[PBBANK] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,632,018 5,350,550 5,084,083 4,929,046 4,528,585 3,918,673 3,630,057 7.59% YoY % 5.26% 5.24% 3.15% 8.84% 15.56% 7.95% - Horiz. % 155.15% 147.40% 140.06% 135.78% 124.75% 107.95% 100.00%
PBT 1,789,719 1,957,237 1,792,711 1,857,776 1,567,278 1,341,286 1,291,329 5.59% YoY % -8.56% 9.18% -3.50% 18.54% 16.85% 3.87% - Horiz. % 138.60% 151.57% 138.83% 143.87% 121.37% 103.87% 100.00%
Tax -364,678 -451,872 -293,442 -350,605 -300,937 -306,215 -294,678 3.61% YoY % 19.30% -53.99% 16.30% -16.50% 1.72% -3.92% - Horiz. % 123.75% 153.34% 99.58% 118.98% 102.12% 103.92% 100.00%
NP 1,425,041 1,505,365 1,499,269 1,507,171 1,266,341 1,035,071 996,651 6.14% YoY % -5.34% 0.41% -0.52% 19.02% 22.34% 3.85% - Horiz. % 142.98% 151.04% 150.43% 151.22% 127.06% 103.85% 100.00%
NP to SH 1,405,356 1,485,468 1,482,782 1,492,428 1,253,981 1,025,617 981,840 6.16% YoY % -5.39% 0.18% -0.65% 19.02% 22.27% 4.46% - Horiz. % 143.13% 151.29% 151.02% 152.00% 127.72% 104.46% 100.00%
Tax Rate 20.38 % 23.09 % 16.37 % 18.87 % 19.20 % 22.83 % 22.82 % -1.87% YoY % -11.74% 41.05% -13.25% -1.72% -15.90% 0.04% - Horiz. % 89.31% 101.18% 71.74% 82.69% 84.14% 100.04% 100.00%
Total Cost 4,206,977 3,845,185 3,584,814 3,421,875 3,262,244 2,883,602 2,633,406 8.12% YoY % 9.41% 7.26% 4.76% 4.89% 13.13% 9.50% - Horiz. % 159.75% 146.02% 136.13% 129.94% 123.88% 109.50% 100.00%
Net Worth 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14.75% YoY % 9.66% 9.21% 9.55% 11.44% 37.24% 13.81% - Horiz. % 228.35% 208.24% 190.67% 174.05% 156.19% 113.81% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,436,391 1,312,907 1,235,678 1,235,678 1,197,063 1,050,478 1,050,602 5.35% YoY % 9.41% 6.25% 0.00% 3.23% 13.95% -0.01% - Horiz. % 136.72% 124.97% 117.62% 117.62% 113.94% 99.99% 100.00%
Div Payout % 102.21 % 88.38 % 83.34 % 82.80 % 95.46 % 102.42 % 107.00 % -0.76% YoY % 15.65% 6.05% 0.65% -13.26% -6.80% -4.28% - Horiz. % 95.52% 82.60% 77.89% 77.38% 89.21% 95.72% 100.00%
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 20,420,597 17,943,237 14.75% YoY % 9.66% 9.21% 9.55% 11.44% 37.24% 13.81% - Horiz. % 228.35% 208.24% 190.67% 174.05% 156.19% 113.81% 100.00%
NOSH 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 3,501,594 3,502,007 1.73% YoY % 0.53% 0.00% 0.00% 0.00% 10.28% -0.01% - Horiz. % 110.85% 110.27% 110.27% 110.27% 110.27% 99.99% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 25.30 % 28.13 % 29.49 % 30.58 % 27.96 % 26.41 % 27.46 % -1.36% YoY % -10.06% -4.61% -3.56% 9.37% 5.87% -3.82% - Horiz. % 92.13% 102.44% 107.39% 111.36% 101.82% 96.18% 100.00%
ROE 3.43 % 3.98 % 4.33 % 4.78 % 4.47 % 5.02 % 5.47 % -7.48% YoY % -13.82% -8.08% -9.41% 6.94% -10.96% -8.23% - Horiz. % 62.71% 72.76% 79.16% 87.39% 81.72% 91.77% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 145.08 138.56 131.66 127.65 117.28 111.91 103.66 5.76% YoY % 4.71% 5.24% 3.14% 8.84% 4.80% 7.96% - Horiz. % 139.96% 133.67% 127.01% 123.14% 113.14% 107.96% 100.00%
