[PPB] YoY TTM Result on 2012-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,824,184 3,570,411 3,144,831 2,909,890 2,445,390 2,099,541 2,612,765 6.55% YoY % 7.11% 13.53% 8.07% 18.99% 16.47% -19.64% - Horiz. % 146.37% 136.65% 120.36% 111.37% 93.59% 80.36% 100.00%
PBT 1,127,673 974,200 1,048,426 801,991 1,081,140 1,457,800 1,221,259 -1.32% YoY % 15.75% -7.08% 30.73% -25.82% -25.84% 19.37% - Horiz. % 92.34% 79.77% 85.85% 65.67% 88.53% 119.37% 100.00%
Tax -96,586 -85,187 -54,547 -48,157 -58,492 941,702 28,108 - YoY % -13.38% -56.17% -13.27% 17.67% -106.21% 3,250.30% - Horiz. % -343.62% -303.07% -194.06% -171.33% -208.10% 3,350.30% 100.00%
NP 1,031,087 889,013 993,879 753,834 1,022,648 2,399,502 1,249,367 -3.15% YoY % 15.98% -10.55% 31.84% -26.29% -57.38% 92.06% - Horiz. % 82.53% 71.16% 79.55% 60.34% 81.85% 192.06% 100.00%
NP to SH 1,021,683 877,397 971,052 725,631 983,513 2,389,697 1,239,654 -3.17% YoY % 16.44% -9.64% 33.82% -26.22% -58.84% 92.77% - Horiz. % 82.42% 70.78% 78.33% 58.53% 79.34% 192.77% 100.00%
Tax Rate 8.57 % 8.74 % 5.20 % 6.00 % 5.41 % -64.60 % -2.30 % - YoY % -1.95% 68.08% -13.33% 10.91% 108.37% -2,708.70% - Horiz. % -372.61% -380.00% -226.09% -260.87% -235.22% 2,808.70% 100.00%
Total Cost 2,793,097 2,681,398 2,150,952 2,156,056 1,422,742 -299,961 1,363,398 12.69% YoY % 4.17% 24.66% -0.24% 51.54% 574.31% -122.00% - Horiz. % 204.86% 196.67% 157.76% 158.14% 104.35% -22.00% 100.00%
Net Worth 17,936,613 15,458,918 14,227,741 14,190,433 13,623,490 14,144,440 13,456,571 4.90% YoY % 16.03% 8.65% 0.26% 4.16% -3.68% 5.11% - Horiz. % 133.29% 114.88% 105.73% 105.45% 101.24% 105.11% 100.00%
Dividend 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 284,519 284,519 248,966 237,099 337,211 1,636,129 272,695 0.71% YoY % 0.00% 14.28% 5.00% -29.69% -79.39% 499.98% - Horiz. % 104.34% 104.34% 91.30% 86.95% 123.66% 599.98% 100.00%
Div Payout % 27.85 % 32.43 % 25.64 % 32.68 % 34.29 % 68.47 % 22.00 % 4.01% YoY % -14.12% 26.48% -21.54% -4.70% -49.92% 211.23% - Horiz. % 126.59% 147.41% 116.55% 148.55% 155.86% 311.23% 100.00%
Equity 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 17,936,613 15,458,918 14,227,741 14,190,433 13,623,490 14,144,440 13,456,571 4.90% YoY % 16.03% 8.65% 0.26% 4.16% -3.68% 5.11% - Horiz. % 133.29% 114.88% 105.73% 105.45% 101.24% 105.11% 100.00%
NOSH 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 1,185,619 1,185,600 -0.00% YoY % 0.00% -0.01% 0.01% -4.28% 4.46% 0.00% - Horiz. % 99.99% 99.99% 100.00% 99.99% 104.46% 100.00% 100.00%
Ratio Analysis 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 26.96 % 24.90 % 31.60 % 25.91 % 41.82 % 114.29 % 47.82 % -9.11% YoY % 8.27% -21.20% 21.96% -38.04% -63.41% 139.00% - Horiz. % 56.38% 52.07% 66.08% 54.18% 87.45% 239.00% 100.00%
ROE 5.70 % 5.68 % 6.83 % 5.11 % 7.22 % 16.89 % 9.21 % -7.68% YoY % 0.35% -16.84% 33.66% -29.22% -57.25% 83.39% - Horiz. % 61.89% 61.67% 74.16% 55.48% 78.39% 183.39% 100.00%
Per Share 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 322.58 301.17 265.24 245.46 197.45 177.08 220.37 6.55% YoY % 7.11% 13.55% 8.06% 24.32% 11.50% -19.64% - Horiz. % 146.38% 136.67% 120.36% 111.39% 89.60% 80.36% 100.00%
