[PPB] QoQ TTM Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,445,390 2,350,240 2,274,036 2,162,896 2,099,541 2,062,174 2,053,769 12.38% QoQ % 4.05% 3.35% 5.14% 3.02% 1.81% 0.41% - Horiz. % 119.07% 114.44% 110.73% 105.31% 102.23% 100.41% 100.00%
PBT 1,081,140 1,112,393 1,131,486 1,267,995 1,457,800 1,493,566 1,455,390 -18.02% QoQ % -2.81% -1.69% -10.77% -13.02% -2.39% 2.62% - Horiz. % 74.29% 76.43% 77.74% 87.12% 100.17% 102.62% 100.00%
Tax -58,492 -58,017 777,740 825,842 941,702 991,955 173,649 - QoQ % -0.82% -107.46% -5.82% -12.30% -5.07% 471.24% - Horiz. % -33.68% -33.41% 447.88% 475.58% 542.30% 571.24% 100.00%
NP 1,022,648 1,054,376 1,909,226 2,093,837 2,399,502 2,485,521 1,629,039 -26.75% QoQ % -3.01% -44.77% -8.82% -12.74% -3.46% 52.58% - Horiz. % 62.78% 64.72% 117.20% 128.53% 147.30% 152.58% 100.00%
NP to SH 983,513 1,024,826 1,884,949 2,082,616 2,389,697 2,469,483 1,615,964 -28.25% QoQ % -4.03% -45.63% -9.49% -12.85% -3.23% 52.82% - Horiz. % 60.86% 63.42% 116.65% 128.88% 147.88% 152.82% 100.00%
Tax Rate 5.41 % 5.22 % -68.74 % -65.13 % -64.60 % -66.42 % -11.93 % - QoQ % 3.64% 107.59% -5.54% -0.82% 2.74% -456.75% - Horiz. % -45.35% -43.76% 576.19% 545.93% 541.49% 556.75% 100.00%
Total Cost 1,422,742 1,295,864 364,810 69,059 -299,961 -423,347 424,730 124.37% QoQ % 9.79% 255.22% 428.26% 123.02% 29.15% -199.67% - Horiz. % 334.98% 305.10% 85.89% 16.26% -70.62% -99.67% 100.00%
Net Worth 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 -2.20% QoQ % 0.62% 1.99% 1.52% -7.54% 0.01% 0.41% - Horiz. % 96.73% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 337,211 1,043,295 1,043,295 1,636,129 1,636,129 865,475 865,475 -46.75% QoQ % -67.68% 0.00% -36.23% 0.00% 89.04% 0.00% - Horiz. % 38.96% 120.55% 120.55% 189.04% 189.04% 100.00% 100.00%
Div Payout % 34.29 % 101.80 % 55.35 % 78.56 % 68.47 % 35.05 % 53.56 % -25.78% QoQ % -66.32% 83.92% -29.54% 14.74% 95.35% -34.56% - Horiz. % 64.02% 190.07% 103.34% 146.68% 127.84% 65.44% 100.00%
Equity 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 -2.20% QoQ % 0.62% 1.99% 1.52% -7.54% 0.01% 0.41% - Horiz. % 96.73% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
NOSH 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 2.96% QoQ % 4.46% 0.03% -0.02% 0.00% 0.01% -0.01% - Horiz. % 104.46% 100.01% 99.98% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 41.82 % 44.86 % 83.96 % 96.81 % 114.29 % 120.53 % 79.32 % -34.81% QoQ % -6.78% -46.57% -13.27% -15.29% -5.18% 51.95% - Horiz. % 52.72% 56.56% 105.85% 122.05% 144.09% 151.95% 100.00%
ROE 7.22 % 7.57 % 14.20 % 15.93 % 16.89 % 17.46 % 11.47 % -26.61% QoQ % -4.62% -46.69% -10.86% -5.68% -3.26% 52.22% - Horiz. % 62.95% 66.00% 123.80% 138.88% 147.25% 152.22% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 197.45 198.22 191.85 182.42 177.08 173.96 173.23 9.14% QoQ % -0.39% 3.32% 5.17% 3.02% 1.79% 0.42% - Horiz. % 113.98% 114.43% 110.75% 105.31% 102.22% 100.42% 100.00%
