[PPB] YoY Annualized Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,358,410 3,926,010 3,679,658 3,164,670 2,910,860 2,512,158 2,169,450 12.32% YoY % 11.01% 6.69% 16.27% 8.72% 15.87% 15.80% - Horiz. % 200.90% 180.97% 169.61% 145.87% 134.18% 115.80% 100.00%
PBT 509,120 930,960 731,902 910,336 647,112 1,156,290 1,256,982 -13.97% YoY % -45.31% 27.20% -19.60% 40.68% -44.04% -8.01% - Horiz. % 40.50% 74.06% 58.23% 72.42% 51.48% 91.99% 100.00%
Tax -109,100 -95,598 -80,880 -55,462 -43,602 -35,432 1,637,032 - YoY % -14.12% -18.20% -45.83% -27.20% -23.06% -102.16% - Horiz. % -6.66% -5.84% -4.94% -3.39% -2.66% -2.16% 100.00%
NP 400,020 835,362 651,022 854,874 603,510 1,120,858 2,894,014 -28.07% YoY % -52.11% 28.32% -23.85% 41.65% -46.16% -61.27% - Horiz. % 13.82% 28.87% 22.50% 29.54% 20.85% 38.73% 100.00%
NP to SH 335,040 831,102 621,294 831,646 573,846 1,083,328 2,886,200 -30.13% YoY % -59.69% 33.77% -25.29% 44.92% -47.03% -62.47% - Horiz. % 11.61% 28.80% 21.53% 28.81% 19.88% 37.53% 100.00%
Tax Rate 21.43 % 10.27 % 11.05 % 6.09 % 6.74 % 3.06 % -130.24 % - YoY % 108.67% -7.06% 81.44% -9.64% 120.26% 102.35% - Horiz. % -16.45% -7.89% -8.48% -4.68% -5.18% -2.35% 100.00%
Total Cost 3,958,390 3,090,648 3,028,636 2,309,796 2,307,350 1,391,300 -724,564 - YoY % 28.08% 2.05% 31.12% 0.11% 65.84% 292.02% - Horiz. % -546.31% -426.55% -417.99% -318.78% -318.45% -192.02% 100.00%
Net Worth 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 4.77% YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% - Horiz. % 132.27% 126.82% 109.30% 100.58% 100.34% 95.64% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 189,679 189,679 165,969 189,670 165,969 237,103 1,659,689 -30.31% YoY % 0.00% 14.29% -12.50% 14.28% -30.00% -85.71% - Horiz. % 11.43% 11.43% 10.00% 11.43% 10.00% 14.29% 100.00%
Div Payout % 56.61 % 22.82 % 26.71 % 22.81 % 28.92 % 21.89 % 57.50 % -0.26% YoY % 148.07% -14.56% 17.10% -21.13% 32.12% -61.93% - Horiz. % 98.45% 39.69% 46.45% 39.67% 50.30% 38.07% 100.00%
Equity 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 4.77% YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% - Horiz. % 132.27% 126.82% 109.30% 100.58% 100.34% 95.64% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,438 1,185,499 1,185,519 1,185,492 0.00% YoY % 0.00% 0.00% 0.01% -0.01% -0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.18 % 21.28 % 17.69 % 27.01 % 20.73 % 44.62 % 133.40 % -35.96% YoY % -56.86% 20.29% -34.51% 30.29% -53.54% -66.55% - Horiz. % 6.88% 15.95% 13.26% 20.25% 15.54% 33.45% 100.00%
ROE 1.79 % 4.63 % 4.02 % 5.85 % 4.04 % 8.01 % 20.41 % -33.32% YoY % -61.34% 15.17% -31.28% 44.80% -49.56% -60.75% - Horiz. % 8.77% 22.68% 19.70% 28.66% 19.79% 39.25% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 367.64 331.17 310.39 266.96 245.54 211.90 183.00 12.32% YoY % 11.01% 6.69% 16.27% 8.72% 15.88% 15.79% - Horiz. % 200.90% 180.97% 169.61% 145.88% 134.17% 115.79% 100.00%
EPS 28.26 70.10 52.40 70.16 48.40 91.38 243.46 -30.13% YoY % -59.69% 33.78% -25.31% 44.96% -47.03% -62.47% - Horiz. % 11.61% 28.79% 21.52% 28.82% 19.88% 37.53% 100.00%
