[PPB] YoY Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,077,225 4,670,757 4,485,396 4,224,324 4,217,241 3,943,618 3,690,392 1.67% YoY % -12.71% 4.13% 6.18% 0.17% 6.94% 6.86% - Horiz. % 110.48% 126.57% 121.54% 114.47% 114.28% 106.86% 100.00%
PBT 1,361,078 1,177,361 1,227,952 1,205,214 912,380 1,069,832 976,289 5.69% YoY % 15.60% -4.12% 1.89% 32.10% -14.72% 9.58% - Horiz. % 139.41% 120.60% 125.78% 123.45% 93.45% 109.58% 100.00%
Tax -62,565 -66,438 -71,317 -60,582 -110,432 -108,925 -98,856 -7.33% YoY % 5.83% 6.84% -17.72% 45.14% -1.38% -10.19% - Horiz. % 63.29% 67.21% 72.14% 61.28% 111.71% 110.19% 100.00%
NP 1,298,513 1,110,922 1,156,634 1,144,632 801,948 960,906 877,433 6.74% YoY % 16.89% -3.95% 1.05% 42.73% -16.54% 9.51% - Horiz. % 147.99% 126.61% 131.82% 130.45% 91.40% 109.51% 100.00%
NP to SH 1,242,096 1,070,141 1,138,342 1,106,029 731,953 947,053 847,126 6.58% YoY % 16.07% -5.99% 2.92% 51.11% -22.71% 11.80% - Horiz. % 146.62% 126.33% 134.38% 130.56% 86.40% 111.80% 100.00%
Tax Rate 4.60 % 5.64 % 5.81 % 5.03 % 12.10 % 10.18 % 10.13 % -12.32% YoY % -18.44% -2.93% 15.51% -58.43% 18.86% 0.49% - Horiz. % 45.41% 55.68% 57.35% 49.65% 119.45% 100.49% 100.00%
Total Cost 2,778,712 3,559,834 3,328,761 3,079,692 3,415,293 2,982,712 2,812,958 -0.20% YoY % -21.94% 6.94% 8.09% -9.83% 14.50% 6.03% - Horiz. % 98.78% 126.55% 118.34% 109.48% 121.41% 106.03% 100.00%
Net Worth 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 5.67% YoY % 3.40% 2.11% -0.99% 8.09% -2.72% 26.67% - Horiz. % 139.24% 134.65% 131.87% 133.18% 123.22% 126.67% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 151,743 151,743 151,743 126,453 126,453 126,453 110,646 5.40% YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 14.29% - Horiz. % 137.14% 137.14% 137.14% 114.29% 114.29% 114.29% 100.00%
Div Payout % 12.22 % 14.18 % 13.33 % 11.43 % 17.28 % 13.35 % 13.06 % -1.10% YoY % -13.82% 6.38% 16.62% -33.85% 29.44% 2.22% - Horiz. % 93.57% 108.58% 102.07% 87.52% 132.31% 102.22% 100.00%
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 5.67% YoY % 3.40% 2.11% -0.99% 8.09% -2.72% 26.67% - Horiz. % 139.24% 134.65% 131.87% 133.18% 123.22% 126.67% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08% YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% - Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 31.85 % 23.78 % 25.79 % 27.10 % 19.02 % 24.37 % 23.78 % 4.99% YoY % 33.94% -7.79% -4.83% 42.48% -21.95% 2.48% - Horiz. % 133.94% 100.00% 108.45% 113.96% 79.98% 102.48% 100.00%
ROE 5.64 % 5.02 % 5.45 % 5.25 % 3.75 % 4.72 % 5.35 % 0.88% YoY % 12.35% -7.89% 3.81% 40.00% -20.55% -11.78% - Horiz. % 105.42% 93.83% 101.87% 98.13% 70.09% 88.22% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 286.60 328.33 315.30 356.33 355.74 332.65 311.29 -1.37% YoY % -12.71% 4.13% -11.51% 0.17% 6.94% 6.86% - Horiz. % 92.07% 105.47% 101.29% 114.47% 114.28% 106.86% 100.00%
EPS 87.31 75.23 80.01 93.29 61.75 79.88 71.45 3.39% YoY % 16.06% -5.97% -14.24% 51.08% -22.70% 11.80% - Horiz. % 122.20% 105.29% 111.98% 130.57% 86.42% 111.80% 100.00%
