[PPB] QoQ Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 779,873 758,475 696,955 744,197 710,263 676,242 579,837 21.78% QoQ % 2.82% 8.83% -6.35% 4.78% 5.03% 16.63% - Horiz. % 134.50% 130.81% 120.20% 128.35% 122.49% 116.63% 100.00%
PBT 261,937 123,902 199,654 226,053 252,382 294,650 283,495 -5.12% QoQ % 111.41% -37.94% -11.68% -10.43% -14.35% 3.93% - Horiz. % 92.40% 43.71% 70.43% 79.74% 89.03% 103.93% 100.00%
Tax -9,596 -8,334 -13,467 -13,741 -12,615 -7,284 -10,432 -5.40% QoQ % -15.14% 38.12% 1.99% -8.93% -73.19% 30.18% - Horiz. % 91.99% 79.89% 129.09% 131.72% 120.93% 69.82% 100.00%
NP 252,341 115,568 186,187 212,312 239,767 287,366 273,063 -5.11% QoQ % 118.35% -37.93% -12.31% -11.45% -16.56% 5.24% - Horiz. % 92.41% 42.32% 68.18% 77.75% 87.81% 105.24% 100.00%
NP to SH 249,235 108,419 178,504 209,303 229,405 276,433 265,231 -4.05% QoQ % 129.88% -39.26% -14.72% -8.76% -17.01% 4.22% - Horiz. % 93.97% 40.88% 67.30% 78.91% 86.49% 104.22% 100.00%
Tax Rate 3.66 % 6.73 % 6.75 % 6.08 % 5.00 % 2.47 % 3.68 % -0.36% QoQ % -45.62% -0.30% 11.02% 21.60% 102.43% -32.88% - Horiz. % 99.46% 182.88% 183.42% 165.22% 135.87% 67.12% 100.00%
Total Cost 527,532 642,907 510,768 531,885 470,496 388,876 306,774 43.39% QoQ % -17.95% 25.87% -3.97% 13.05% 20.99% 26.76% - Horiz. % 171.96% 209.57% 166.50% 173.38% 153.37% 126.76% 100.00%
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 14,131,274 13,540,178 1.90% QoQ % -1.84% 2.05% -1.10% 0.59% -1.09% 4.37% - Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 104.37% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 82,984 - 154,114 - 123,849 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 67.00% 0.00% 124.44% 0.00% 100.00% -
Div Payout % - % 76.54 % - % 73.63 % - % 44.80 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 170.85% 0.00% 164.35% 0.00% 100.00% -
Equity 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 14,131,274 13,540,178 1.90% QoQ % -1.84% 2.05% -1.10% 0.59% -1.09% 4.37% - Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 104.37% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,238,499 1,185,654 -0.01% QoQ % 0.00% 0.00% 0.00% -0.00% -4.27% 4.46% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 104.46% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.36 % 15.24 % 26.71 % 28.53 % 33.76 % 42.49 % 47.09 % -22.07% QoQ % 112.34% -42.94% -6.38% -15.49% -20.55% -9.77% - Horiz. % 68.72% 32.36% 56.72% 60.59% 71.69% 90.23% 100.00%
ROE 1.79 % 0.76 % 1.28 % 1.49 % 1.64 % 1.96 % 1.96 % -5.85% QoQ % 135.53% -40.62% -14.09% -9.15% -16.33% 0.00% - Horiz. % 91.33% 38.78% 65.31% 76.02% 83.67% 100.00% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.78 63.98 58.79 62.77 59.91 54.60 48.90 21.79% QoQ % 2.81% 8.83% -6.34% 4.77% 9.73% 11.66% - Horiz. % 134.52% 130.84% 120.22% 128.36% 122.52% 111.66% 100.00%
EPS 21.02 9.15 15.06 17.66 19.35 22.32 22.37 -4.05% QoQ % 129.73% -39.24% -14.72% -8.73% -13.31% -0.22% - Horiz. % 93.97% 40.90% 67.32% 78.95% 86.50% 99.78% 100.00%
