.21% QoQ % 0.00% -17.34% -5.46% -13.27% -3.65% -6.81% - Horiz. % 60.85% 60.85% 73.62% 77.87% 89.79% 93.19% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/05/20 26/02/20 07/11/19 14/08/19 29/04/19 20/02/19 -
Price 16.4200 15.2600 17.4800 19.8600 20.8000 22.5800 25.0600 -
P/RPS 13.45 10.74 11.96 13.73 14.42 15.74 17.27 -15.36% QoQ % 25.23% -10.20% -12.89% -4.79% -8.39% -8.86% - Horiz. % 77.88% 62.19% 69.25% 79.50% 83.50% 91.14% 100.00%
P/EPS 63.63 44.57 48.27 56.58 60.58 62.17 69.23 -5.47% QoQ % 42.76% -7.67% -14.69% -6.60% -2.56% -10.20% - Horiz. % 91.91% 64.38% 69.72% 81.73% 87.51% 89.80% 100.00%
EY 1.57 2.24 2.07 1.77 1.65 1.61 1.44 5.94% QoQ % -29.91% 8.21% 16.95% 7.27% 2.48% 11.81% - Horiz. % 109.03% 155.56% 143.75% 122.92% 114.58% 111.81% 100.00%
DY 0.00 0.00 2.29 0.00 1.59 0.00 1.48 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 154.73% 0.00% 107.43% 0.00% 100.00%
P/NAPS 1.43 1.37 1.56 1.81 1.90 2.14 2.37 -28.62% QoQ % 4.38% -12.18% -13.81% -4.74% -11.21% -9.70% - Horiz. % 60.34% 57.81% 65.82% 76.37% 80.17% 90.30% 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
2nd Qtr and Half Year 30 June 2020 Results.pdf 
