[PPB] YoY Cumulative Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,412,730 2,235,303 1,966,342 1,659,256 1,550,129 2,629,686 2,178,557 1.71% YoY % 7.94% 13.68% 18.51% 7.04% -41.05% 20.71% - Horiz. % 110.75% 102.60% 90.26% 76.16% 71.15% 120.71% 100.00%
PBT 748,148 585,493 830,527 945,577 1,132,972 1,034,112 441,938 9.16% YoY % 27.78% -29.50% -12.17% -16.54% 9.56% 133.99% - Horiz. % 169.29% 132.48% 187.93% 213.96% 256.36% 233.99% 100.00%
Tax -36,914 -31,397 -30,331 794,696 142,503 -102,047 6,500,269 - YoY % -17.57% -3.51% -103.82% 457.67% 239.64% -101.57% - Horiz. % -0.57% -0.48% -0.47% 12.23% 2.19% -1.57% 100.00%
NP 711,234 554,096 800,196 1,740,273 1,275,475 932,065 6,942,207 -31.57% YoY % 28.36% -30.75% -54.02% 36.44% 36.84% -86.57% - Horiz. % 10.25% 7.98% 11.53% 25.07% 18.37% 13.43% 100.00%
NP to SH 701,881 536,158 771,069 1,731,091 1,264,439 923,228 6,900,205 -31.65% YoY % 30.91% -30.47% -55.46% 36.91% 36.96% -86.62% - Horiz. % 10.17% 7.77% 11.17% 25.09% 18.32% 13.38% 100.00%
Tax Rate 4.93 % 5.36 % 3.65 % -84.04 % -12.58 % 9.87 % -1,470.86 % - YoY % -8.02% 46.85% 104.34% -568.04% -227.46% 100.67% - Horiz. % -0.34% -0.36% -0.25% 5.71% 0.86% -0.67% 100.00%
Total Cost 1,701,496 1,681,207 1,166,146 -81,017 274,654 1,697,621 -4,763,650 - YoY % 1.21% 44.17% 1,539.38% -129.50% -83.82% 135.64% - Horiz. % -35.72% -35.29% -24.48% 1.70% -5.77% -35.64% 100.00%
Net Worth 15,280,550 13,929,623 13,977,403 13,076,244 13,929,455 11,795,221 11,297,818 5.16% YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.40% - Horiz. % 135.25% 123.29% 123.72% 115.74% 123.29% 104.40% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 94,836 829 118,553 829,861 59,274 794,251 59,275 8.14% YoY % 11,328.18% -99.30% -85.71% 1,300.04% -92.54% 1,239.94% - Horiz. % 159.99% 1.40% 200.01% 1,400.02% 100.00% 1,339.94% 100.00%
Div Payout % 13.51 % 0.15 % 15.38 % 47.94 % 4.69 % 86.03 % 0.86 % 58.19% YoY % 8,906.67% -99.02% -67.92% 922.17% -94.55% 9,903.49% - Horiz. % 1,570.93% 17.44% 1,788.37% 5,574.42% 545.35% 10,003.49% 100.00%
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,280,550 13,929,623 13,977,403 13,076,244 13,929,455 11,795,221 11,297,818 5.16% YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.40% - Horiz. % 135.25% 123.29% 123.72% 115.74% 123.29% 104.40% 100.00%
NOSH 1,185,457 1,185,499 1,185,530 1,185,516 1,185,485 1,185,449 1,185,500 -0.00% YoY % -0.00% -0.00% 0.00% 0.00% 0.00% -0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 29.48 % 24.79 % 40.69 % 104.88 % 82.28 % 35.44 % 318.66 % -32.72% YoY % 18.92% -39.08% -61.20% 27.47% 132.17% -88.88% - Horiz. % 9.25% 7.78% 12.77% 32.91% 25.82% 11.12% 100.00%
ROE 4.59 % 3.85 % 5.52 % 13.24 % 9.08 % 7.83 % 61.08 % -35.01% YoY % 19.22% -30.25% -58.31% 45.81% 15.96% -87.18% - Horiz. % 7.51% 6.30% 9.04% 21.68% 14.87% 12.82% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 203.53 188.55 165.86 139.96 130.76 221.83 183.77 1.72% YoY % 7.94% 13.68% 18.51% 7.04% -41.05% 20.71% - Horiz. % 110.75% 102.60% 90.25% 76.16% 71.15% 120.71% 100.00%
EPS 59.21 45.23 65.04 146.02 106.66 77.88 582.05 -31.65% YoY % 30.91% -30.46% -55.46% 36.90% 36.95% -86.62% - Horiz. % 10.17% 7.77% 11.17% 25.09% 18.32% 13.38% 100.00%