EPS 79.41 86.44 159.02 175.65 201.56 208.31 136.30 -30.31% QoQ % -8.13% -45.64% -9.47% -12.85% -3.24% 52.83% - Horiz. % 58.26% 63.42% 116.67% 128.87% 147.88% 152.83% 100.00%
DPS 27.23 88.00 88.00 138.00 138.00 73.00 73.00 -48.28% QoQ % -69.06% 0.00% -36.23% 0.00% 89.04% 0.00% - Horiz. % 37.30% 120.55% 120.55% 189.04% 189.04% 100.00% 100.00%
NAPS 11.0000 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 -5.01% QoQ % -3.68% 1.96% 1.54% -7.54% 0.00% 0.42% - Horiz. % 92.59% 96.13% 94.28% 92.85% 100.42% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 171.90 165.21 159.85 152.04 147.58 144.96 144.37 12.38% QoQ % 4.05% 3.35% 5.14% 3.02% 1.81% 0.41% - Horiz. % 119.07% 114.44% 110.72% 105.31% 102.22% 100.41% 100.00%
EPS 69.13 72.04 132.50 146.40 167.98 173.59 113.59 -28.25% QoQ % -4.04% -45.63% -9.49% -12.85% -3.23% 52.82% - Horiz. % 60.86% 63.42% 116.65% 128.88% 147.88% 152.82% 100.00%
DPS 23.70 73.34 73.34 115.01 115.01 60.84 60.84 -46.75% QoQ % -67.68% 0.00% -36.23% 0.00% 89.04% 0.00% - Horiz. % 38.95% 120.55% 120.55% 189.04% 189.04% 100.00% 100.00%
NAPS 9.5765 9.5179 9.3321 9.1927 9.9427 9.9413 9.9007 -2.20% QoQ % 0.62% 1.99% 1.52% -7.54% 0.01% 0.41% - Horiz. % 96.73% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 -
P/RPS 8.72 8.59 9.00 9.43 9.02 10.35 9.21 -3.59% QoQ % 1.51% -4.56% -4.56% 4.55% -12.85% 12.38% - Horiz. % 94.68% 93.27% 97.72% 102.39% 97.94% 112.38% 100.00%
P/EPS 21.68 19.69 10.85 9.79 7.93 8.64 11.71 50.95% QoQ % 10.11% 81.47% 10.83% 23.46% -8.22% -26.22% - Horiz. % 185.14% 168.15% 92.66% 83.60% 67.72% 73.78% 100.00%
EY 4.61 5.08 9.21 10.21 12.61 11.57 8.54 -33.78% QoQ % -9.25% -44.84% -9.79% -19.03% 8.99% 35.48% - Horiz. % 53.98% 59.48% 107.85% 119.56% 147.66% 135.48% 100.00%
DY 1.58 5.17 5.10 8.02 8.64 4.06 4.57 -50.84% QoQ % -69.44% 1.37% -36.41% -7.18% 112.81% -11.16% - Horiz. % 34.57% 113.13% 111.60% 175.49% 189.06% 88.84% 100.00%
P/NAPS 1.57 1.49 1.54 1.56 1.34 1.51 1.34 11.17% QoQ % 5.37% -3.25% -1.28% 16.42% -11.26% 12.69% - Horiz. % 117.16% 111.19% 114.93% 116.42% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 -
Price 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 -
P/RPS 8.71 8.78 8.60 10.31 9.54 9.31 9.33 -4.49% QoQ % -0.80% 2.09% -16.59% 8.07% 2.47% -0.21% - Horiz. % 93.35% 94.11% 92.18% 110.50% 102.25% 99.79% 100.00%
P/EPS 21.66 20.13 10.38 10.70 8.38 7.78 11.86 49.58% QoQ % 7.60% 93.93% -2.99% 27.68% 7.71% -34.40% - Horiz. % 182.63% 169.73% 87.52% 90.22% 70.66% 65.60% 100.00%
EY 4.62 4.97 9.64 9.34 11.93 12.86 8.43 -33.10% QoQ % -7.04% -48.44% 3.21% -21.71% -7.23% 52.55% - Horiz. % 54.80% 58.96% 114.35% 110.79% 141.52% 152.55% 100.00%
DY 1.58 5.06 5.33 7.34 8.17 4.51 4.52 -50.47% QoQ % -68.77% -5.07% -27.38% -10.16% 81.15% -0.22% - Horiz. % 34.96% 111.95% 117.92% 162.39% 180.75% 99.78% 100.00%
P/NAPS 1.56 1.52 1.47 1.70 1.42 1.36 1.36 9.61% QoQ % 2.63% 3.40% -13.53% 19.72% 4.41% 0.00% - Horiz. % 114.71% 111.76% 108.09% 125.00% 104.41% 100.00% 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
PPBIntRpt0910.pdf 
