[PPB] QoQ TTM Result on 2009-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,099,541 2,062,174 2,053,769 2,144,979 2,612,765 2,910,876 3,224,536 -24.94% QoQ % 1.81% 0.41% -4.25% -17.90% -10.24% -9.73% - Horiz. % 65.11% 63.95% 63.69% 66.52% 81.03% 90.27% 100.00%
PBT 1,457,800 1,493,566 1,455,390 1,469,151 1,221,259 1,217,734 1,370,291 4.23% QoQ % -2.39% 2.62% -0.94% 20.30% 0.29% -11.13% - Horiz. % 106.39% 109.00% 106.21% 107.21% 89.12% 88.87% 100.00%
Tax 941,702 991,955 173,649 167,682 28,108 -37,203 -76,868 - QoQ % -5.07% 471.24% 3.56% 496.56% 175.55% 51.60% - Horiz. % -1,225.09% -1,290.47% -225.91% -218.14% -36.57% 48.40% 100.00%
NP 2,399,502 2,485,521 1,629,039 1,636,833 1,249,367 1,180,531 1,293,423 51.15% QoQ % -3.46% 52.58% -0.48% 31.01% 5.83% -8.73% - Horiz. % 185.52% 192.17% 125.95% 126.55% 96.59% 91.27% 100.00%
NP to SH 2,389,697 2,469,483 1,615,964 1,627,719 1,239,654 1,175,245 1,286,508 51.28% QoQ % -3.23% 52.82% -0.72% 31.30% 5.48% -8.65% - Horiz. % 185.75% 191.95% 125.61% 126.52% 96.36% 91.35% 100.00%
Tax Rate -64.60 % -66.42 % -11.93 % -11.41 % -2.30 % 3.06 % 5.61 % - QoQ % 2.74% -456.75% -4.56% -396.09% -175.16% -45.45% - Horiz. % -1,151.52% -1,183.96% -212.66% -203.39% -41.00% 54.55% 100.00%
Total Cost -299,961 -423,347 424,730 508,146 1,363,398 1,730,345 1,931,113 - QoQ % 29.15% -199.67% -16.42% -62.73% -21.21% -10.40% - Horiz. % -15.53% -21.92% 21.99% 26.31% 70.60% 89.60% 100.00%
Net Worth 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 10.18% QoQ % 0.01% 0.41% 1.12% 3.51% -1.04% 11.13% - Horiz. % 115.60% 115.58% 115.11% 113.83% 109.98% 111.13% 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 1,636,129 865,475 865,475 272,695 272,695 1,007,694 1,007,694 38.26% QoQ % 89.04% 0.00% 217.38% 0.00% -72.94% 0.00% - Horiz. % 162.36% 85.89% 85.89% 27.06% 27.06% 100.00% 100.00%
Div Payout % 68.47 % 35.05 % 53.56 % 16.75 % 22.00 % 85.74 % 78.33 % -8.60% QoQ % 95.35% -34.56% 219.76% -23.86% -74.34% 9.46% - Horiz. % 87.41% 44.75% 68.38% 21.38% 28.09% 109.46% 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 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 10.18% QoQ % 0.01% 0.41% 1.12% 3.51% -1.04% 11.13% - Horiz. % 115.60% 115.58% 115.11% 113.83% 109.98% 111.13% 100.00%
NOSH 1,185,619 1,185,456 1,185,581 1,185,402 1,185,600 1,185,499 1,185,642 -0.00% QoQ % 0.01% -0.01% 0.02% -0.02% 0.01% -0.01% - Horiz. % 100.00% 99.98% 99.99% 99.98% 100.00% 99.99% 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 114.29 % 120.53 % 79.32 % 76.31 % 47.82 % 40.56 % 40.11 % 101.37% QoQ % -5.18% 51.95% 3.94% 59.58% 17.90% 1.12% - Horiz. % 284.94% 300.50% 197.76% 190.25% 119.22% 101.12% 100.00%