DPS 10.67 10.67 10.67 10.67 10.67 10.67 9.33 2.26% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.36% - Horiz. % 114.36% 114.36% 114.36% 114.36% 114.36% 114.36% 100.00%
NAPS 15.4900 14.9800 14.6700 17.7800 16.4500 16.9100 13.3500 2.51% YoY % 3.40% 2.11% -17.49% 8.09% -2.72% 26.67% - Horiz. % 116.03% 112.21% 109.89% 133.18% 123.22% 126.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 286.60 328.33 315.30 296.94 296.45 277.21 259.41 1.67% YoY % -12.71% 4.13% 6.18% 0.17% 6.94% 6.86% - Horiz. % 110.48% 126.57% 121.55% 114.47% 114.28% 106.86% 100.00%
EPS 87.31 75.23 80.01 77.75 51.45 66.57 59.55 6.58% YoY % 16.06% -5.97% 2.91% 51.12% -22.71% 11.79% - Horiz. % 146.62% 126.33% 134.36% 130.56% 86.40% 111.79% 100.00%
DPS 10.67 10.67 10.67 8.89 8.89 8.89 7.78 5.40% YoY % 0.00% 0.00% 20.02% 0.00% 0.00% 14.27% - Horiz. % 137.15% 137.15% 137.15% 114.27% 114.27% 114.27% 100.00%
NAPS 15.4900 14.9800 14.6700 14.8167 13.7083 14.0917 11.1250 5.67% YoY % 3.40% 2.11% -0.99% 8.09% -2.72% 26.67% - Horiz. % 139.24% 134.65% 131.87% 133.18% 123.22% 126.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 19.0000 18.1400 16.7800 16.8600 16.1800 15.4200 14.2000 -
P/RPS 6.63 5.53 5.32 4.73 4.55 4.64 4.56 6.43% YoY % 19.89% 3.95% 12.47% 3.96% -1.94% 1.75% - Horiz. % 145.39% 121.27% 116.67% 103.73% 99.78% 101.75% 100.00%
P/EPS 21.76 24.11 20.97 18.07 26.21 19.30 19.87 1.52% YoY % -9.75% 14.97% 16.05% -31.06% 35.80% -2.87% - Horiz. % 109.51% 121.34% 105.54% 90.94% 131.91% 97.13% 100.00%
EY 4.60 4.15 4.77 5.53 3.82 5.18 5.03 -1.48% YoY % 10.84% -13.00% -13.74% 44.76% -26.25% 2.98% - Horiz. % 91.45% 82.50% 94.83% 109.94% 75.94% 102.98% 100.00%
DY 0.56 0.59 0.64 0.63 0.66 0.69 0.66 -2.70% YoY % -5.08% -7.81% 1.59% -4.55% -4.35% 4.55% - Horiz. % 84.85% 89.39% 96.97% 95.45% 100.00% 104.55% 100.00%
P/NAPS 1.23 1.21 1.14 0.95 0.98 0.91 1.06 2.51% YoY % 1.65% 6.14% 20.00% -3.06% 7.69% -14.15% - Horiz. % 116.04% 114.15% 107.55% 89.62% 92.45% 85.85% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 -
Price 18.8000 18.2400 17.0000 16.7600 15.7600 15.6200 15.5000 -
P/RPS 6.56 5.56 5.39 4.70 4.43 4.70 4.98 4.70% YoY % 17.99% 3.15% 14.68% 6.09% -5.74% -5.62% - Horiz. % 131.73% 111.65% 108.23% 94.38% 88.96% 94.38% 100.00%
P/EPS 21.53 24.25 21.25 17.96 25.53 19.55 21.69 -0.12% YoY % -11.22% 14.12% 18.32% -29.65% 30.59% -9.87% - Horiz. % 99.26% 111.80% 97.97% 82.80% 117.70% 90.13% 100.00%
EY 4.64 4.12 4.71 5.57 3.92 5.11 4.61 0.11% YoY % 12.62% -12.53% -15.44% 42.09% -23.29% 10.85% - Horiz. % 100.65% 89.37% 102.17% 120.82% 85.03% 110.85% 100.00%
DY 0.57 0.58 0.63 0.64 0.68 0.68 0.60 -0.85% YoY % -1.72% -7.94% -1.56% -5.88% 0.00% 13.33% - Horiz. % 95.00% 96.67% 105.00% 106.67% 113.33% 113.33% 100.00%
P/NAPS 1.21 1.22 1.16 0.94 0.96 0.92 1.16 0.71% YoY % -0.82% 5.17% 23.40% -2.08% 4.35% -20.69% - Horiz. % 104.31% 105.17% 100.00% 81.03% 82.76% 79.31% 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
PPBIntRpt1909.pdf 
