[PPB] QoQ TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,667,281 4,609,927 4,539,524 4,528,260 4,500,855 4,443,838 4,416,910 3.74% QoQ % 1.24% 1.55% 0.25% 0.61% 1.28% 0.61% - Horiz. % 105.67% 104.37% 102.78% 102.52% 101.90% 100.61% 100.00%
PBT 1,129,739 1,083,395 1,238,031 1,167,683 1,310,201 1,342,811 1,113,091 0.99% QoQ % 4.28% -12.49% 6.02% -10.88% -2.43% 20.64% - Horiz. % 101.50% 97.33% 111.22% 104.90% 117.71% 120.64% 100.00%
Tax -61,071 -59,084 -68,742 -64,730 -62,507 -56,560 -46,400 20.08% QoQ % -3.36% 14.05% -6.20% -3.56% -10.51% -21.90% - Horiz. % 131.62% 127.34% 148.15% 139.50% 134.71% 121.90% 100.00%
NP 1,068,668 1,024,311 1,169,289 1,102,953 1,247,694 1,286,251 1,066,691 0.12% QoQ % 4.33% -12.40% 6.01% -11.60% -3.00% 20.58% - Horiz. % 100.19% 96.03% 109.62% 103.40% 116.97% 120.58% 100.00%
NP to SH 1,023,946 989,537 1,134,034 1,075,098 1,229,683 1,251,876 1,036,693 -0.82% QoQ % 3.48% -12.74% 5.48% -12.57% -1.77% 20.76% - Horiz. % 98.77% 95.45% 109.39% 103.70% 118.62% 120.76% 100.00%
Tax Rate 5.41 % 5.45 % 5.55 % 5.54 % 4.77 % 4.21 % 4.17 % 18.93% QoQ % -0.73% -1.80% 0.18% 16.14% 13.30% 0.96% - Horiz. % 129.74% 130.70% 133.09% 132.85% 114.39% 100.96% 100.00%
Total Cost 3,598,613 3,585,616 3,370,235 3,425,307 3,253,161 3,157,587 3,350,219 4.88% QoQ % 0.36% 6.39% -1.61% 5.29% 3.03% -5.75% - Horiz. % 107.41% 107.03% 100.60% 102.24% 97.10% 94.25% 100.00%
Net Worth 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 3.54% QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 22.32% - Horiz. % 105.37% 104.81% 105.16% 104.03% 103.19% 122.32% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 398,327 398,327 398,327 398,327 374,617 374,617 355,649 7.84% QoQ % 0.00% 0.00% 0.00% 6.33% 0.00% 5.33% - Horiz. % 112.00% 112.00% 112.00% 112.00% 105.33% 105.33% 100.00%
Div Payout % 38.90 % 40.25 % 35.12 % 37.05 % 30.46 % 29.92 % 34.31 % 8.72% QoQ % -3.35% 14.61% -5.21% 21.63% 1.80% -12.80% - Horiz. % 113.38% 117.31% 102.36% 107.99% 88.78% 87.20% 100.00%
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 3.54% QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 22.32% - Horiz. % 105.37% 104.81% 105.16% 104.03% 103.19% 122.32% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 12.91% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 22.90 % 22.22 % 25.76 % 24.36 % 27.72 % 28.94 % 24.15 % -3.48% QoQ % 3.06% -13.74% 5.75% -12.12% -4.22% 19.83% - Horiz. % 94.82% 92.01% 106.67% 100.87% 114.78% 119.83% 100.00%
ROE 4.80 % 4.67 % 5.33 % 5.11 % 5.89 % 5.06 % 5.13 % -4.33% QoQ % 2.78% -12.38% 4.31% -13.24% 16.40% -1.36% - Horiz. % 93.57% 91.03% 103.90% 99.61% 114.81% 98.64% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.08 324.05 319.10 318.31 316.38 312.37 372.58 -8.12% QoQ % 1.24% 1.55% 0.25% 0.61% 1.28% -16.16% - Horiz. % 88.06% 86.97% 85.65% 85.43% 84.92% 83.84% 100.00%
EPS 71.98 69.56 79.72 75.57 86.44 88.00 87.45 -12.16% QoQ % 3.48% -12.74% 5.49% -12.58% -1.77% 0.63% - Horiz. % 82.31% 79.54% 91.16% 86.42% 98.85% 100.63% 100.00%
