[PBBANK] YoY Cumulative Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,780,610 16,409,767 15,507,624 15,018,657 14,252,504 12,331,486 11,345,627 6.74% YoY % 2.26% 5.82% 3.26% 5.38% 15.58% 8.69% - Horiz. % 147.90% 144.64% 136.68% 132.37% 125.62% 108.69% 100.00%
PBT 5,311,651 5,311,446 5,160,435 4,761,321 4,633,619 4,246,977 3,968,698 4.98% YoY % 0.00% 2.93% 8.38% 2.76% 9.10% 7.01% - Horiz. % 133.84% 133.83% 130.03% 119.97% 116.75% 107.01% 100.00%
Tax -1,152,432 -1,071,575 -1,118,821 -993,155 -1,019,551 -949,978 -898,127 4.24% YoY % -7.55% 4.22% -12.65% 2.59% -7.32% -5.77% - Horiz. % 128.32% 119.31% 124.57% 110.58% 113.52% 105.77% 100.00%
NP 4,159,219 4,239,871 4,041,614 3,768,166 3,614,068 3,296,999 3,070,571 5.19% YoY % -1.90% 4.91% 7.26% 4.26% 9.62% 7.37% - Horiz. % 135.45% 138.08% 131.62% 122.72% 117.70% 107.37% 100.00%
NP to SH 4,105,691 4,185,255 3,984,567 3,724,093 3,569,724 3,264,849 3,039,066 5.14% YoY % -1.90% 5.04% 6.99% 4.32% 9.34% 7.43% - Horiz. % 135.10% 137.72% 131.11% 122.54% 117.46% 107.43% 100.00%
Tax Rate 21.70 % 20.17 % 21.68 % 20.86 % 22.00 % 22.37 % 22.63 % -0.70% YoY % 7.59% -6.96% 3.93% -5.18% -1.65% -1.15% - Horiz. % 95.89% 89.13% 95.80% 92.18% 97.22% 98.85% 100.00%
Total Cost 12,621,391 12,169,896 11,466,010 11,250,491 10,638,436 9,034,487 8,275,056 7.29% YoY % 3.71% 6.14% 1.92% 5.75% 17.75% 9.18% - Horiz. % 152.52% 147.07% 138.56% 135.96% 128.56% 109.18% 100.00%
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 14.13% YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.31% - Horiz. % 221.04% 206.49% 186.30% 170.31% 153.78% 134.31% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,281,105 1,242,284 1,042,603 1,003,988 926,758 859,569 770,447 8.84% YoY % 3.12% 19.15% 3.85% 8.33% 7.82% 11.57% - Horiz. % 166.28% 161.24% 135.32% 130.31% 120.29% 111.57% 100.00%
Div Payout % 31.20 % 29.68 % 26.17 % 26.96 % 25.96 % 26.33 % 25.35 % 3.52% YoY % 5.12% 13.41% -2.93% 3.85% -1.41% 3.87% - Horiz. % 123.08% 117.08% 103.23% 106.35% 102.41% 103.87% 100.00%
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 19,274,851 14.13% YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.31% - Horiz. % 221.04% 206.49% 186.30% 170.31% 153.78% 134.31% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,737,258 3,502,035 1.73% YoY % 0.00% 0.53% 0.00% 0.00% 3.32% 6.72% - Horiz. % 110.85% 110.85% 110.26% 110.26% 110.26% 106.72% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.79 % 25.84 % 26.06 % 25.09 % 25.36 % 26.74 % 27.06 % -1.45% YoY % -4.06% -0.84% 3.87% -1.06% -5.16% -1.18% - Horiz. % 91.61% 95.49% 96.30% 92.72% 93.72% 98.82% 100.00%
ROE 9.64 % 10.52 % 11.10 % 11.34 % 12.04 % 12.61 % 15.77 % -7.87% YoY % -8.37% -5.23% -2.12% -5.81% -4.52% -20.04% - Horiz. % 61.13% 66.71% 70.39% 71.91% 76.35% 79.96% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.25 422.70 401.60 388.93 369.09 329.96 323.97 4.92% YoY % 2.26% 5.25% 3.26% 5.38% 11.86% 1.85% - Horiz. % 133.42% 130.48% 123.96% 120.05% 113.93% 101.85% 100.00%
