[PPB] QoQ Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,079,476 1,055,504 1,030,586 1,023,445 983,726 1,056,591 1,122,614 -2.58% QoQ % 2.27% 2.42% 0.70% 4.04% -6.90% -5.88% - Horiz. % 96.16% 94.02% 91.80% 91.17% 87.63% 94.12% 100.00%
PBT 408,033 106,308 367,298 526,825 429,725 -28,856 283,416 27.47% QoQ % 283.82% -71.06% -30.28% 22.60% 1,589.20% -110.18% - Horiz. % 143.97% 37.51% 129.60% 185.88% 151.62% -10.18% 100.00%
Tax -8,762 -14,712 -20,470 -21,415 -28,274 -30,030 -24,520 -49.61% QoQ % 40.44% 28.13% 4.41% 24.26% 5.85% -22.47% - Horiz. % 35.73% 60.00% 83.48% 87.34% 115.31% 122.47% 100.00%
NP 399,271 91,596 346,828 505,410 401,451 -58,886 258,896 33.45% QoQ % 335.90% -73.59% -31.38% 25.90% 781.74% -122.75% - Horiz. % 154.22% 35.38% 133.96% 195.22% 155.06% -22.75% 100.00%
NP to SH 381,966 89,290 338,432 496,028 381,445 -78,720 246,240 33.97% QoQ % 327.78% -73.62% -31.77% 30.04% 584.56% -131.97% - Horiz. % 155.12% 36.26% 137.44% 201.44% 154.91% -31.97% 100.00%
Tax Rate 2.15 % 13.84 % 5.57 % 4.06 % 6.58 % - % 8.65 % -60.43% QoQ % -84.47% 148.47% 37.19% -38.30% 0.00% 0.00% - Horiz. % 24.86% 160.00% 64.39% 46.94% 76.07% 0.00% 100.00%
Total Cost 680,205 963,908 683,758 518,035 582,275 1,115,477 863,718 -14.71% QoQ % -29.43% 40.97% 31.99% -11.03% -47.80% 29.15% - Horiz. % 78.75% 111.60% 79.16% 59.98% 67.41% 129.15% 100.00%
Net Worth 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 7.91% QoQ % 0.68% -1.89% 1.75% 7.54% 4.25% -0.50% - Horiz. % 112.11% 111.35% 113.49% 111.54% 103.72% 99.50% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 94,839 - 201,534 - 94,839 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 212.50% 0.00% 100.00% -
Div Payout % - % 106.22 % - % 40.63 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 261.43% 0.00% 100.00% - - -
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 7.91% QoQ % 0.68% -1.89% 1.75% 7.54% 4.25% -0.50% - Horiz. % 112.11% 111.35% 113.49% 111.54% 103.72% 99.50% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 - 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 36.99 % 8.68 % 33.65 % 49.38 % 40.81 % -5.57 % 23.06 % 36.99% QoQ % 326.15% -74.21% -31.85% 21.00% 832.68% -124.15% - Horiz. % 160.41% 37.64% 145.92% 214.14% 176.97% -24.15% 100.00%
ROE 1.81 % 0.43 % 1.59 % 2.37 % 1.96 % -0.42 % 1.31 % 24.03% QoQ % 320.93% -72.96% -32.91% 20.92% 566.67% -132.06% - Horiz. % 138.17% 32.82% 121.37% 180.92% 149.62% -32.06% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 91.06 89.03 86.93 86.33 82.98 89.13 94.70 -2.58% QoQ % 2.28% 2.42% 0.70% 4.04% -6.90% -5.88% - Horiz. % 96.16% 94.01% 91.80% 91.16% 87.62% 94.12% 100.00%
EPS 32.22 7.53 28.55 41.84 32.18 -6.64 20.77 33.97% QoQ % 327.89% -73.63% -31.76% 30.02% 584.64% -131.97% - Horiz. % 155.13% 36.25% 137.46% 201.44% 154.93% -31.97% 100.00%
