[PBBANK] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,916,764 5,674,124 5,632,018 5,350,550 5,084,083 4,929,046 4,528,585 1.38% YoY % -13.35% 0.75% 5.26% 5.24% 3.15% 8.84% - Horiz. % 108.57% 125.30% 124.37% 118.15% 112.27% 108.84% 100.00%
PBT 1,474,720 1,822,493 1,789,719 1,957,237 1,792,711 1,857,776 1,567,278 -1.01% YoY % -19.08% 1.83% -8.56% 9.18% -3.50% 18.54% - Horiz. % 94.09% 116.28% 114.19% 124.88% 114.38% 118.54% 100.00%
Tax -309,345 -402,269 -364,678 -451,872 -293,442 -350,605 -300,937 0.46% YoY % 23.10% -10.31% 19.30% -53.99% 16.30% -16.50% - Horiz. % 102.79% 133.67% 121.18% 150.16% 97.51% 116.50% 100.00%
NP 1,165,375 1,420,224 1,425,041 1,505,365 1,499,269 1,507,171 1,266,341 -1.37% YoY % -17.94% -0.34% -5.34% 0.41% -0.52% 19.02% - Horiz. % 92.03% 112.15% 112.53% 118.88% 118.39% 119.02% 100.00%
NP to SH 1,147,959 1,405,867 1,405,356 1,485,468 1,482,782 1,492,428 1,253,981 -1.46% YoY % -18.35% 0.04% -5.39% 0.18% -0.65% 19.02% - Horiz. % 91.55% 112.11% 112.07% 118.46% 118.25% 119.02% 100.00%
Tax Rate 20.98 % 22.07 % 20.38 % 23.09 % 16.37 % 18.87 % 19.20 % 1.49% YoY % -4.94% 8.29% -11.74% 41.05% -13.25% -1.72% - Horiz. % 109.27% 114.95% 106.15% 120.26% 85.26% 98.28% 100.00%
Total Cost 3,751,389 4,253,900 4,206,977 3,845,185 3,584,814 3,421,875 3,262,244 2.35% YoY % -11.81% 1.12% 9.41% 7.26% 4.76% 4.89% - Horiz. % 114.99% 130.40% 128.96% 117.87% 109.89% 104.89% 100.00%
Net Worth 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 9.09% YoY % 8.38% 6.40% 9.66% 9.21% 9.55% 11.44% - Horiz. % 168.59% 155.56% 146.20% 133.33% 122.08% 111.44% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,523,389 1,552,855 1,436,391 1,312,907 1,235,678 1,235,678 1,197,063 13.22% YoY % 62.50% 8.11% 9.41% 6.25% 0.00% 3.23% - Horiz. % 210.80% 129.72% 119.99% 109.68% 103.23% 103.23% 100.00%
Div Payout % 219.82 % 110.46 % 102.21 % 88.38 % 83.34 % 82.80 % 95.46 % 14.90% YoY % 99.00% 8.07% 15.65% 6.05% 0.65% -13.26% - Horiz. % 230.27% 115.71% 107.07% 92.58% 87.30% 86.74% 100.00%
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 47,247,563 43,594,471 40,972,865 37,364,587 34,213,222 31,230,991 28,024,793 9.09% YoY % 8.38% 6.40% 9.66% 9.21% 9.55% 11.44% - Horiz. % 168.59% 155.56% 146.20% 133.33% 122.08% 111.44% 100.00%
NOSH 19,410,692 3,882,138 3,882,138 3,861,494 3,861,494 3,861,494 3,861,494 30.85% YoY % 400.00% 0.00% 0.53% 0.00% 0.00% 0.00% - Horiz. % 502.67% 100.53% 100.53% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.70 % 25.03 % 25.30 % 28.13 % 29.49 % 30.58 % 27.96 % -2.71% YoY % -5.31% -1.07% -10.06% -4.61% -3.56% 9.37% - Horiz. % 84.76% 89.52% 90.49% 100.61% 105.47% 109.37% 100.00%
ROE 2.43 % 3.22 % 3.43 % 3.98 % 4.33 % 4.78 % 4.47 % -9.65% YoY % -24.53% -6.12% -13.82% -8.08% -9.41% 6.94% - Horiz. % 54.36% 72.04% 76.73% 89.04% 96.87% 106.94% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 25.33 146.16 145.08 138.56 131.66 127.65 117.28 -22.52% YoY % -82.67% 0.74% 4.71% 5.24% 3.14% 8.84% - Horiz. % 21.60% 124.62% 123.70% 118.14% 112.26% 108.84% 100.00%