EPS 36.20 38.47 38.40 38.65 32.47 29.29 28.04 4.35% YoY % -5.90% 0.18% -0.65% 19.03% 10.86% 4.46% - Horiz. % 129.10% 137.20% 136.95% 137.84% 115.80% 104.46% 100.00%
DPS 37.00 34.00 32.00 32.00 31.00 30.00 30.00 3.56% YoY % 8.82% 6.25% 0.00% 3.23% 3.33% 0.00% - Horiz. % 123.33% 113.33% 106.67% 106.67% 103.33% 100.00% 100.00%
NAPS 10.5542 9.6762 8.8601 8.0878 7.2575 5.8318 5.1237 12.79% YoY % 9.07% 9.21% 9.55% 11.44% 24.45% 13.82% - Horiz. % 205.99% 188.85% 172.92% 157.85% 141.65% 113.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 145.08 137.82 130.96 126.97 116.65 100.94 93.51 7.59% YoY % 5.27% 5.24% 3.14% 8.85% 15.56% 7.95% - Horiz. % 155.15% 147.39% 140.05% 135.78% 124.75% 107.95% 100.00%
EPS 36.20 38.26 38.19 38.44 32.30 26.42 25.29 6.16% YoY % -5.38% 0.18% -0.65% 19.01% 22.26% 4.47% - Horiz. % 143.14% 151.29% 151.01% 152.00% 127.72% 104.47% 100.00%
DPS 37.00 33.82 31.83 31.83 30.84 27.06 27.06 5.35% YoY % 9.40% 6.25% 0.00% 3.21% 13.97% 0.00% - Horiz. % 136.73% 124.98% 117.63% 117.63% 113.97% 100.00% 100.00%
NAPS 10.5542 9.6247 8.8130 8.0448 7.2189 5.2601 4.6220 14.75% YoY % 9.66% 9.21% 9.55% 11.44% 37.24% 13.81% - Horiz. % 228.35% 208.24% 190.68% 174.05% 156.19% 113.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 24.7600 20.7800 19.7200 18.5200 18.3000 19.4000 16.2800 -
P/RPS 17.07 15.00 14.98 14.51 15.60 17.34 15.71 1.39% YoY % 13.80% 0.13% 3.24% -6.99% -10.03% 10.38% - Horiz. % 108.66% 95.48% 95.35% 92.36% 99.30% 110.38% 100.00%
P/EPS 68.40 54.02 51.36 47.92 56.35 66.23 58.07 2.77% YoY % 26.62% 5.18% 7.18% -14.96% -14.92% 14.05% - Horiz. % 117.79% 93.03% 88.44% 82.52% 97.04% 114.05% 100.00%
EY 1.46 1.85 1.95 2.09 1.77 1.51 1.72 -2.69% YoY % -21.08% -5.13% -6.70% 18.08% 17.22% -12.21% - Horiz. % 84.88% 107.56% 113.37% 121.51% 102.91% 87.79% 100.00%
DY 1.49 1.64 1.62 1.73 1.69 1.55 1.84 -3.45% YoY % -9.15% 1.23% -6.36% 2.37% 9.03% -15.76% - Horiz. % 80.98% 89.13% 88.04% 94.02% 91.85% 84.24% 100.00%
P/NAPS 2.35 2.15 2.23 2.29 2.52 3.33 3.18 -4.91% YoY % 9.30% -3.59% -2.62% -9.13% -24.32% 4.72% - Horiz. % 73.90% 67.61% 70.13% 72.01% 79.25% 104.72% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 05/02/14 06/02/13 -
Price 25.0600 22.2800 20.1400 18.3800 18.4400 19.0600 15.7200 -
P/RPS 17.27 16.08 15.30 14.40 15.72 17.03 15.17 2.18% YoY % 7.40% 5.10% 6.25% -8.40% -7.69% 12.26% - Horiz. % 113.84% 106.00% 100.86% 94.92% 103.63% 112.26% 100.00%
P/EPS 69.23 57.92 52.45 47.56 56.78 65.07 56.07 3.57% YoY % 19.53% 10.43% 10.28% -16.24% -12.74% 16.05% - Horiz. % 123.47% 103.30% 93.54% 84.82% 101.27% 116.05% 100.00%
EY 1.44 1.73 1.91 2.10 1.76 1.54 1.78 -3.47% YoY % -16.76% -9.42% -9.05% 19.32% 14.29% -13.48% - Horiz. % 80.90% 97.19% 107.30% 117.98% 98.88% 86.52% 100.00%
DY 1.48 1.53 1.59 1.74 1.68 1.57 1.91 -4.16% YoY % -3.27% -3.77% -8.62% 3.57% 7.01% -17.80% - Horiz. % 77.49% 80.10% 83.25% 91.10% 87.96% 82.20% 100.00%
P/NAPS 2.37 2.30 2.27 2.27 2.54 3.27 3.07 -4.22% YoY % 3.04% 1.32% 0.00% -10.63% -22.32% 6.51% - Horiz. % 77.20% 74.92% 73.94% 73.94% 82.74% 106.51% 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 
