[PBBANK] YoY Quarter Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 5,132,825 5,614,297 5,624,676 5,312,292 5,031,100 4,914,523 4,324,008 2.90% YoY % -8.58% -0.18% 5.88% 5.59% 2.37% 13.66% - Horiz. % 118.71% 129.84% 130.08% 122.86% 116.35% 113.66% 100.00%
PBT 1,802,825 1,761,817 1,759,761 1,792,954 1,558,242 1,613,794 1,552,183 2.52% YoY % 2.33% 0.12% -1.85% 15.06% -3.44% 3.97% - Horiz. % 116.15% 113.51% 113.37% 115.51% 100.39% 103.97% 100.00%
Tax -389,482 -383,003 -358,181 -368,684 -305,728 -396,829 -350,049 1.79% YoY % -1.69% -6.93% 2.85% -20.59% 22.96% -13.36% - Horiz. % 111.26% 109.41% 102.32% 105.32% 87.34% 113.36% 100.00%
NP 1,413,343 1,378,814 1,401,580 1,424,270 1,252,514 1,216,965 1,202,134 2.73% YoY % 2.50% -1.62% -1.59% 13.71% 2.92% 1.23% - Horiz. % 117.57% 114.70% 116.59% 118.48% 104.19% 101.23% 100.00%
NP to SH 1,392,832 1,362,652 1,383,655 1,404,760 1,238,150 1,201,395 1,191,521 2.63% YoY % 2.21% -1.52% -1.50% 13.46% 3.06% 0.83% - Horiz. % 116.90% 114.36% 116.13% 117.90% 103.91% 100.83% 100.00%
Tax Rate 21.60 % 21.74 % 20.35 % 20.56 % 19.62 % 24.59 % 22.55 % -0.71% YoY % -0.64% 6.83% -1.02% 4.79% -20.21% 9.05% - Horiz. % 95.79% 96.41% 90.24% 91.18% 87.01% 109.05% 100.00%
Total Cost 3,719,482 4,235,483 4,223,096 3,888,022 3,778,586 3,697,558 3,121,874 2.96% YoY % -12.18% 0.29% 8.62% 2.90% 2.19% 18.44% - Horiz. % 119.14% 135.67% 135.27% 124.54% 121.04% 118.44% 100.00%
Net Worth 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 10.08% YoY % 8.16% 7.05% 10.84% 9.39% 10.75% 14.50% - Horiz. % 178.01% 164.58% 153.74% 138.71% 126.80% 114.50% 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 - - - - - - - - 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 46,081,370 42,604,914 39,800,070 35,908,418 32,826,175 29,640,055 25,887,612 10.08% YoY % 8.16% 7.05% 10.84% 9.39% 10.75% 14.50% - Horiz. % 178.01% 164.58% 153.74% 138.71% 126.80% 114.50% 100.00%
NOSH 3,882,138 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,737,258 0.64% YoY % 0.00% 0.00% 0.53% 0.00% 0.00% 3.32% - Horiz. % 103.88% 103.88% 103.88% 103.32% 103.32% 103.32% 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 27.54 % 24.56 % 24.92 % 26.81 % 24.90 % 24.76 % 27.80 % -0.16% YoY % 12.13% -1.44% -7.05% 7.67% 0.57% -10.94% - Horiz. % 99.06% 88.35% 89.64% 96.44% 89.57% 89.06% 100.00%
ROE 3.02 % 3.20 % 3.48 % 3.91 % 3.77 % 4.05 % 4.60 % -6.77% YoY % -5.63% -8.05% -11.00% 3.71% -6.91% -11.96% - Horiz. % 65.65% 69.57% 75.65% 85.00% 81.96% 88.04% 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 132.22 144.62 144.89 137.57 130.29 127.27 115.70 2.25% YoY % -8.57% -0.19% 5.32% 5.59% 2.37% 10.00% - Horiz. % 114.28% 125.00% 125.23% 118.90% 112.61% 110.00% 100.00%