DPS 0.00 7.00 0.00 13.00 0.00 10.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 70.00% 0.00% 130.00% 0.00% 100.00% -
NAPS 11.7500 11.9700 11.7300 11.8600 11.7900 11.4100 11.4200 1.91% QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.09% - Horiz. % 102.89% 104.82% 102.71% 103.85% 103.24% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.82 53.32 48.99 52.31 49.93 47.54 40.76 21.78% QoQ % 2.81% 8.84% -6.35% 4.77% 5.03% 16.63% - Horiz. % 134.49% 130.81% 120.19% 128.34% 122.50% 116.63% 100.00%
EPS 17.52 7.62 12.55 14.71 16.13 19.43 18.64 -4.04% QoQ % 129.92% -39.28% -14.68% -8.80% -16.98% 4.24% - Horiz. % 93.99% 40.88% 67.33% 78.92% 86.53% 104.24% 100.00%
DPS 0.00 5.83 0.00 10.83 0.00 8.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 66.93% 0.00% 124.34% 0.00% 100.00% -
NAPS 9.7917 9.9750 9.7750 9.8833 9.8255 9.9334 9.5179 1.90% QoQ % -1.84% 2.05% -1.10% 0.59% -1.09% 4.37% - Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 104.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 12.0600 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 -
P/RPS 18.33 24.98 28.75 27.34 27.74 31.54 34.80 -34.70% QoQ % -26.62% -13.11% 5.16% -1.44% -12.05% -9.37% - Horiz. % 52.67% 71.78% 82.61% 78.56% 79.71% 90.63% 100.00%
P/EPS 57.36 174.73 112.24 97.19 85.89 77.15 76.08 -17.12% QoQ % -67.17% 55.68% 15.49% 13.16% 11.33% 1.41% - Horiz. % 75.39% 229.67% 147.53% 127.75% 112.89% 101.41% 100.00%
EY 1.74 0.57 0.89 1.03 1.16 1.30 1.31 20.77% QoQ % 205.26% -35.96% -13.59% -11.21% -10.77% -0.76% - Horiz. % 132.82% 43.51% 67.94% 78.63% 88.55% 99.24% 100.00%
DY 0.00 0.44 0.00 0.76 0.00 0.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 75.86% 0.00% 131.03% 0.00% 100.00% -
P/NAPS 1.03 1.34 1.44 1.45 1.41 1.51 1.49 -21.77% QoQ % -23.13% -6.94% -0.69% 2.84% -6.62% 1.34% - Horiz. % 69.13% 89.93% 96.64% 97.32% 94.63% 101.34% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 -
Price 12.0000 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 -
P/RPS 18.24 21.85 26.71 27.40 26.87 31.50 35.58 -35.87% QoQ % -16.52% -18.20% -2.52% 1.97% -14.70% -11.47% - Horiz. % 51.26% 61.41% 75.07% 77.01% 75.52% 88.53% 100.00%
P/EPS 57.08 152.86 104.27 97.42 83.20 77.06 77.78 -18.59% QoQ % -62.66% 46.60% 7.03% 17.09% 7.97% -0.93% - Horiz. % 73.39% 196.53% 134.06% 125.25% 106.97% 99.07% 100.00%
EY 1.75 0.65 0.96 1.03 1.20 1.30 1.29 22.48% QoQ % 169.23% -32.29% -6.80% -14.17% -7.69% 0.78% - Horiz. % 135.66% 50.39% 74.42% 79.84% 93.02% 100.78% 100.00%
DY 0.00 0.50 0.00 0.76 0.00 0.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 86.21% 0.00% 131.03% 0.00% 100.00% -
P/NAPS 1.02 1.17 1.34 1.45 1.37 1.51 1.52 -23.30% QoQ % -12.82% -12.69% -7.59% 5.84% -9.27% -0.66% - Horiz. % 67.11% 76.97% 88.16% 95.39% 90.13% 99.34% 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
PPBIntRpt1211.pdf 