EPS 105.76 108.17 103.19 96.44 92.44 91.16 86.78 3.35% YoY % -2.23% 4.83% 7.00% 4.33% 1.40% 5.05% - Horiz. % 121.87% 124.65% 118.91% 111.13% 106.52% 105.05% 100.00%
DPS 33.00 32.00 27.00 26.00 24.00 23.00 22.00 6.99% YoY % 3.12% 18.52% 3.85% 8.33% 4.35% 4.55% - Horiz. % 150.00% 145.45% 122.73% 118.18% 109.09% 104.55% 100.00%
NAPS 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 5.5039 12.18% YoY % 7.05% 10.25% 9.39% 10.75% 10.81% 25.85% - Horiz. % 199.40% 186.27% 168.95% 154.45% 139.46% 125.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.25 422.70 399.46 386.87 367.13 317.65 292.25 6.74% YoY % 2.26% 5.82% 3.25% 5.38% 15.58% 8.69% - Horiz. % 147.90% 144.64% 136.68% 132.38% 125.62% 108.69% 100.00%
EPS 105.76 108.17 102.64 95.93 91.95 84.10 78.28 5.14% YoY % -2.23% 5.39% 6.99% 4.33% 9.33% 7.43% - Horiz. % 135.10% 138.18% 131.12% 122.55% 117.46% 107.43% 100.00%
DPS 33.00 32.00 26.86 25.86 23.87 22.14 19.85 8.84% YoY % 3.12% 19.14% 3.87% 8.34% 7.81% 11.54% - Horiz. % 166.25% 161.21% 135.31% 130.28% 120.25% 111.54% 100.00%
NAPS 10.9746 10.2521 9.2497 8.4557 7.6350 6.6684 4.9650 14.13% YoY % 7.05% 10.84% 9.39% 10.75% 14.50% 34.31% - Horiz. % 221.04% 206.49% 186.30% 170.31% 153.78% 134.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 20.0800 25.0000 20.4400 19.8200 17.5200 18.9000 17.7400 -
P/RPS 4.65 5.91 5.09 5.10 4.75 5.73 5.48 -2.70% YoY % -21.32% 16.11% -0.20% 7.37% -17.10% 4.56% - Horiz. % 84.85% 107.85% 92.88% 93.07% 86.68% 104.56% 100.00%
P/EPS 18.99 23.19 19.81 20.55 18.95 21.63 20.44 -1.22% YoY % -18.11% 17.06% -3.60% 8.44% -12.39% 5.82% - Horiz. % 92.91% 113.45% 96.92% 100.54% 92.71% 105.82% 100.00%
EY 5.27 4.31 5.05 4.87 5.28 4.62 4.89 1.25% YoY % 22.27% -14.65% 3.70% -7.77% 14.29% -5.52% - Horiz. % 107.77% 88.14% 103.27% 99.59% 107.98% 94.48% 100.00%
DY 1.64 1.28 1.32 1.31 1.37 1.22 1.24 4.77% YoY % 28.13% -3.03% 0.76% -4.38% 12.30% -1.61% - Horiz. % 132.26% 103.23% 106.45% 105.65% 110.48% 98.39% 100.00%
P/NAPS 1.83 2.44 2.20 2.33 2.28 2.73 3.22 -8.98% YoY % -25.00% 10.91% -5.58% 2.19% -16.48% -15.22% - Horiz. % 56.83% 75.78% 68.32% 72.36% 70.81% 84.78% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 22/10/13 -
Price 19.8600 24.9000 20.4800 19.8000 18.6400 18.6200 18.5000 -
P/RPS 4.59 5.89 5.10 5.09 5.05 5.64 5.71 -3.57% YoY % -22.07% 15.49% 0.20% 0.79% -10.46% -1.23% - Horiz. % 80.39% 103.15% 89.32% 89.14% 88.44% 98.77% 100.00%
P/EPS 18.78 23.10 19.85 20.53 20.16 21.31 21.32 -2.09% YoY % -18.70% 16.37% -3.31% 1.84% -5.40% -0.05% - Horiz. % 88.09% 108.35% 93.11% 96.29% 94.56% 99.95% 100.00%
EY 5.33 4.33 5.04 4.87 4.96 4.69 4.69 2.15% YoY % 23.09% -14.09% 3.49% -1.81% 5.76% 0.00% - Horiz. % 113.65% 92.32% 107.46% 103.84% 105.76% 100.00% 100.00%
DY 1.66 1.29 1.32 1.31 1.29 1.24 1.19 5.70% YoY % 28.68% -2.27% 0.76% 1.55% 4.03% 4.20% - Horiz. % 139.50% 108.40% 110.92% 110.08% 108.40% 104.20% 100.00%
P/NAPS 1.81 2.43 2.20 2.33 2.43 2.69 3.36 -9.79% YoY % -25.51% 10.45% -5.58% -4.12% -9.67% -19.94% - Horiz. % 53.87% 72.32% 65.48% 69.35% 72.32% 80.06% 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
3rd Qtr and Nine Months Ended 30 September 2016 Results.pdf 