EPS 35.88 35.10 35.64 36.38 32.06 31.11 31.88 1.99% YoY % 2.22% -1.52% -2.03% 13.47% 3.05% -2.42% - Horiz. % 112.55% 110.10% 111.79% 114.12% 100.56% 97.58% 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 11.8701 10.9746 10.2521 9.2991 8.5009 7.6758 6.9269 9.38% YoY % 8.16% 7.05% 10.25% 9.39% 10.75% 10.81% - Horiz. % 171.36% 158.43% 148.00% 134.25% 122.72% 110.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 132.22 144.62 144.89 136.84 129.60 126.59 111.38 2.90% YoY % -8.57% -0.19% 5.88% 5.59% 2.38% 13.66% - Horiz. % 118.71% 129.84% 130.09% 122.86% 116.36% 113.66% 100.00%
EPS 35.88 35.10 35.64 36.19 31.89 30.95 30.69 2.64% YoY % 2.22% -1.52% -1.52% 13.48% 3.04% 0.85% - Horiz. % 116.91% 114.37% 116.13% 117.92% 103.91% 100.85% 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 11.8701 10.9746 10.2521 9.2497 8.4557 7.6350 6.6684 10.08% YoY % 8.16% 7.05% 10.84% 9.39% 10.75% 14.50% - Horiz. % 178.01% 164.58% 153.74% 138.71% 126.80% 114.50% 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 15.7000 20.0800 25.0000 20.4400 19.8200 17.5200 18.9000 -
P/RPS 11.87 13.88 17.25 14.86 15.21 13.77 16.34 -5.18% YoY % -14.48% -19.54% 16.08% -2.30% 10.46% -15.73% - Horiz. % 72.64% 84.94% 105.57% 90.94% 93.08% 84.27% 100.00%
P/EPS 43.76 57.21 70.14 56.19 61.81 56.31 59.28 -4.93% YoY % -23.51% -18.43% 24.83% -9.09% 9.77% -5.01% - Horiz. % 73.82% 96.51% 118.32% 94.79% 104.27% 94.99% 100.00%
EY 2.29 1.75 1.43 1.78 1.62 1.78 1.69 5.19% YoY % 30.86% 22.38% -19.66% 9.88% -8.99% 5.33% - Horiz. % 135.50% 103.55% 84.62% 105.33% 95.86% 105.33% 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 1.32 1.83 2.44 2.20 2.33 2.28 2.73 -11.40% YoY % -27.87% -25.00% 10.91% -5.58% 2.19% -16.48% - Horiz. % 48.35% 67.03% 89.38% 80.59% 85.35% 83.52% 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 27/11/20 07/11/19 25/10/18 26/10/17 20/10/16 22/10/15 23/10/14 -
Price 18.6000 19.8600 24.9000 20.4800 19.8000 18.6400 18.6200 -
P/RPS 14.07 13.73 17.19 14.89 15.20 14.65 16.09 -2.21% YoY % 2.48% -20.13% 15.45% -2.04% 3.75% -8.95% - Horiz. % 87.45% 85.33% 106.84% 92.54% 94.47% 91.05% 100.00%
P/EPS 51.84 56.58 69.86 56.30 61.75 59.91 58.40 -1.96% YoY % -8.38% -19.01% 24.09% -8.83% 3.07% 2.59% - Horiz. % 88.77% 96.88% 119.62% 96.40% 105.74% 102.59% 100.00%
EY 1.93 1.77 1.43 1.78 1.62 1.67 1.71 2.04% YoY % 9.04% 23.78% -19.66% 9.88% -2.99% -2.34% - Horiz. % 112.87% 103.51% 83.63% 104.09% 94.74% 97.66% 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 1.57 1.81 2.43 2.20 2.33 2.43 2.69 -8.58% YoY % -13.26% -25.51% 10.45% -5.58% -4.12% -9.67% - Horiz. % 58.36% 67.29% 90.33% 81.78% 86.62% 90.33% 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 2020 Results.pdf 
