[PPB] YoY Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 710,263 574,531 511,176 978,962 760,425 706,798 2,503,876 -18.93% YoY % 23.62% 12.39% -47.78% 28.74% 7.59% -71.77% - Horiz. % 28.37% 22.95% 20.42% 39.10% 30.37% 28.23% 100.00%
PBT 252,382 317,086 506,891 258,999 238,130 115,475 145,404 9.62% YoY % -20.41% -37.44% 95.71% 8.76% 106.22% -20.58% - Horiz. % 173.57% 218.07% 348.61% 178.12% 163.77% 79.42% 100.00%
Tax -12,615 -23,820 92,040 -47,534 -17,090 74,484 -27,517 -12.18% YoY % 47.04% -125.88% 293.63% -178.14% -122.94% 370.68% - Horiz. % 45.84% 86.56% -334.48% 172.74% 62.11% -270.68% 100.00%
NP 239,767 293,266 598,931 211,465 221,040 189,959 117,887 12.55% YoY % -18.24% -51.04% 183.23% -4.33% 16.36% 61.14% - Horiz. % 203.39% 248.77% 508.06% 179.38% 187.50% 161.14% 100.00%
NP to SH 229,405 287,991 595,072 207,007 218,512 164,541 97,883 15.24% YoY % -20.34% -51.60% 187.46% -5.27% 32.80% 68.10% - Horiz. % 234.37% 294.22% 607.94% 211.48% 223.24% 168.10% 100.00%
Tax Rate 5.00 % 7.51 % -18.16 % 18.35 % 7.18 % -64.50 % 18.92 % -19.88% YoY % -33.42% 141.35% -198.96% 155.57% 111.13% -440.91% - Horiz. % 26.43% 39.69% -95.98% 96.99% 37.95% -340.91% 100.00%
Total Cost 470,496 281,265 -87,755 767,497 539,385 516,839 2,385,989 -23.70% YoY % 67.28% 420.51% -111.43% 42.29% 4.36% -78.34% - Horiz. % 19.72% 11.79% -3.68% 32.17% 22.61% 21.66% 100.00%
Net Worth 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 4,076,483 22.79% YoY % 6.88% -6.11% 18.07% 4.40% 150.83% 10.51% - Horiz. % 342.89% 320.81% 341.68% 289.39% 277.18% 110.51% 100.00%
Dividend 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 4,076,483 22.79% YoY % 6.88% -6.11% 18.07% 4.40% 150.83% 10.51% - Horiz. % 342.89% 320.81% 341.68% 289.39% 277.18% 110.51% 100.00%
NOSH 1,185,555 1,185,636 1,185,402 1,185,607 1,185,632 1,185,453 1,185,024 0.01% YoY % -0.01% 0.02% -0.02% -0.00% 0.02% 0.04% - Horiz. % 100.04% 100.05% 100.03% 100.05% 100.05% 100.04% 100.00%
Ratio Analysis 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 33.76 % 51.04 % 117.17 % 21.60 % 29.07 % 26.88 % 4.71 % 38.83% YoY % -33.86% -56.44% 442.45% -25.70% 8.15% 470.70% - Horiz. % 716.77% 1,083.65% 2,487.69% 458.60% 617.20% 570.70% 100.00%
ROE 1.64 % 2.20 % 4.27 % 1.75 % 1.93 % 3.65 % 2.40 % -6.15% YoY % -25.45% -48.48% 144.00% -9.33% -47.12% 52.08% - Horiz. % 68.33% 91.67% 177.92% 72.92% 80.42% 152.08% 100.00%
Per Share 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.91 48.46 43.12 82.57 64.14 59.62 211.29 -18.94% YoY % 23.63% 12.38% -47.78% 28.73% 7.58% -71.78% - Horiz. % 28.35% 22.94% 20.41% 39.08% 30.36% 28.22% 100.00%
