[PPB] QoQ TTM Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,253,531 4,264,514 4,193,942 4,048,314 3,890,928 3,824,184 3,794,809 7.88% QoQ % -0.26% 1.68% 3.60% 4.04% 1.75% 0.77% - Horiz. % 112.09% 112.38% 110.52% 106.68% 102.53% 100.77% 100.00%
PBT 1,063,033 970,202 1,197,997 1,181,122 1,098,301 1,127,673 1,120,977 -3.47% QoQ % 9.57% -19.01% 1.43% 7.54% -2.60% 0.60% - Horiz. % 94.83% 86.55% 106.87% 105.37% 97.98% 100.60% 100.00%
Tax -106,133 -111,754 -97,657 -105,003 -96,779 -96,586 -102,245 2.51% QoQ % 5.03% -14.44% 7.00% -8.50% -0.20% 5.53% - Horiz. % 103.80% 109.30% 95.51% 102.70% 94.65% 94.47% 100.00%
NP 956,900 858,448 1,100,340 1,076,119 1,001,522 1,031,087 1,018,732 -4.08% QoQ % 11.47% -21.98% 2.25% 7.45% -2.87% 1.21% - Horiz. % 93.93% 84.27% 108.01% 105.63% 98.31% 101.21% 100.00%
NP to SH 889,986 803,280 1,064,636 1,051,311 991,724 1,021,683 1,005,422 -7.79% QoQ % 10.79% -24.55% 1.27% 6.01% -2.93% 1.62% - Horiz. % 88.52% 79.89% 105.89% 104.56% 98.64% 101.62% 100.00%
Tax Rate 9.98 % 11.52 % 8.15 % 8.89 % 8.81 % 8.57 % 9.12 % 6.17% QoQ % -13.37% 41.35% -8.32% 0.91% 2.80% -6.03% - Horiz. % 109.43% 126.32% 89.36% 97.48% 96.60% 93.97% 100.00%
Total Cost 3,296,631 3,406,066 3,093,602 2,972,195 2,889,406 2,793,097 2,776,077 12.10% QoQ % -3.21% 10.10% 4.08% 2.87% 3.45% 0.61% - Horiz. % 118.75% 122.69% 111.44% 107.06% 104.08% 100.61% 100.00%
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.85% QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% - Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 296,374 296,374 296,374 296,374 284,519 284,519 272,664 5.70% QoQ % 0.00% 0.00% 0.00% 4.17% 0.00% 4.35% - Horiz. % 108.70% 108.70% 108.70% 108.70% 104.35% 104.35% 100.00%
Div Payout % 33.30 % 36.90 % 27.84 % 28.19 % 28.69 % 27.85 % 27.12 % 14.62% QoQ % -9.76% 32.54% -1.24% -1.74% 3.02% 2.69% - Horiz. % 122.79% 136.06% 102.65% 103.95% 105.79% 102.69% 100.00%
Equity 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.85% QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% - Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.50 % 20.13 % 26.24 % 26.58 % 25.74 % 26.96 % 26.85 % -11.09% QoQ % 11.77% -23.29% -1.28% 3.26% -4.53% 0.41% - Horiz. % 83.80% 74.97% 97.73% 98.99% 95.87% 100.41% 100.00%
ROE 4.56 % 4.29 % 5.66 % 5.28 % 4.95 % 5.70 % 5.70 % -13.79% QoQ % 6.29% -24.20% 7.20% 6.67% -13.16% 0.00% - Horiz. % 80.00% 75.26% 99.30% 92.63% 86.84% 100.00% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 358.80 359.72 353.77 341.49 328.21 322.58 320.10 7.88% QoQ % -0.26% 1.68% 3.60% 4.05% 1.75% 0.77% - Horiz. % 112.09% 112.38% 110.52% 106.68% 102.53% 100.77% 100.00%
EPS 75.07 67.76 89.80 88.68 83.65 86.18 84.81 -7.79% QoQ % 10.79% -24.54% 1.26% 6.01% -2.94% 1.62% - Horiz. % 88.52% 79.90% 105.88% 104.56% 98.63% 101.62% 100.00%
