[PBBANK] YoY Cumulative Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,567,949 5,349,153 5,028,185 5,007,301 4,600,303 3,948,377 3,673,214 7.18% YoY % 4.09% 6.38% 0.42% 8.85% 16.51% 7.49% - Horiz. % 151.58% 145.63% 136.89% 136.32% 125.24% 107.49% 100.00%
PBT 1,819,260 1,793,959 1,631,472 1,651,558 1,488,678 1,327,100 1,269,976 6.17% YoY % 1.41% 9.96% -1.22% 10.94% 12.18% 4.50% - Horiz. % 143.25% 141.26% 128.46% 130.05% 117.22% 104.50% 100.00%
Tax -392,051 -371,180 -366,129 -406,498 -304,476 -300,067 -291,052 5.09% YoY % -5.62% -1.38% 9.93% -33.51% -1.47% -3.10% - Horiz. % 134.70% 127.53% 125.80% 139.67% 104.61% 103.10% 100.00%
NP 1,427,209 1,422,779 1,265,343 1,245,060 1,184,202 1,027,033 978,924 6.48% YoY % 0.31% 12.44% 1.63% 5.14% 15.30% 4.91% - Horiz. % 145.79% 145.34% 129.26% 127.19% 120.97% 104.91% 100.00%
NP to SH 1,410,093 1,405,380 1,247,981 1,229,790 1,171,519 1,016,932 968,301 6.46% YoY % 0.34% 12.61% 1.48% 4.97% 15.20% 5.02% - Horiz. % 145.63% 145.14% 128.88% 127.00% 120.99% 105.02% 100.00%
Tax Rate 21.55 % 20.69 % 22.44 % 24.61 % 20.45 % 22.61 % 22.92 % -1.02% YoY % 4.16% -7.80% -8.82% 20.34% -9.55% -1.35% - Horiz. % 94.02% 90.27% 97.91% 107.37% 89.22% 98.65% 100.00%
Total Cost 4,140,740 3,926,374 3,762,842 3,762,241 3,416,101 2,921,344 2,694,290 7.42% YoY % 5.46% 4.35% 0.02% 10.13% 16.94% 8.43% - Horiz. % 153.69% 145.73% 139.66% 139.64% 126.79% 108.43% 100.00%
Net Worth 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 14.76% YoY % 8.94% 10.00% 9.92% 10.75% 37.79% 13.69% - Horiz. % 228.50% 209.75% 190.69% 173.49% 156.65% 113.69% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 40,976,745 37,614,813 34,196,617 31,111,671 28,091,211 20,387,314 17,933,004 14.76% YoY % 8.94% 10.00% 9.92% 10.75% 37.79% 13.69% - Horiz. % 228.50% 209.75% 190.69% 173.49% 156.65% 113.69% 100.00%
NOSH 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,831 3,501,992 1.73% YoY % 0.53% 0.00% 0.00% 0.00% 10.27% -0.00% - Horiz. % 110.86% 110.27% 110.27% 110.27% 110.27% 100.00% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.63 % 26.60 % 25.17 % 24.86 % 25.74 % 26.01 % 26.65 % -0.65% YoY % -3.65% 5.68% 1.25% -3.42% -1.04% -2.40% - Horiz. % 96.17% 99.81% 94.45% 93.28% 96.59% 97.60% 100.00%
ROE 3.44 % 3.74 % 3.65 % 3.95 % 4.17 % 4.99 % 5.40 % -7.24% YoY % -8.02% 2.47% -7.59% -5.28% -16.43% -7.59% - Horiz. % 63.70% 69.26% 67.59% 73.15% 77.22% 92.41% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 143.42 138.53 130.21 129.67 119.13 112.75 104.89 5.35% YoY % 3.53% 6.39% 0.42% 8.85% 5.66% 7.49% - Horiz. % 136.73% 132.07% 124.14% 123.62% 113.58% 107.49% 100.00%
