[PBBANK] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 5,674,124 5,632,018 5,350,550 5,084,083 4,929,046 4,528,585 3,918,673 6.36% YoY % 0.75% 5.26% 5.24% 3.15% 8.84% 15.56% - Horiz. % 144.80% 143.72% 136.54% 129.74% 125.78% 115.56% 100.00%
PBT 1,822,493 1,789,719 1,957,237 1,792,711 1,857,776 1,567,278 1,341,286 5.24% YoY % 1.83% -8.56% 9.18% -3.50% 18.54% 16.85% - Horiz. % 135.88% 133.43% 145.92% 133.66% 138.51% 116.85% 100.00%
Tax -402,269 -364,678 -451,872 -293,442 -350,605 -300,937 -306,215 4.65% YoY % -10.31% 19.30% -53.99% 16.30% -16.50% 1.72% - Horiz. % 131.37% 119.09% 147.57% 95.83% 114.50% 98.28% 100.00%
NP 1,420,224 1,425,041 1,505,365 1,499,269 1,507,171 1,266,341 1,035,071 5.41% YoY % -0.34% -5.34% 0.41% -0.52% 19.02% 22.34% - Horiz. % 137.21% 137.68% 145.44% 144.85% 145.61% 122.34% 100.00%
NP to SH 1,405,867 1,405,356 1,485,468 1,482,782 1,492,428 1,253,981 1,025,617 5.39% YoY % 0.04% -5.39% 0.18% -0.65% 19.02% 22.27% - Horiz. % 137.08% 137.03% 144.84% 144.57% 145.52% 122.27% 100.00%
Tax Rate 22.07 % 20.38 % 23.09 % 16.37 % 18.87 % 19.20 % 22.83 % -0.56% YoY % 8.29% -11.74% 41.05% -13.25% -1.72% -15.90% - Horiz. % 96.67% 89.27% 101.14% 71.70% 82.65% 84.10% 100.00%
Total Cost 4,253,900 4,206,977 3,845,185 3,584,814 3,421,875 3,262,244 2,883,602 6.69% YoY % 1.12% 9.41% 7.26% 4.76% 4.89% 13.13% - Horiz. % 147.52% 145.89% 133.35% 124.32% 118.67% 113.13% 100.00%
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 13.47% YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.24% - Horiz. % 213.48% 200.64% 182.97% 167.54% 152.94% 137.24% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,552,855 1,436,391 1,312,907 1,235,678 1,235,678 1,197,063 1,050,478 6.73% YoY % 8.11% 9.41% 6.25% 0.00% 3.23% 13.95% - Horiz. % 147.82% 136.74% 124.98% 117.63% 117.63% 113.95% 100.00%
Div Payout % 110.46 % 102.21 % 88.38 % 83.34 % 82.80 % 95.46 % 102.42 % 1.27% YoY % 8.07% 15.65% 6.05% 0.65% -13.26% -6.80% - Horiz. % 107.85% 99.79% 86.29% 81.37% 80.84% 93.20% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 13.47% YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.24% - Horiz. % 213.48% 200.64% 182.97% 167.54% 152.94% 137.24% 100.00%
NOSH 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,594 1.73% YoY % 0.00% 0.53% 0.00% 0.00% 0.00% 10.28% - Horiz. % 110.87% 110.87% 110.28% 110.28% 110.28% 110.28% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.03 % 25.30 % 28.13 % 29.49 % 30.58 % 27.96 % 26.41 % -0.89% YoY % -1.07% -10.06% -4.61% -3.56% 9.37% 5.87% - Horiz. % 94.77% 95.80% 106.51% 111.66% 115.79% 105.87% 100.00%
ROE 3.22 % 3.43 % 3.98 % 4.33 % 4.78 % 4.47 % 5.02 % -7.13% YoY % -6.12% -13.82% -8.08% -9.41% 6.94% -10.96% - Horiz. % 64.14% 68.33% 79.28% 86.25% 95.22% 89.04% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 146.16 145.08 138.56 131.66 127.65 117.28 111.91 4.55% YoY % 0.74% 4.71% 5.24% 3.14% 8.84% 4.80% - Horiz. % 130.60% 129.64% 123.81% 117.65% 114.06% 104.80% 100.00%
