[PPB] YoY Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,528,260 4,305,051 4,186,376 4,048,314 3,701,008 3,312,917 3,017,926 6.99% YoY % 5.18% 2.83% 3.41% 9.38% 11.71% 9.77% - Horiz. % 150.05% 142.65% 138.72% 134.14% 122.63% 109.77% 100.00%
PBT 1,167,683 1,293,147 1,211,110 1,181,122 1,028,144 1,063,417 916,814 4.11% YoY % -9.70% 6.77% 2.54% 14.88% -3.32% 15.99% - Horiz. % 127.36% 141.05% 132.10% 128.83% 112.14% 115.99% 100.00%
Tax -64,732 -54,456 -104,239 -105,003 -89,227 -72,478 -48,617 4.88% YoY % -18.87% 47.76% 0.73% -17.68% -23.11% -49.08% - Horiz. % 133.15% 112.01% 214.41% 215.98% 183.53% 149.08% 100.00%
NP 1,102,951 1,238,691 1,106,871 1,076,119 938,917 990,939 868,197 4.07% YoY % -10.96% 11.91% 2.86% 14.61% -5.25% 14.14% - Horiz. % 127.04% 142.67% 127.49% 123.95% 108.15% 114.14% 100.00%
NP to SH 1,075,096 1,205,447 1,044,993 1,051,311 916,779 982,573 842,152 4.15% YoY % -10.81% 15.35% -0.60% 14.67% -6.70% 16.67% - Horiz. % 127.66% 143.14% 124.09% 124.84% 108.86% 116.67% 100.00%
Tax Rate 5.54 % 4.21 % 8.61 % 8.89 % 8.68 % 6.82 % 5.30 % 0.74% YoY % 31.59% -51.10% -3.15% 2.42% 27.27% 28.68% - Horiz. % 104.53% 79.43% 162.45% 167.74% 163.77% 128.68% 100.00%
Total Cost 3,425,309 3,066,360 3,079,505 2,972,195 2,762,091 2,321,978 2,149,729 8.07% YoY % 11.71% -0.43% 3.61% 7.61% 18.95% 8.01% - Horiz. % 159.34% 142.64% 143.25% 138.26% 128.49% 108.01% 100.00%
Net Worth 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,649,523 14,273,418 6.68% YoY % 0.67% -0.34% 5.30% 18.39% 7.49% 9.64% - Horiz. % 147.41% 146.43% 146.93% 139.53% 117.86% 109.64% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 398,327 355,649 296,374 296,374 272,664 296,392 237,099 9.03% YoY % 12.00% 20.00% 0.00% 8.70% -8.01% 25.01% - Horiz. % 168.00% 150.00% 125.00% 125.00% 115.00% 125.01% 100.00%
Div Payout % 37.05 % 29.50 % 28.36 % 28.19 % 29.74 % 30.16 % 28.15 % 4.68% YoY % 25.59% 4.02% 0.60% -5.21% -1.39% 7.14% - Horiz. % 131.62% 104.80% 100.75% 100.14% 105.65% 107.14% 100.00%
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,649,523 14,273,418 6.68% YoY % 0.67% -0.34% 5.30% 18.39% 7.49% 9.64% - Horiz. % 147.41% 146.43% 146.93% 139.53% 117.86% 109.64% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 1,185,499 3.08% YoY % 20.00% 0.00% 0.00% 0.00% -0.01% 0.01% - Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 24.36 % 28.77 % 26.44 % 26.58 % 25.37 % 29.91 % 28.77 % -2.73% YoY % -15.33% 8.81% -0.53% 4.77% -15.18% 3.96% - Horiz. % 84.67% 100.00% 91.90% 92.39% 88.18% 103.96% 100.00%
ROE 5.11 % 5.77 % 4.98 % 5.28 % 5.45 % 6.28 % 5.90 % -2.37% YoY % -11.44% 15.86% -5.68% -3.12% -13.22% 6.44% - Horiz. % 86.61% 97.80% 84.41% 89.49% 92.37% 106.44% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 318.31 363.14 353.13 341.49 312.19 279.44 254.57 3.79% YoY % -12.35% 2.83% 3.41% 9.39% 11.72% 9.77% - Horiz. % 125.04% 142.65% 138.72% 134.14% 122.63% 109.77% 100.00%
EPS 75.57 101.68 88.15 88.68 77.33 82.88 71.04 1.04% YoY % -25.68% 15.35% -0.60% 14.68% -6.70% 16.67% - Horiz. % 106.38% 143.13% 124.09% 124.83% 108.85% 116.67% 100.00%