ROE 16.89 % 17.46 % 11.47 % 11.69 % 9.21 % 8.64 % 10.51 % 37.32% QoQ % -3.26% 52.22% -1.88% 26.93% 6.60% -17.79% - Horiz. % 160.70% 166.13% 109.13% 111.23% 87.63% 82.21% 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 177.08 173.96 173.23 180.95 220.37 245.54 271.97 -24.94% QoQ % 1.79% 0.42% -4.27% -17.89% -10.25% -9.72% - Horiz. % 65.11% 63.96% 63.69% 66.53% 81.03% 90.28% 100.00%
EPS 201.56 208.31 136.30 137.31 104.56 99.14 108.51 51.28% QoQ % -3.24% 52.83% -0.74% 31.32% 5.47% -8.64% - Horiz. % 185.75% 191.97% 125.61% 126.54% 96.36% 91.36% 100.00%
DPS 138.00 73.00 73.00 23.00 23.00 85.00 85.00 38.26% QoQ % 89.04% 0.00% 217.39% 0.00% -72.94% 0.00% - Horiz. % 162.35% 85.88% 85.88% 27.06% 27.06% 100.00% 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 147.58 144.96 144.37 150.78 183.66 204.62 226.67 -24.94% QoQ % 1.81% 0.41% -4.25% -17.90% -10.24% -9.73% - Horiz. % 65.11% 63.95% 63.69% 66.52% 81.03% 90.27% 100.00%
EPS 167.98 173.59 113.59 114.42 87.14 82.61 90.43 51.28% QoQ % -3.23% 52.82% -0.73% 31.31% 5.48% -8.65% - Horiz. % 185.76% 191.96% 125.61% 126.53% 96.36% 91.35% 100.00%
DPS 115.01 60.84 60.84 19.17 19.17 70.83 70.83 38.27% QoQ % 89.04% 0.00% 217.37% 0.00% -72.94% 0.00% - Horiz. % 162.37% 85.90% 85.90% 27.06% 27.06% 100.00% 100.00%
NAPS 9.9427 9.9413 9.9007 9.7909 9.4591 9.5583 8.6010 10.18% QoQ % 0.01% 0.41% 1.12% 3.51% -1.04% 11.13% - Horiz. % 115.60% 115.58% 115.11% 113.83% 109.98% 111.13% 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 9.02 10.35 9.21 8.51 5.26 3.99 3.42 91.23% QoQ % -12.85% 12.38% 8.23% 61.79% 31.83% 16.67% - Horiz. % 263.74% 302.63% 269.30% 248.83% 153.80% 116.67% 100.00%
P/EPS 7.93 8.64 11.71 11.22 11.09 9.89 8.57 -5.06% QoQ % -8.22% -26.22% 4.37% 1.17% 12.13% 15.40% - Horiz. % 92.53% 100.82% 136.64% 130.92% 129.40% 115.40% 100.00%
EY 12.61 11.57 8.54 8.92 9.01 10.12 11.67 5.32% QoQ % 8.99% 35.48% -4.26% -1.00% -10.97% -13.28% - Horiz. % 108.05% 99.14% 73.18% 76.44% 77.21% 86.72% 100.00%
DY 8.64 4.06 4.57 1.49 1.98 8.67 9.14 -3.69% QoQ % 112.81% -11.16% 206.71% -24.75% -77.16% -5.14% - Horiz. % 94.53% 44.42% 50.00% 16.30% 21.66% 94.86% 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 9.54 9.31 9.33 8.68 6.94 4.48 3.57 92.92% QoQ % 2.47% -0.21% 7.49% 25.07% 54.91% 25.49% - Horiz. % 267.23% 260.78% 261.34% 243.14% 194.40% 125.49% 100.00%
P/EPS 8.38 7.78 11.86 11.43 14.63 11.10 8.94 -4.23% QoQ % 7.71% -34.40% 3.76% -21.87% 31.80% 24.16% - Horiz. % 93.74% 87.02% 132.66% 127.85% 163.65% 124.16% 100.00%
EY 11.93 12.86 8.43 8.75 6.83 9.01 11.19 4.37% QoQ % -7.23% 52.55% -3.66% 28.11% -24.20% -19.48% - Horiz. % 106.61% 114.92% 75.34% 78.19% 61.04% 80.52% 100.00%
DY 8.17 4.51 4.52 1.46 1.50 7.73 8.76 -4.55% QoQ % 81.15% -0.22% 209.59% -2.67% -80.60% -11.76% - Horiz. % 93.26% 51.48% 51.60% 16.67% 17.12% 88.24% 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 