DPS 0.00 8.00 0.00 17.00 0.00 8.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 212.50% 0.00% 100.00% -
NAPS 17.7800 17.6600 18.0000 17.6900 16.4500 15.7800 15.8600 7.91% QoQ % 0.68% -1.89% 1.75% 7.54% 4.25% -0.50% - Horiz. % 112.11% 111.35% 113.49% 111.54% 103.72% 99.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 75.88 74.20 72.44 71.94 69.15 74.27 78.91 -2.57% QoQ % 2.26% 2.43% 0.70% 4.03% -6.89% -5.88% - Horiz. % 96.16% 94.03% 91.80% 91.17% 87.63% 94.12% 100.00%
EPS 26.85 6.28 23.79 34.87 26.81 -5.53 17.31 33.96% QoQ % 327.55% -73.60% -31.78% 30.06% 584.81% -131.95% - Horiz. % 155.11% 36.28% 137.44% 201.44% 154.88% -31.95% 100.00%
DPS 0.00 6.67 0.00 14.17 0.00 6.67 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 212.44% 0.00% 100.00% -
NAPS 14.8167 14.7167 15.0000 14.7417 13.7083 13.1500 13.2167 7.91% QoQ % 0.68% -1.89% 1.75% 7.54% 4.25% -0.50% - Horiz. % 112.11% 111.35% 113.49% 111.54% 103.72% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 16.8600 17.1600 16.7400 15.8600 16.1800 16.5000 16.7000 -
P/RPS 18.52 19.27 19.26 18.37 19.50 18.51 17.64 3.30% QoQ % -3.89% 0.05% 4.84% -5.79% 5.35% 4.93% - Horiz. % 104.99% 109.24% 109.18% 104.14% 110.54% 104.93% 100.00%
P/EPS 52.33 227.83 58.64 37.91 50.29 -248.49 80.40 -24.88% QoQ % -77.03% 288.52% 54.68% -24.62% 120.24% -409.07% - Horiz. % 65.09% 283.37% 72.94% 47.15% 62.55% -309.07% 100.00%
EY 1.91 0.44 1.71 2.64 1.99 -0.40 1.24 33.34% QoQ % 334.09% -74.27% -35.23% 32.66% 597.50% -132.26% - Horiz. % 154.03% 35.48% 137.90% 212.90% 160.48% -32.26% 100.00%
DY 0.00 0.47 0.00 1.07 0.00 0.48 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 97.92% 0.00% 222.92% 0.00% 100.00% -
P/NAPS 0.95 0.97 0.93 0.90 0.98 1.05 1.05 -6.45% QoQ % -2.06% 4.30% 3.33% -8.16% -6.67% 0.00% - Horiz. % 90.48% 92.38% 88.57% 85.71% 93.33% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 31/05/16 -
Price 16.7600 16.7000 16.9000 16.5400 15.7600 16.1400 16.3200 -
P/RPS 18.41 18.76 19.44 19.16 18.99 18.11 17.23 4.51% QoQ % -1.87% -3.50% 1.46% 0.90% 4.86% 5.11% - Horiz. % 106.85% 108.88% 112.83% 111.20% 110.21% 105.11% 100.00%
P/EPS 52.02 221.73 59.20 39.53 48.98 -243.06 78.57 -24.02% QoQ % -76.54% 274.54% 49.76% -19.29% 120.15% -409.35% - Horiz. % 66.21% 282.21% 75.35% 50.31% 62.34% -309.35% 100.00%
EY 1.92 0.45 1.69 2.53 2.04 -0.41 1.27 31.69% QoQ % 326.67% -73.37% -33.20% 24.02% 597.56% -132.28% - Horiz. % 151.18% 35.43% 133.07% 199.21% 160.63% -32.28% 100.00%
DY 0.00 0.48 0.00 1.03 0.00 0.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 96.00% 0.00% 206.00% 0.00% 100.00% -
P/NAPS 0.94 0.95 0.94 0.93 0.96 1.02 1.03 -5.91% QoQ % -1.05% 1.06% 1.08% -3.12% -5.88% -0.97% - Horiz. % 91.26% 92.23% 91.26% 90.29% 93.20% 99.03% 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
PPBIntRpt1216.pdf 