EPS 36.32 36.39 32.32 31.85 30.34 29.04 27.65 4.65% YoY % -0.19% 12.59% 1.48% 4.98% 4.48% 5.03% - Horiz. % 131.36% 131.61% 116.89% 115.19% 109.73% 105.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 10.5552 9.7410 8.8558 8.0569 7.2747 5.8219 5.1208 12.81% YoY % 8.36% 10.00% 9.92% 10.75% 24.95% 13.69% - Horiz. % 206.12% 190.22% 172.94% 157.34% 142.06% 113.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 143.42 137.79 129.52 128.98 118.50 101.71 94.62 7.17% YoY % 4.09% 6.39% 0.42% 8.84% 16.51% 7.49% - Horiz. % 151.57% 145.62% 136.88% 136.31% 125.24% 107.49% 100.00%
EPS 36.32 36.20 32.15 31.68 30.18 26.20 24.94 6.46% YoY % 0.33% 12.60% 1.48% 4.97% 15.19% 5.05% - Horiz. % 145.63% 145.15% 128.91% 127.02% 121.01% 105.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 10.5552 9.6892 8.8087 8.0141 7.2360 5.2516 4.6194 14.76% YoY % 8.94% 10.00% 9.92% 10.75% 37.79% 13.69% - Horiz. % 228.50% 209.75% 190.69% 173.49% 156.64% 113.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 23.1600 24.0000 19.9000 18.7800 18.8800 19.1600 16.2600 -
P/RPS 16.15 17.33 15.28 14.48 15.85 16.99 15.50 0.69% YoY % -6.81% 13.42% 5.52% -8.64% -6.71% 9.61% - Horiz. % 104.19% 111.81% 98.58% 93.42% 102.26% 109.61% 100.00%
P/EPS 63.76 65.94 61.57 58.97 62.23 65.98 58.81 1.36% YoY % -3.31% 7.10% 4.41% -5.24% -5.68% 12.19% - Horiz. % 108.42% 112.12% 104.69% 100.27% 105.82% 112.19% 100.00%
EY 1.57 1.52 1.62 1.70 1.61 1.52 1.70 -1.32% YoY % 3.29% -6.17% -4.71% 5.59% 5.92% -10.59% - Horiz. % 92.35% 89.41% 95.29% 100.00% 94.71% 89.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.19 2.46 2.25 2.33 2.60 3.29 3.18 -6.02% YoY % -10.98% 9.33% -3.43% -10.38% -20.97% 3.46% - Horiz. % 68.87% 77.36% 70.75% 73.27% 81.76% 103.46% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 02/05/18 20/04/17 20/04/16 20/04/15 21/04/14 23/04/13 -
Price 22.5800 23.7800 19.9200 19.0200 19.6000 20.2000 16.3400 -
P/RPS 15.74 17.17 15.30 14.67 16.45 17.92 15.58 0.17% YoY % -8.33% 12.22% 4.29% -10.82% -8.20% 15.02% - Horiz. % 101.03% 110.21% 98.20% 94.16% 105.58% 115.02% 100.00%
P/EPS 62.17 65.34 61.64 59.72 64.60 69.56 59.10 0.85% YoY % -4.85% 6.00% 3.22% -7.55% -7.13% 17.70% - Horiz. % 105.19% 110.56% 104.30% 101.05% 109.31% 117.70% 100.00%
EY 1.61 1.53 1.62 1.67 1.55 1.44 1.69 -0.80% YoY % 5.23% -5.56% -2.99% 7.74% 7.64% -14.79% - Horiz. % 95.27% 90.53% 95.86% 98.82% 91.72% 85.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.14 2.44 2.25 2.36 2.69 3.47 3.19 -6.43% YoY % -12.30% 8.44% -4.66% -12.27% -22.48% 8.78% - Horiz. % 67.08% 76.49% 70.53% 73.98% 84.33% 108.78% 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
1st Quarter 31 March 2018 Results.pdf 