DPS 25.00 25.00 25.00 25.00 24.00 24.00 23.00 5.70% QoQ % 0.00% 0.00% 0.00% 4.17% 0.00% 4.35% - Horiz. % 108.70% 108.70% 108.70% 108.70% 104.35% 104.35% 100.00%
NAPS 16.4500 15.7800 15.8600 16.8000 16.9100 15.1300 14.8900 6.85% QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% - Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 299.00 299.77 294.81 284.57 273.51 268.82 266.75 7.88% QoQ % -0.26% 1.68% 3.60% 4.04% 1.74% 0.78% - Horiz. % 112.09% 112.38% 110.52% 106.68% 102.53% 100.78% 100.00%
EPS 62.56 56.47 74.84 73.90 69.71 71.82 70.67 -7.78% QoQ % 10.78% -24.55% 1.27% 6.01% -2.94% 1.63% - Horiz. % 88.52% 79.91% 105.90% 104.57% 98.64% 101.63% 100.00%
DPS 20.83 20.83 20.83 20.83 20.00 20.00 19.17 5.68% QoQ % 0.00% 0.00% 0.00% 4.15% 0.00% 4.33% - Horiz. % 108.66% 108.66% 108.66% 108.66% 104.33% 104.33% 100.00%
NAPS 13.7083 13.1500 13.2167 14.0000 14.0917 12.6083 12.4083 6.85% QoQ % 4.25% -0.50% -5.60% -0.65% 11.77% 1.61% - Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.1800 16.5000 16.7000 15.9000 15.4200 15.1200 15.3800 -
P/RPS 4.51 4.59 4.72 4.66 4.70 4.69 4.80 -4.06% QoQ % -1.74% -2.75% 1.29% -0.85% 0.21% -2.29% - Horiz. % 93.96% 95.62% 98.33% 97.08% 97.92% 97.71% 100.00%
P/EPS 21.55 24.35 18.60 17.93 18.43 17.54 18.13 12.18% QoQ % -11.50% 30.91% 3.74% -2.71% 5.07% -3.25% - Horiz. % 118.86% 134.31% 102.59% 98.90% 101.65% 96.75% 100.00%
EY 4.64 4.11 5.38 5.58 5.43 5.70 5.51 -10.80% QoQ % 12.90% -23.61% -3.58% 2.76% -4.74% 3.45% - Horiz. % 84.21% 74.59% 97.64% 101.27% 98.55% 103.45% 100.00%
DY 1.55 1.52 1.50 1.57 1.56 1.59 1.50 2.20% QoQ % 1.97% 1.33% -4.46% 0.64% -1.89% 6.00% - Horiz. % 103.33% 101.33% 100.00% 104.67% 104.00% 106.00% 100.00%
P/NAPS 0.98 1.05 1.05 0.95 0.91 1.00 1.03 -3.25% QoQ % -6.67% 0.00% 10.53% 4.40% -9.00% -2.91% - Horiz. % 95.15% 101.94% 101.94% 92.23% 88.35% 97.09% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 -
Price 15.7600 16.1400 16.3200 16.0000 15.6200 15.0200 15.7000 -
P/RPS 4.39 4.49 4.61 4.69 4.76 4.66 4.90 -7.05% QoQ % -2.23% -2.60% -1.71% -1.47% 2.15% -4.90% - Horiz. % 89.59% 91.63% 94.08% 95.71% 97.14% 95.10% 100.00%
P/EPS 20.99 23.82 18.17 18.04 18.67 17.43 18.51 8.72% QoQ % -11.88% 31.10% 0.72% -3.37% 7.11% -5.83% - Horiz. % 113.40% 128.69% 98.16% 97.46% 100.86% 94.17% 100.00%
EY 4.76 4.20 5.50 5.54 5.36 5.74 5.40 -8.05% QoQ % 13.33% -23.64% -0.72% 3.36% -6.62% 6.30% - Horiz. % 88.15% 77.78% 101.85% 102.59% 99.26% 106.30% 100.00%
DY 1.59 1.55 1.53 1.56 1.54 1.60 1.46 5.83% QoQ % 2.58% 1.31% -1.92% 1.30% -3.75% 9.59% - Horiz. % 108.90% 106.16% 104.79% 106.85% 105.48% 109.59% 100.00%
P/NAPS 0.96 1.02 1.03 0.95 0.92 0.99 1.05 -5.78% QoQ % -5.88% -0.97% 8.42% 3.26% -7.07% -5.71% - Horiz. % 91.43% 97.14% 98.10% 90.48% 87.62% 94.29% 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
PPBIntRpt1215 (Amended).pdf 