EPS 5.91 36.21 36.20 38.47 38.40 38.65 32.47 -24.70% YoY % -83.68% 0.03% -5.90% 0.18% -0.65% 19.03% - Horiz. % 18.20% 111.52% 111.49% 118.48% 118.26% 119.03% 100.00%
DPS 13.00 40.00 37.00 34.00 32.00 32.00 31.00 -13.47% YoY % -67.50% 8.11% 8.82% 6.25% 0.00% 3.23% - Horiz. % 41.94% 129.03% 119.35% 109.68% 103.23% 103.23% 100.00%
NAPS 2.4341 11.2295 10.5542 9.6762 8.8601 8.0878 7.2575 -16.63% YoY % -78.32% 6.40% 9.07% 9.21% 9.55% 11.44% - Horiz. % 33.54% 154.73% 145.42% 133.33% 122.08% 111.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 25.33 29.23 29.02 27.56 26.19 25.39 23.33 1.38% YoY % -13.34% 0.72% 5.30% 5.23% 3.15% 8.83% - Horiz. % 108.57% 125.29% 124.39% 118.13% 112.26% 108.83% 100.00%
EPS 5.91 7.24 7.24 7.65 7.64 7.69 6.46 -1.47% YoY % -18.37% 0.00% -5.36% 0.13% -0.65% 19.04% - Horiz. % 91.49% 112.07% 112.07% 118.42% 118.27% 119.04% 100.00%
DPS 13.00 8.00 7.40 6.76 6.37 6.37 6.17 13.21% YoY % 62.50% 8.11% 9.47% 6.12% 0.00% 3.24% - Horiz. % 210.70% 129.66% 119.94% 109.56% 103.24% 103.24% 100.00%
NAPS 2.4341 2.2459 2.1108 1.9249 1.7626 1.6090 1.4438 9.09% YoY % 8.38% 6.40% 9.66% 9.21% 9.55% 11.44% - Horiz. % 168.59% 155.55% 146.20% 133.32% 122.08% 111.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 20.6000 19.4400 24.7600 20.7800 19.7200 18.5200 18.3000 -
P/RPS 81.33 13.30 17.07 15.00 14.98 14.51 15.60 31.65% YoY % 511.50% -22.09% 13.80% 0.13% 3.24% -6.99% - Horiz. % 521.35% 85.26% 109.42% 96.15% 96.03% 93.01% 100.00%
P/EPS 348.32 53.68 68.40 54.02 51.36 47.92 56.35 35.43% YoY % 548.88% -21.52% 26.62% 5.18% 7.18% -14.96% - Horiz. % 618.14% 95.26% 121.38% 95.87% 91.14% 85.04% 100.00%
EY 0.29 1.86 1.46 1.85 1.95 2.09 1.77 -26.01% YoY % -84.41% 27.40% -21.08% -5.13% -6.70% 18.08% - Horiz. % 16.38% 105.08% 82.49% 104.52% 110.17% 118.08% 100.00%
DY 0.63 2.06 1.49 1.64 1.62 1.73 1.69 -15.15% YoY % -69.42% 38.26% -9.15% 1.23% -6.36% 2.37% - Horiz. % 37.28% 121.89% 88.17% 97.04% 95.86% 102.37% 100.00%
P/NAPS 8.46 1.73 2.35 2.15 2.23 2.29 2.52 22.34% YoY % 389.02% -26.38% 9.30% -3.59% -2.62% -9.13% - Horiz. % 335.71% 68.65% 93.25% 85.32% 88.49% 90.87% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 26/02/20 20/02/19 22/02/18 02/02/17 03/02/16 05/02/15 -
Price 4.1700 17.4800 25.0600 22.2800 20.1400 18.3800 18.4400 -
P/RPS 16.46 11.96 17.27 16.08 15.30 14.40 15.72 0.77% YoY % 37.63% -30.75% 7.40% 5.10% 6.25% -8.40% - Horiz. % 104.71% 76.08% 109.86% 102.29% 97.33% 91.60% 100.00%
P/EPS 70.51 48.27 69.23 57.92 52.45 47.56 56.78 3.67% YoY % 46.07% -30.28% 19.53% 10.43% 10.28% -16.24% - Horiz. % 124.18% 85.01% 121.93% 102.01% 92.37% 83.76% 100.00%
EY 1.42 2.07 1.44 1.73 1.91 2.10 1.76 -3.51% YoY % -31.40% 43.75% -16.76% -9.42% -9.05% 19.32% - Horiz. % 80.68% 117.61% 81.82% 98.30% 108.52% 119.32% 100.00%
DY 3.12 2.29 1.48 1.53 1.59 1.74 1.68 10.86% YoY % 36.24% 54.73% -3.27% -3.77% -8.62% 3.57% - Horiz. % 185.71% 136.31% 88.10% 91.07% 94.64% 103.57% 100.00%
P/NAPS 1.71 1.56 2.37 2.30 2.27 2.27 2.54 -6.38% YoY % 9.62% -34.18% 3.04% 1.32% 0.00% -10.63% - Horiz. % 67.32% 61.42% 93.31% 90.55% 89.37% 89.37% 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 