EPS 19.35 24.29 50.20 17.46 18.43 13.88 8.26 15.24% YoY % -20.34% -51.61% 187.51% -5.26% 32.78% 68.04% - Horiz. % 234.26% 294.07% 607.75% 211.38% 223.12% 168.04% 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 11.7900 11.0300 11.7500 9.9500 9.5300 3.8000 3.4400 22.78% YoY % 6.89% -6.13% 18.09% 4.41% 150.79% 10.47% - Horiz. % 342.73% 320.64% 341.57% 289.24% 277.03% 110.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.93 40.39 35.93 68.81 53.45 49.68 176.01 -18.93% YoY % 23.62% 12.41% -47.78% 28.74% 7.59% -71.77% - Horiz. % 28.37% 22.95% 20.41% 39.09% 30.37% 28.23% 100.00%
EPS 16.13 20.24 41.83 14.55 15.36 11.57 6.88 15.25% YoY % -20.31% -51.61% 187.49% -5.27% 32.76% 68.17% - Horiz. % 234.45% 294.19% 607.99% 211.48% 223.26% 168.17% 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 9.8255 9.1927 9.7909 8.2924 7.9426 3.1665 2.8655 22.79% YoY % 6.88% -6.11% 18.07% 4.40% 150.83% 10.50% - Horiz. % 342.89% 320.81% 341.68% 289.39% 277.18% 110.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 16.6200 17.2000 15.4000 8.5500 9.2000 4.4000 4.2400 -
P/RPS 27.74 35.49 35.71 10.35 14.34 7.38 2.01 54.85% YoY % -21.84% -0.62% 245.02% -27.82% 94.31% 267.16% - Horiz. % 1,380.10% 1,765.67% 1,776.62% 514.93% 713.43% 367.16% 100.00%
P/EPS 85.89 70.81 30.68 48.97 49.92 31.70 51.33 8.95% YoY % 21.30% 130.80% -37.35% -1.90% 57.48% -38.24% - Horiz. % 167.33% 137.95% 59.77% 95.40% 97.25% 61.76% 100.00%
EY 1.16 1.41 3.26 2.04 2.00 3.15 1.95 -8.29% YoY % -17.73% -56.75% 59.80% 2.00% -36.51% 61.54% - Horiz. % 59.49% 72.31% 167.18% 104.62% 102.56% 161.54% 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 1.41 1.56 1.31 0.86 0.97 1.16 1.23 2.30% YoY % -9.62% 19.08% 52.33% -11.34% -16.38% -5.69% - Horiz. % 114.63% 126.83% 106.50% 69.92% 78.86% 94.31% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 24/11/05 -
Price 16.1000 18.8000 15.7000 8.5500 10.3000 4.6800 4.1800 -
P/RPS 26.87 38.80 36.41 10.35 16.06 7.85 1.98 54.41% YoY % -30.75% 6.56% 251.79% -35.55% 104.59% 296.46% - Horiz. % 1,357.07% 1,959.60% 1,838.89% 522.73% 811.11% 396.46% 100.00%
P/EPS 83.20 77.40 31.27 48.97 55.89 33.72 50.61 8.63% YoY % 7.49% 147.52% -36.14% -12.38% 65.75% -33.37% - Horiz. % 164.39% 152.93% 61.79% 96.76% 110.43% 66.63% 100.00%
EY 1.20 1.29 3.20 2.04 1.79 2.97 1.98 -8.00% YoY % -6.98% -59.69% 56.86% 13.97% -39.73% 50.00% - Horiz. % 60.61% 65.15% 161.62% 103.03% 90.40% 150.00% 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 1.37 1.70 1.34 0.86 1.08 1.23 1.22 1.95% YoY % -19.41% 26.87% 55.81% -20.37% -12.20% 0.82% - Horiz. % 112.30% 139.34% 109.84% 70.49% 88.52% 100.82% 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
PPBIntRpt0908.pdf 