DPS 16.00 16.00 14.00 16.00 14.00 20.00 140.00 -30.31% YoY % 0.00% 14.29% -12.50% 14.29% -30.00% -85.71% - Horiz. % 11.43% 11.43% 10.00% 11.43% 10.00% 14.29% 100.00%
NAPS 15.7800 15.1300 13.0400 12.0000 11.9700 11.4100 11.9300 4.77% YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% - Horiz. % 132.27% 126.82% 109.30% 100.59% 100.34% 95.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 306.37 275.97 258.66 222.46 204.62 176.59 152.50 12.32% YoY % 11.02% 6.69% 16.27% 8.72% 15.87% 15.80% - Horiz. % 200.90% 180.96% 169.61% 145.88% 134.18% 115.80% 100.00%
EPS 23.55 58.42 43.67 58.46 40.34 76.15 202.88 -30.13% YoY % -59.69% 33.78% -25.30% 44.92% -47.03% -62.47% - Horiz. % 11.61% 28.80% 21.53% 28.82% 19.88% 37.53% 100.00%
DPS 13.33 13.33 11.67 13.33 11.67 16.67 116.67 -30.32% YoY % 0.00% 14.22% -12.45% 14.22% -29.99% -85.71% - Horiz. % 11.43% 11.43% 10.00% 11.43% 10.00% 14.29% 100.00%
NAPS 13.1500 12.6083 10.8667 9.9995 9.9750 9.5085 9.9416 4.77% YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% - Horiz. % 132.27% 126.82% 109.31% 100.58% 100.34% 95.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 16.5000 15.1200 15.1400 14.1600 15.9800 17.2200 15.9800 -
P/RPS 4.49 4.57 4.88 5.30 6.51 8.13 8.73 -10.48% YoY % -1.75% -6.35% -7.92% -18.59% -19.93% -6.87% - Horiz. % 51.43% 52.35% 55.90% 60.71% 74.57% 93.13% 100.00%
P/EPS 58.38 21.57 28.89 20.18 33.01 18.84 6.56 43.91% YoY % 170.65% -25.34% 43.16% -38.87% 75.21% 187.20% - Horiz. % 889.94% 328.81% 440.40% 307.62% 503.20% 287.20% 100.00%
EY 1.71 4.64 3.46 4.95 3.03 5.31 15.24 -30.53% YoY % -63.15% 34.10% -30.10% 63.37% -42.94% -65.16% - Horiz. % 11.22% 30.45% 22.70% 32.48% 19.88% 34.84% 100.00%
DY 0.97 1.06 0.92 1.13 0.88 1.16 8.76 -30.68% YoY % -8.49% 15.22% -18.58% 28.41% -24.14% -86.76% - Horiz. % 11.07% 12.10% 10.50% 12.90% 10.05% 13.24% 100.00%
P/NAPS 1.05 1.00 1.16 1.18 1.34 1.51 1.34 -3.98% YoY % 5.00% -13.79% -1.69% -11.94% -11.26% 12.69% - Horiz. % 78.36% 74.63% 86.57% 88.06% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 -
Price 16.1400 15.0200 14.8000 14.1000 13.9800 17.2000 16.9000 -
P/RPS 4.39 4.54 4.77 5.28 5.69 8.12 9.23 -11.64% YoY % -3.30% -4.82% -9.66% -7.21% -29.93% -12.03% - Horiz. % 47.56% 49.19% 51.68% 57.20% 61.65% 87.97% 100.00%
P/EPS 57.11 21.42 28.24 20.10 28.88 18.82 6.94 42.04% YoY % 166.62% -24.15% 40.50% -30.40% 53.45% 171.18% - Horiz. % 822.91% 308.65% 406.92% 289.63% 416.14% 271.18% 100.00%
EY 1.75 4.67 3.54 4.98 3.46 5.31 14.41 -29.61% YoY % -62.53% 31.92% -28.92% 43.93% -34.84% -63.15% - Horiz. % 12.14% 32.41% 24.57% 34.56% 24.01% 36.85% 100.00%
DY 0.99 1.07 0.95 1.13 1.00 1.16 8.28 -29.79% YoY % -7.48% 12.63% -15.93% 13.00% -13.79% -85.99% - Horiz. % 11.96% 12.92% 11.47% 13.65% 12.08% 14.01% 100.00%
P/NAPS 1.02 0.99 1.13 1.18 1.17 1.51 1.42 -5.36% YoY % 3.03% -12.39% -4.24% 0.85% -22.52% 6.34% - Horiz. % 71.83% 69.72% 79.58% 83.10% 82.39% 106.34% 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
PPBIntRpt0613.pdf 