EPS 36.21 36.20 38.47 38.40 38.65 32.47 29.29 3.60% YoY % 0.03% -5.90% 0.18% -0.65% 19.03% 10.86% - Horiz. % 123.63% 123.59% 131.34% 131.10% 131.96% 110.86% 100.00%
DPS 40.00 37.00 34.00 32.00 32.00 31.00 30.00 4.91% YoY % 8.11% 8.82% 6.25% 0.00% 3.23% 3.33% - Horiz. % 133.33% 123.33% 113.33% 106.67% 106.67% 103.33% 100.00%
NAPS 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 11.53% YoY % 6.40% 9.07% 9.21% 9.55% 11.44% 24.45% - Horiz. % 192.56% 180.98% 165.92% 151.93% 138.68% 124.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 146.16 145.08 137.82 130.96 126.97 116.65 100.94 6.36% YoY % 0.74% 5.27% 5.24% 3.14% 8.85% 15.56% - Horiz. % 144.80% 143.73% 136.54% 129.74% 125.79% 115.56% 100.00%
EPS 36.21 36.20 38.26 38.19 38.44 32.30 26.42 5.39% YoY % 0.03% -5.38% 0.18% -0.65% 19.01% 22.26% - Horiz. % 137.06% 137.02% 144.81% 144.55% 145.50% 122.26% 100.00%
DPS 40.00 37.00 33.82 31.83 31.83 30.84 27.06 6.73% YoY % 8.11% 9.40% 6.25% 0.00% 3.21% 13.97% - Horiz. % 147.82% 136.73% 124.98% 117.63% 117.63% 113.97% 100.00%
NAPS 11.2295 10.5542 9.6247 8.8130 8.0448 7.2189 5.2601 13.47% YoY % 6.40% 9.66% 9.21% 9.55% 11.44% 37.24% - Horiz. % 213.48% 200.65% 182.98% 167.54% 152.94% 137.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 19.4400 24.7600 20.7800 19.7200 18.5200 18.3000 19.4000 -
P/RPS 13.30 17.07 15.00 14.98 14.51 15.60 17.34 -4.32% YoY % -22.09% 13.80% 0.13% 3.24% -6.99% -10.03% - Horiz. % 76.70% 98.44% 86.51% 86.39% 83.68% 89.97% 100.00%
P/EPS 53.68 68.40 54.02 51.36 47.92 56.35 66.23 -3.44% YoY % -21.52% 26.62% 5.18% 7.18% -14.96% -14.92% - Horiz. % 81.05% 103.28% 81.56% 77.55% 72.35% 85.08% 100.00%
EY 1.86 1.46 1.85 1.95 2.09 1.77 1.51 3.53% YoY % 27.40% -21.08% -5.13% -6.70% 18.08% 17.22% - Horiz. % 123.18% 96.69% 122.52% 129.14% 138.41% 117.22% 100.00%
DY 2.06 1.49 1.64 1.62 1.73 1.69 1.55 4.85% YoY % 38.26% -9.15% 1.23% -6.36% 2.37% 9.03% - Horiz. % 132.90% 96.13% 105.81% 104.52% 111.61% 109.03% 100.00%
P/NAPS 1.73 2.35 2.15 2.23 2.29 2.52 3.33 -10.34% YoY % -26.38% 9.30% -3.59% -2.62% -9.13% -24.32% - Horiz. % 51.95% 70.57% 64.56% 66.97% 68.77% 75.68% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 -
Price 17.4800 25.0600 22.2800 20.1400 18.3800 18.4400 19.0600 -
P/RPS 11.96 17.27 16.08 15.30 14.40 15.72 17.03 -5.72% YoY % -30.75% 7.40% 5.10% 6.25% -8.40% -7.69% - Horiz. % 70.23% 101.41% 94.42% 89.84% 84.56% 92.31% 100.00%
P/EPS 48.27 69.23 57.92 52.45 47.56 56.78 65.07 -4.85% YoY % -30.28% 19.53% 10.43% 10.28% -16.24% -12.74% - Horiz. % 74.18% 106.39% 89.01% 80.61% 73.09% 87.26% 100.00%
EY 2.07 1.44 1.73 1.91 2.10 1.76 1.54 5.05% YoY % 43.75% -16.76% -9.42% -9.05% 19.32% 14.29% - Horiz. % 134.42% 93.51% 112.34% 124.03% 136.36% 114.29% 100.00%
DY 2.29 1.48 1.53 1.59 1.74 1.68 1.57 6.49% YoY % 54.73% -3.27% -3.77% -8.62% 3.57% 7.01% - Horiz. % 145.86% 94.27% 97.45% 101.27% 110.83% 107.01% 100.00%
P/NAPS 1.56 2.37 2.30 2.27 2.27 2.54 3.27 -11.60% YoY % -34.18% 3.04% 1.32% 0.00% -10.63% -22.32% - Horiz. % 47.71% 72.48% 70.34% 69.42% 69.42% 77.68% 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
4th Qtr 31 Dec 2018 Results.pdf 