DPS 28.00 28.00 28.00 28.00 26.33 26.33 30.00 -4.49% QoQ % 0.00% 0.00% 0.00% 6.34% 0.00% -12.23% - Horiz. % 93.33% 93.33% 93.33% 93.33% 87.77% 87.77% 100.00%
NAPS 14.9800 14.9000 14.9500 14.7900 14.6700 17.3900 17.0600 -8.30% QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 1.93% - Horiz. % 87.81% 87.34% 87.63% 86.69% 85.99% 101.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.08 324.05 319.10 318.31 316.38 312.37 310.48 3.74% QoQ % 1.24% 1.55% 0.25% 0.61% 1.28% 0.61% - Horiz. % 105.67% 104.37% 102.78% 102.52% 101.90% 100.61% 100.00%
EPS 71.98 69.56 79.72 75.57 86.44 88.00 72.87 -0.82% QoQ % 3.48% -12.74% 5.49% -12.58% -1.77% 20.76% - Horiz. % 98.78% 95.46% 109.40% 103.71% 118.62% 120.76% 100.00%
DPS 28.00 28.00 28.00 28.00 26.33 26.33 25.00 7.84% QoQ % 0.00% 0.00% 0.00% 6.34% 0.00% 5.32% - Horiz. % 112.00% 112.00% 112.00% 112.00% 105.32% 105.32% 100.00%
NAPS 14.9800 14.9000 14.9500 14.7900 14.6700 17.3900 14.2167 3.54% QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 22.32% - Horiz. % 105.37% 104.81% 105.16% 104.03% 103.19% 122.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 18.1400 18.7000 18.3200 17.5800 16.7800 19.6800 19.1400 -
P/RPS 5.53 5.77 5.74 5.52 5.30 6.30 5.14 4.99% QoQ % -4.16% 0.52% 3.99% 4.15% -15.87% 22.57% - Horiz. % 107.59% 112.26% 111.67% 107.39% 103.11% 122.57% 100.00%
P/EPS 25.20 26.88 22.98 23.26 19.41 22.36 21.89 9.83% QoQ % -6.25% 16.97% -1.20% 19.84% -13.19% 2.15% - Horiz. % 115.12% 122.80% 104.98% 106.26% 88.67% 102.15% 100.00%
EY 3.97 3.72 4.35 4.30 5.15 4.47 4.57 -8.95% QoQ % 6.72% -14.48% 1.16% -16.50% 15.21% -2.19% - Horiz. % 86.87% 81.40% 95.19% 94.09% 112.69% 97.81% 100.00%
DY 1.54 1.50 1.53 1.59 1.57 1.34 1.57 -1.28% QoQ % 2.67% -1.96% -3.77% 1.27% 17.16% -14.65% - Horiz. % 98.09% 95.54% 97.45% 101.27% 100.00% 85.35% 100.00%
P/NAPS 1.21 1.26 1.23 1.19 1.14 1.13 1.12 5.28% QoQ % -3.97% 2.44% 3.36% 4.39% 0.88% 0.89% - Horiz. % 108.04% 112.50% 109.82% 106.25% 101.79% 100.89% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 29/05/19 01/03/19 27/11/18 29/08/18 31/05/18 -
Price 18.2400 18.8000 18.6200 18.5000 17.0000 16.8200 19.9200 -
P/RPS 5.56 5.80 5.84 5.81 5.37 5.38 5.35 2.60% QoQ % -4.14% -0.68% 0.52% 8.19% -0.19% 0.56% - Horiz. % 103.93% 108.41% 109.16% 108.60% 100.37% 100.56% 100.00%
P/EPS 25.34 27.03 23.36 24.48 19.67 19.11 22.78 7.35% QoQ % -6.25% 15.71% -4.58% 24.45% 2.93% -16.11% - Horiz. % 111.24% 118.66% 102.55% 107.46% 86.35% 83.89% 100.00%
EY 3.95 3.70 4.28 4.09 5.08 5.23 4.39 -6.79% QoQ % 6.76% -13.55% 4.65% -19.49% -2.87% 19.13% - Horiz. % 89.98% 84.28% 97.49% 93.17% 115.72% 119.13% 100.00%
DY 1.54 1.49 1.50 1.51 1.55 1.57 1.51 1.32% QoQ % 3.36% -0.67% -0.66% -2.58% -1.27% 3.97% - Horiz. % 101.99% 98.68% 99.34% 100.00% 102.65% 103.97% 100.00%
P/NAPS 1.22 1.26 1.25 1.25 1.16 0.97 1.17 2.83% QoQ % -3.17% 0.80% 0.00% 7.76% 19.59% -17.09% - Horiz. % 104.27% 107.69% 106.84% 106.84% 99.15% 82.91% 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
PPBIntRpt1218 (Amended).pdf 