DPS 28.00 30.00 25.00 25.00 23.00 25.00 20.00 5.77% YoY % -6.67% 20.00% 0.00% 8.70% -8.00% 25.00% - Horiz. % 140.00% 150.00% 125.00% 125.00% 115.00% 125.00% 100.00%
NAPS 14.7900 17.6300 17.6900 16.8000 14.1900 13.2000 12.0400 3.49% YoY % -16.11% -0.34% 5.30% 18.39% 7.50% 9.63% - Horiz. % 122.84% 146.43% 146.93% 139.53% 117.86% 109.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 318.31 302.62 294.28 284.57 260.16 232.88 212.14 6.99% YoY % 5.18% 2.83% 3.41% 9.38% 11.71% 9.78% - Horiz. % 150.05% 142.65% 138.72% 134.14% 122.64% 109.78% 100.00%
EPS 75.57 84.74 73.46 73.90 64.44 69.07 59.20 4.15% YoY % -10.82% 15.36% -0.60% 14.68% -6.70% 16.67% - Horiz. % 127.65% 143.14% 124.09% 124.83% 108.85% 116.67% 100.00%
DPS 28.00 25.00 20.83 20.83 19.17 20.83 16.67 9.02% YoY % 12.00% 20.02% 0.00% 8.66% -7.97% 24.96% - Horiz. % 167.97% 149.97% 124.96% 124.96% 115.00% 124.96% 100.00%
NAPS 14.7900 14.6917 14.7417 14.0000 11.8250 11.0007 10.0333 6.68% YoY % 0.67% -0.34% 5.30% 18.39% 7.49% 9.64% - Horiz. % 147.41% 146.43% 146.93% 139.54% 117.86% 109.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 17.5800 17.2400 15.8600 15.9000 14.3000 16.1400 11.6000 -
P/RPS 5.52 4.75 4.49 4.66 4.58 5.78 4.56 3.23% YoY % 16.21% 5.79% -3.65% 1.75% -20.76% 26.75% - Horiz. % 121.05% 104.17% 98.46% 102.19% 100.44% 126.75% 100.00%
P/EPS 23.26 16.95 17.99 17.93 18.49 19.47 16.33 6.07% YoY % 37.23% -5.78% 0.33% -3.03% -5.03% 19.23% - Horiz. % 142.44% 103.80% 110.17% 109.80% 113.23% 119.23% 100.00%
EY 4.30 5.90 5.56 5.58 5.41 5.13 6.12 -5.71% YoY % -27.12% 6.12% -0.36% 3.14% 5.46% -16.18% - Horiz. % 70.26% 96.41% 90.85% 91.18% 88.40% 83.82% 100.00%
DY 1.59 1.74 1.58 1.57 1.61 1.55 1.72 -1.30% YoY % -8.62% 10.13% 0.64% -2.48% 3.87% -9.88% - Horiz. % 92.44% 101.16% 91.86% 91.28% 93.60% 90.12% 100.00%
P/NAPS 1.19 0.98 0.90 0.95 1.01 1.22 0.96 3.64% YoY % 21.43% 8.89% -5.26% -5.94% -17.21% 27.08% - Horiz. % 123.96% 102.08% 93.75% 98.96% 105.21% 127.08% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 18.5000 17.7000 16.5400 16.0000 14.5800 15.9200 12.2200 -
P/RPS 5.81 4.87 4.68 4.69 4.67 5.70 4.80 3.23% YoY % 19.30% 4.06% -0.21% 0.43% -18.07% 18.75% - Horiz. % 121.04% 101.46% 97.50% 97.71% 97.29% 118.75% 100.00%
P/EPS 24.48 17.41 18.76 18.04 18.85 19.21 17.20 6.06% YoY % 40.61% -7.20% 3.99% -4.30% -1.87% 11.69% - Horiz. % 142.33% 101.22% 109.07% 104.88% 109.59% 111.69% 100.00%
EY 4.09 5.74 5.33 5.54 5.30 5.21 5.81 -5.68% YoY % -28.75% 7.69% -3.79% 4.53% 1.73% -10.33% - Horiz. % 70.40% 98.80% 91.74% 95.35% 91.22% 89.67% 100.00%
DY 1.51 1.69 1.51 1.56 1.58 1.57 1.64 -1.37% YoY % -10.65% 11.92% -3.21% -1.27% 0.64% -4.27% - Horiz. % 92.07% 103.05% 92.07% 95.12% 96.34% 95.73% 100.00%
P/NAPS 1.25 1.00 0.93 0.95 1.03 1.21 1.01 3.62% YoY % 25.00% 7.53% -2.11% -7.77% -14.88% 19.80% - Horiz. % 123.76% 99.01% 92.08% 94.06% 101.98% 119.80% 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
PPBIntRpt1217.pdf 
