[PPB] YoY Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 994,709 927,965 830,395 779,873 710,263 574,531 511,176 11.73% YoY % 7.19% 11.75% 6.48% 9.80% 23.62% 12.39% - Horiz. % 194.59% 181.54% 162.45% 152.56% 138.95% 112.39% 100.00%
PBT 336,894 366,266 292,980 261,937 252,382 317,086 506,891 -6.58% YoY % -8.02% 25.01% 11.85% 3.79% -20.41% -37.44% - Horiz. % 66.46% 72.26% 57.80% 51.68% 49.79% 62.56% 100.00%
Tax -33,895 -33,702 -9,183 -9,596 -12,615 -23,820 92,040 - YoY % -0.57% -267.00% 4.30% 23.93% 47.04% -125.88% - Horiz. % -36.83% -36.62% -9.98% -10.43% -13.71% -25.88% 100.00%
NP 302,999 332,564 283,797 252,341 239,767 293,266 598,931 -10.73% YoY % -8.89% 17.18% 12.47% 5.24% -18.24% -51.04% - Horiz. % 50.59% 55.53% 47.38% 42.13% 40.03% 48.96% 100.00%
NP to SH 294,739 324,698 286,058 249,235 229,405 287,991 595,072 -11.05% YoY % -9.23% 13.51% 14.77% 8.64% -20.34% -51.60% - Horiz. % 49.53% 54.56% 48.07% 41.88% 38.55% 48.40% 100.00%
Tax Rate 10.06 % 9.20 % 3.13 % 3.66 % 5.00 % 7.51 % -18.16 % - YoY % 9.35% 193.93% -14.48% -26.80% -33.42% 141.35% - Horiz. % -55.40% -50.66% -17.24% -20.15% -27.53% -41.35% 100.00%
Total Cost 691,710 595,401 546,598 527,532 470,496 281,265 -87,755 - YoY % 16.18% 8.93% 3.61% 12.12% 67.28% 420.51% - Horiz. % -788.23% -678.48% -622.87% -601.14% -536.15% -320.51% 100.00%
Net Worth 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 6.25% YoY % 26.67% 3.57% 9.70% -0.34% 6.88% -6.11% - Horiz. % 143.93% 113.63% 109.71% 100.01% 100.35% 93.89% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 6.25% YoY % 26.67% 3.57% 9.70% -0.34% 6.88% -6.11% - Horiz. % 143.93% 113.63% 109.71% 100.01% 100.35% 93.89% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,185,636 1,185,402 0.00% YoY % 0.00% 0.00% 0.00% -0.00% -0.01% 0.02% - Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.02% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 30.46 % 35.84 % 34.18 % 32.36 % 33.76 % 51.04 % 117.17 % -20.10% YoY % -15.01% 4.86% 5.62% -4.15% -33.86% -56.44% - Horiz. % 26.00% 30.59% 29.17% 27.62% 28.81% 43.56% 100.00%
ROE 1.47 % 2.05 % 1.87 % 1.79 % 1.64 % 2.20 % 4.27 % -16.28% YoY % -28.29% 9.63% 4.47% 9.15% -25.45% -48.48% - Horiz. % 34.43% 48.01% 43.79% 41.92% 38.41% 51.52% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.91 78.28 70.05 65.78 59.91 48.46 43.12 11.73% YoY % 7.19% 11.75% 6.49% 9.80% 23.63% 12.38% - Horiz. % 194.60% 181.54% 162.45% 152.55% 138.94% 112.38% 100.00%
EPS 24.86 27.39 24.13 21.02 19.35 24.29 50.20 -11.05% YoY % -9.24% 13.51% 14.80% 8.63% -20.34% -51.61% - Horiz. % 49.52% 54.56% 48.07% 41.87% 38.55% 48.39% 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 16.9100 13.3500 12.8900 11.7500 11.7900 11.0300 11.7500 6.25% YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.13% - Horiz. % 143.91% 113.62% 109.70% 100.00% 100.34% 93.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 69.92 65.23 58.37 54.82 49.93 40.39 35.93 11.73% YoY % 7.19% 11.75% 6.48% 9.79% 23.62% 12.41% - Horiz. % 194.60% 181.55% 162.45% 152.57% 138.96% 112.41% 100.00%
EPS 20.72 22.82 20.11 17.52 16.13 20.24 41.83 -11.04% YoY % -9.20% 13.48% 14.78% 8.62% -20.31% -51.61% - Horiz. % 49.53% 54.55% 48.08% 41.88% 38.56% 48.39% 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 14.0917 11.1250 10.7417 9.7917 9.8255 9.1927 9.7909 6.25% YoY % 26.67% 3.57% 9.70% -0.34% 6.88% -6.11% - Horiz. % 143.93% 113.63% 109.71% 100.01% 100.35% 93.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 15.4200 14.2000 14.2200 12.0600 16.6200 17.2000 15.4000 -
P/RPS 18.38 18.14 20.30 18.33 27.74 35.49 35.71 -10.47% YoY % 1.32% -10.64% 10.75% -33.92% -21.84% -0.62% - Horiz. % 51.47% 50.80% 56.85% 51.33% 77.68% 99.38% 100.00%
P/EPS 62.02 51.85 58.93 57.36 85.89 70.81 30.68 12.44% YoY % 19.61% -12.01% 2.74% -33.22% 21.30% 130.80% - Horiz. % 202.15% 169.00% 192.08% 186.96% 279.95% 230.80% 100.00%
EY 1.61 1.93 1.70 1.74 1.16 1.41 3.26 -11.09% YoY % -16.58% 13.53% -2.30% 50.00% -17.73% -56.75% - Horiz. % 49.39% 59.20% 52.15% 53.37% 35.58% 43.25% 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 0.91 1.06 1.10 1.03 1.41 1.56 1.31 -5.89% YoY % -14.15% -3.64% 6.80% -26.95% -9.62% 19.08% - Horiz. % 69.47% 80.92% 83.97% 78.63% 107.63% 119.08% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 -
Price 15.6200 15.5000 14.6000 12.0000 16.1000 18.8000 15.7000 -
P/RPS 18.62 19.80 20.84 18.24 26.87 38.80 36.41 -10.57% YoY % -5.96% -4.99% 14.25% -32.12% -30.75% 6.56% - Horiz. % 51.14% 54.38% 57.24% 50.10% 73.80% 106.56% 100.00%
P/EPS 62.83 56.59 60.51 57.08 83.20 77.40 31.27 12.33% YoY % 11.03% -6.48% 6.01% -31.39% 7.49% 147.52% - Horiz. % 200.93% 180.97% 193.51% 182.54% 266.07% 247.52% 100.00%
EY 1.59 1.77 1.65 1.75 1.20 1.29 3.20 -11.00% YoY % -10.17% 7.27% -5.71% 45.83% -6.98% -59.69% - Horiz. % 49.69% 55.31% 51.56% 54.69% 37.50% 40.31% 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 0.92 1.16 1.13 1.02 1.37 1.70 1.34 -6.07% YoY % -20.69% 2.65% 10.78% -25.55% -19.41% 26.87% - Horiz. % 68.66% 86.57% 84.33% 76.12% 102.24% 126.87% 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
PPBIntRpt0912.pdf 
