[PPB] YoY Annualized Quarter Result on 2009-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,980,404 2,621,789 2,212,341 2,066,838 3,506,248 2,904,742 2,559,084 2.57% YoY % 13.68% 18.51% 7.04% -41.05% 20.71% 13.51% - Horiz. % 116.46% 102.45% 86.45% 80.76% 137.01% 113.51% 100.00%
PBT 780,657 1,107,369 1,260,769 1,510,629 1,378,816 589,250 415,337 11.08% YoY % -29.50% -12.17% -16.54% 9.56% 133.99% 41.87% - Horiz. % 187.96% 266.62% 303.55% 363.71% 331.97% 141.87% 100.00%
Tax -41,862 -40,441 1,059,594 190,004 -136,062 8,667,025 264,398 - YoY % -3.51% -103.82% 457.67% 239.64% -101.57% 3,178.01% - Horiz. % -15.83% -15.30% 400.76% 71.86% -51.46% 3,278.01% 100.00%
NP 738,794 1,066,928 2,320,364 1,700,633 1,242,753 9,256,276 679,736 1.40% YoY % -30.75% -54.02% 36.44% 36.84% -86.57% 1,261.75% - Horiz. % 108.69% 156.96% 341.36% 250.19% 182.83% 1,361.75% 100.00%
NP to SH 714,877 1,028,092 2,308,121 1,685,918 1,230,970 9,200,273 543,332 4.67% YoY % -30.47% -55.46% 36.91% 36.96% -86.62% 1,593.31% - Horiz. % 131.57% 189.22% 424.81% 310.29% 226.56% 1,693.31% 100.00%
Tax Rate 5.36 % 3.65 % -84.04 % -12.58 % 9.87 % -1,470.86 % -63.66 % - YoY % 46.85% 104.34% -568.04% -227.46% 100.67% -2,210.49% - Horiz. % -8.42% -5.73% 132.01% 19.76% -15.50% 2,310.49% 100.00%
Total Cost 2,241,609 1,554,861 -108,022 366,205 2,263,494 -6,351,533 1,879,348 2.98% YoY % 44.17% 1,539.38% -129.50% -83.82% 135.64% -437.96% - Horiz. % 119.28% 82.73% -5.75% 19.49% 120.44% -337.96% 100.00%
Net Worth 13,929,623 13,977,403 13,076,244 13,929,456 11,795,221 11,297,818 4,505,371 20.68% YoY % -0.34% 6.89% -6.13% 18.09% 4.40% 150.76% - Horiz. % 309.18% 310.24% 290.24% 309.17% 261.80% 250.76% 100.00%
Dividend 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,106 158,070 1,106,481 79,032 1,059,001 79,033 79,041 -50.88% YoY % -99.30% -85.71% 1,300.04% -92.54% 1,239.94% -0.01% - Horiz. % 1.40% 199.98% 1,399.87% 99.99% 1,339.80% 99.99% 100.00%
Div Payout % 0.15 % 15.38 % 47.94 % 4.69 % 86.03 % 0.86 % 14.55 % -53.32% YoY % -99.02% -67.92% 922.17% -94.55% 9,903.49% -94.09% - Horiz. % 1.03% 105.70% 329.48% 32.23% 591.27% 5.91% 100.00%
Equity 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,929,623 13,977,403 13,076,244 13,929,456 11,795,221 11,297,818 4,505,371 20.68% YoY % -0.34% 6.89% -6.13% 18.09% 4.40% 150.76% - Horiz. % 309.18% 310.24% 290.24% 309.17% 261.80% 250.76% 100.00%
NOSH 1,185,499 1,185,530 1,185,516 1,185,485 1,185,449 1,185,500 1,185,624 -0.00% YoY % -0.00% 0.00% 0.00% 0.00% -0.00% -0.01% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.79 % 40.69 % 104.88 % 82.28 % 35.44 % 318.66 % 26.56 % -1.14% YoY % -39.08% -61.20% 27.47% 132.17% -88.88% 1,099.77% - Horiz. % 93.34% 153.20% 394.88% 309.79% 133.43% 1,199.77% 100.00%
ROE 5.13 % 7.36 % 17.65 % 12.10 % 10.44 % 81.43 % 12.06 % -13.27% YoY % -30.30% -58.30% 45.87% 15.90% -87.18% 575.21% - Horiz. % 42.54% 61.03% 146.35% 100.33% 86.57% 675.21% 100.00%
Per Share 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 251.40 221.15 186.61 174.35 295.77 245.02 215.84 2.57% YoY % 13.68% 18.51% 7.03% -41.05% 20.71% 13.52% - Horiz. % 116.48% 102.46% 86.46% 80.78% 137.03% 113.52% 100.00%