DPS 8.00 0.07 10.00 70.00 5.00 67.00 5.00 8.14% YoY % 11,328.57% -99.30% -85.71% 1,300.00% -92.54% 1,240.00% - Horiz. % 160.00% 1.40% 200.00% 1,400.00% 100.00% 1,340.00% 100.00%
NAPS 12.8900 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 5.16% YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.41% - Horiz. % 135.26% 123.29% 123.71% 115.74% 123.29% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 169.60 157.13 138.22 116.64 108.96 184.85 153.14 1.71% YoY % 7.94% 13.68% 18.50% 7.05% -41.05% 20.71% - Horiz. % 110.75% 102.61% 90.26% 76.17% 71.15% 120.71% 100.00%
EPS 49.34 37.69 54.20 121.69 88.88 64.90 485.04 -31.65% YoY % 30.91% -30.46% -55.46% 36.91% 36.95% -86.62% - Horiz. % 10.17% 7.77% 11.17% 25.09% 18.32% 13.38% 100.00%
DPS 6.67 0.06 8.33 58.33 4.17 55.83 4.17 8.14% YoY % 11,016.67% -99.28% -85.72% 1,298.80% -92.53% 1,238.85% - Horiz. % 159.95% 1.44% 199.76% 1,398.80% 100.00% 1,338.85% 100.00%
NAPS 10.7413 9.7917 9.8253 9.1918 9.7915 8.2913 7.9417 5.16% YoY % 9.70% -0.34% 6.89% -6.12% 18.09% 4.40% - Horiz. % 135.25% 123.29% 123.72% 115.74% 123.29% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 14.2200 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 -
P/RPS 6.99 6.40 10.02 12.29 11.78 3.85 5.01 5.70% YoY % 9.22% -36.13% -18.47% 4.33% 205.97% -23.15% - Horiz. % 139.52% 127.74% 200.00% 245.31% 235.13% 76.85% 100.00%
P/EPS 24.02 26.67 25.55 11.78 14.44 10.98 1.58 57.33% YoY % -9.94% 4.38% 116.89% -18.42% 31.51% 594.94% - Horiz. % 1,520.25% 1,687.97% 1,617.09% 745.57% 913.92% 694.94% 100.00%
EY 4.16 3.75 3.91 8.49 6.93 9.11 63.27 -36.44% YoY % 10.93% -4.09% -53.95% 22.51% -23.93% -85.60% - Horiz. % 6.57% 5.93% 6.18% 13.42% 10.95% 14.40% 100.00%
DY 0.56 0.01 0.60 4.07 0.32 7.84 0.54 0.61% YoY % 5,500.00% -98.33% -85.26% 1,171.88% -95.92% 1,351.85% - Horiz. % 103.70% 1.85% 111.11% 753.70% 59.26% 1,451.85% 100.00%
P/NAPS 1.10 1.03 1.41 1.56 1.31 0.86 0.97 2.12% YoY % 6.80% -26.95% -9.62% 19.08% 52.33% -11.34% - Horiz. % 113.40% 106.19% 145.36% 160.82% 135.05% 88.66% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 -
Price 14.6000 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 -
P/RPS 7.17 6.36 9.71 13.43 12.01 3.85 5.60 4.20% YoY % 12.74% -34.50% -27.70% 11.82% 211.95% -31.25% - Horiz. % 128.04% 113.57% 173.39% 239.82% 214.46% 68.75% 100.00%
P/EPS 24.66 26.53 24.75 12.87 14.72 10.98 1.77 55.06% YoY % -7.05% 7.19% 92.31% -12.57% 34.06% 520.34% - Horiz. % 1,393.22% 1,498.87% 1,398.31% 727.12% 831.64% 620.34% 100.00%
EY 4.06 3.77 4.04 7.77 6.79 9.11 56.51 -35.50% YoY % 7.69% -6.68% -48.01% 14.43% -25.47% -83.88% - Horiz. % 7.18% 6.67% 7.15% 13.75% 12.02% 16.12% 100.00%
DY 0.55 0.01 0.62 3.72 0.32 7.84 0.49 1.94% YoY % 5,400.00% -98.39% -83.33% 1,062.50% -95.92% 1,500.00% - Horiz. % 112.24% 2.04% 126.53% 759.18% 65.31% 1,600.00% 100.00%
P/NAPS 1.13 1.02 1.37 1.70 1.34 0.86 1.08 0.76% YoY % 10.78% -25.55% -19.41% 26.87% 55.81% -20.37% - Horiz. % 104.63% 94.44% 126.85% 157.41% 124.07% 79.63% 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
PPBIntRpt0910.pdf 