EPS 86.18 74.01 81.90 61.21 79.41 201.56 104.56 -3.17% YoY % 16.44% -9.63% 33.80% -22.92% -60.60% 92.77% - Horiz. % 82.42% 70.78% 78.33% 58.54% 75.95% 192.77% 100.00%
DPS 24.00 24.00 21.00 20.00 27.23 138.00 23.00 0.71% YoY % 0.00% 14.29% 5.00% -26.55% -80.27% 500.00% - Horiz. % 104.35% 104.35% 91.30% 86.96% 118.39% 600.00% 100.00%
NAPS 15.1300 13.0400 12.0000 11.9700 11.0000 11.9300 11.3500 4.91% YoY % 16.03% 8.67% 0.25% 8.82% -7.80% 5.11% - Horiz. % 133.30% 114.89% 105.73% 105.46% 96.92% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 268.82 250.98 221.06 204.55 171.90 147.58 183.66 6.55% YoY % 7.11% 13.53% 8.07% 18.99% 16.48% -19.64% - Horiz. % 146.37% 136.65% 120.36% 111.37% 93.60% 80.36% 100.00%
EPS 71.82 61.68 68.26 51.01 69.13 167.98 87.14 -3.17% YoY % 16.44% -9.64% 33.82% -26.21% -58.85% 92.77% - Horiz. % 82.42% 70.78% 78.33% 58.54% 79.33% 192.77% 100.00%
DPS 20.00 20.00 17.50 16.67 23.70 115.01 19.17 0.71% YoY % 0.00% 14.29% 4.98% -29.66% -79.39% 499.95% - Horiz. % 104.33% 104.33% 91.29% 86.96% 123.63% 599.95% 100.00%
NAPS 12.6083 10.8667 10.0012 9.9750 9.5765 9.9427 9.4591 4.90% YoY % 16.03% 8.65% 0.26% 4.16% -3.68% 5.11% - Horiz. % 133.29% 114.88% 105.73% 105.45% 101.24% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 15.1200 15.1400 14.1600 15.9800 17.2200 15.9800 11.6000 -
P/RPS 4.69 5.03 5.34 6.51 8.72 9.02 5.26 -1.89% YoY % -6.76% -5.81% -17.97% -25.34% -3.33% 71.48% - Horiz. % 89.16% 95.63% 101.52% 123.76% 165.78% 171.48% 100.00%
P/EPS 17.54 20.46 17.29 26.11 21.68 7.93 11.09 7.94% YoY % -14.27% 18.33% -33.78% 20.43% 173.39% -28.49% - Horiz. % 158.16% 184.49% 155.91% 235.44% 195.49% 71.51% 100.00%
EY 5.70 4.89 5.78 3.83 4.61 12.61 9.01 -7.34% YoY % 16.56% -15.40% 50.91% -16.92% -63.44% 39.96% - Horiz. % 63.26% 54.27% 64.15% 42.51% 51.17% 139.96% 100.00%
DY 1.59 1.59 1.48 1.25 1.58 8.64 1.98 -3.59% YoY % 0.00% 7.43% 18.40% -20.89% -81.71% 336.36% - Horiz. % 80.30% 80.30% 74.75% 63.13% 79.80% 436.36% 100.00%
P/NAPS 1.00 1.16 1.18 1.34 1.57 1.34 1.02 -0.33% YoY % -13.79% -1.69% -11.94% -14.65% 17.16% 31.37% - Horiz. % 98.04% 113.73% 115.69% 131.37% 153.92% 131.37% 100.00%
Price Multiplier on Announcement Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 -
Price 15.0200 14.8000 14.1000 13.9800 17.2000 16.9000 15.3000 -
P/RPS 4.66 4.91 5.32 5.70 8.71 9.54 6.94 -6.42% YoY % -5.09% -7.71% -6.67% -34.56% -8.70% 37.46% - Horiz. % 67.15% 70.75% 76.66% 82.13% 125.50% 137.46% 100.00%
P/EPS 17.43 20.00 17.22 22.84 21.66 8.38 14.63 2.96% YoY % -12.85% 16.14% -24.61% 5.45% 158.47% -42.72% - Horiz. % 119.14% 136.71% 117.70% 156.12% 148.05% 57.28% 100.00%
EY 5.74 5.00 5.81 4.38 4.62 11.93 6.83 -2.85% YoY % 14.80% -13.94% 32.65% -5.19% -61.27% 74.67% - Horiz. % 84.04% 73.21% 85.07% 64.13% 67.64% 174.67% 100.00%
DY 1.60 1.62 1.49 1.43 1.58 8.17 1.50 1.08% YoY % -1.23% 8.72% 4.20% -9.49% -80.66% 444.67% - Horiz. % 106.67% 108.00% 99.33% 95.33% 105.33% 544.67% 100.00%
P/NAPS 0.99 1.13 1.18 1.17 1.56 1.42 1.35 -5.04% YoY % -12.39% -4.24% 0.85% -25.00% 9.86% 5.19% - Horiz. % 73.33% 83.70% 87.41% 86.67% 115.56% 105.19% 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
PPBIntRpt0612.pdf 