EPS 60.31 86.72 194.69 142.21 103.84 776.07 45.83 4.68% YoY % -30.45% -55.46% 36.90% 36.95% -86.62% 1,593.37% - Horiz. % 131.60% 189.22% 424.81% 310.30% 226.58% 1,693.37% 100.00%
DPS 0.09 13.33 93.33 6.67 89.33 6.67 6.67 -51.18% YoY % -99.32% -85.72% 1,299.25% -92.53% 1,239.28% 0.00% - Horiz. % 1.35% 199.85% 1,399.25% 100.00% 1,339.28% 100.00% 100.00%
NAPS 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 3.8000 20.68% YoY % -0.34% 6.89% -6.13% 18.09% 4.41% 150.79% - Horiz. % 309.21% 310.26% 290.26% 309.21% 261.84% 250.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 209.50 184.30 155.51 145.29 246.47 204.19 179.89 2.57% YoY % 13.67% 18.51% 7.03% -41.05% 20.71% 13.51% - Horiz. % 116.46% 102.45% 86.45% 80.77% 137.01% 113.51% 100.00%
EPS 50.25 72.27 162.25 118.51 86.53 646.72 38.19 4.68% YoY % -30.47% -55.46% 36.91% 36.96% -86.62% 1,593.43% - Horiz. % 131.58% 189.24% 424.85% 310.32% 226.58% 1,693.43% 100.00%
DPS 0.08 11.11 77.78 5.56 74.44 5.56 5.56 -50.65% YoY % -99.28% -85.72% 1,298.92% -92.53% 1,238.85% 0.00% - Horiz. % 1.44% 199.82% 1,398.92% 100.00% 1,338.85% 100.00% 100.00%
NAPS 9.7917 9.8253 9.1918 9.7916 8.2913 7.9417 3.1670 20.68% YoY % -0.34% 6.89% -6.13% 18.09% 4.40% 150.76% - Horiz. % 309.18% 310.24% 290.24% 309.18% 261.80% 250.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 4.4000 -
P/RPS 4.80 7.52 9.22 8.83 2.89 3.75 2.04 15.31% YoY % -36.17% -18.44% 4.42% 205.54% -22.93% 83.82% - Horiz. % 235.29% 368.63% 451.96% 432.84% 141.67% 183.82% 100.00%
P/EPS 20.00 19.17 8.83 10.83 8.23 1.19 9.60 13.00% YoY % 4.33% 117.10% -18.47% 31.59% 591.60% -87.60% - Horiz. % 208.33% 199.69% 91.98% 112.81% 85.73% 12.40% 100.00%
EY 5.00 5.22 11.32 9.23 12.15 84.36 10.42 -11.51% YoY % -4.21% -53.89% 22.64% -24.03% -85.60% 709.60% - Horiz. % 47.98% 50.10% 108.64% 88.58% 116.60% 809.60% 100.00%
DY 0.01 0.80 5.43 0.43 10.45 0.72 1.52 -56.68% YoY % -98.75% -85.27% 1,162.79% -95.89% 1,351.39% -52.63% - Horiz. % 0.66% 52.63% 357.24% 28.29% 687.50% 47.37% 100.00%
P/NAPS 1.03 1.41 1.56 1.31 0.86 0.97 1.16 -1.96% YoY % -26.95% -9.62% 19.08% 52.33% -11.34% -16.38% - Horiz. % 88.79% 121.55% 134.48% 112.93% 74.14% 83.62% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 -
Price 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 4.6800 -
P/RPS 4.77 7.28 10.07 9.01 2.89 4.20 2.17 14.01% YoY % -34.48% -27.71% 11.76% 211.76% -31.19% 93.55% - Horiz. % 219.82% 335.48% 464.06% 415.21% 133.18% 193.55% 100.00%
P/EPS 19.90 18.57 9.66 11.04 8.23 1.33 10.21 11.75% YoY % 7.16% 92.24% -12.50% 34.14% 518.80% -86.97% - Horiz. % 194.91% 181.88% 94.61% 108.13% 80.61% 13.03% 100.00%
EY 5.03 5.39 10.36 9.06 12.15 75.35 9.79 -10.50% YoY % -6.68% -47.97% 14.35% -25.43% -83.88% 669.66% - Horiz. % 51.38% 55.06% 105.82% 92.54% 124.11% 769.66% 100.00%
DY 0.01 0.83 4.96 0.42 10.45 0.65 1.42 -56.19% YoY % -98.80% -83.27% 1,080.95% -95.98% 1,507.69% -54.23% - Horiz. % 0.70% 58.45% 349.30% 29.58% 735.92% 45.77% 100.00%
P/NAPS 1.02 1.37 1.70 1.34 0.86 1.08 1.23 -3.07% YoY % -25.55% -19.41% 26.87% 55.81% -20.37% -12.20% - Horiz. % 82.93% 111.38% 138.21% 108.94% 69.92% 87.80% 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 
