[PBBANK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
20-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -4.13%
YoY- 1.48%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 20,858,174 20,676,832 20,390,664 20,112,740 20,102,740 20,024,876 19,975,114 2.91%
PBT 7,117,672 6,880,580 6,734,962 6,525,888 6,554,032 6,348,428 6,406,158 7.25%
Tax -1,570,693 -1,491,761 -1,500,274 -1,464,516 -1,286,597 -1,324,206 -1,374,854 9.25%
NP 5,546,979 5,388,818 5,234,688 5,061,372 5,267,435 5,024,221 5,031,304 6.70%
-
NP to SH 5,470,035 5,312,756 5,159,614 4,991,924 5,206,875 4,965,457 4,971,886 6.55%
-
Tax Rate 22.07% 21.68% 22.28% 22.44% 19.63% 20.86% 21.46% -
Total Cost 15,311,195 15,288,013 15,155,976 15,051,368 14,835,305 15,000,654 14,943,810 1.62%
-
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,355,511 1,390,137 2,085,206 - 2,239,666 1,338,651 2,007,976 11.19%
Div Payout % 43.06% 26.17% 40.41% - 43.01% 26.96% 40.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 37,364,587 35,908,418 35,524,587 34,196,617 34,213,222 32,826,175 32,443,500 9.84%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.59% 26.06% 25.67% 25.17% 26.20% 25.09% 25.19% -
ROE 14.64% 14.80% 14.52% 14.60% 15.22% 15.13% 15.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 540.16 535.46 528.05 520.85 520.59 518.58 517.29 2.91%
EPS 141.66 137.59 133.62 129.28 134.84 128.59 128.76 6.55%
DPS 61.00 36.00 54.00 0.00 58.00 34.67 52.00 11.19%
NAPS 9.6762 9.2991 9.1997 8.8558 8.8601 8.5009 8.4018 9.84%
Adjusted Per Share Value based on latest NOSH - 3,882,138
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.46 106.52 105.05 103.62 103.57 103.16 102.91 2.91%
EPS 28.18 27.37 26.58 25.72 26.82 25.58 25.61 6.56%
DPS 12.14 7.16 10.74 0.00 11.54 6.90 10.34 11.25%
NAPS 1.9249 1.8499 1.8302 1.7617 1.7626 1.6911 1.6714 9.84%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 20.78 20.44 20.32 19.90 19.72 19.82 19.40 -
P/RPS 3.85 3.82 3.85 3.82 3.79 3.82 3.75 1.76%
P/EPS 14.67 14.86 15.21 15.39 14.62 15.41 15.07 -1.77%
EY 6.82 6.73 6.58 6.50 6.84 6.49 6.64 1.79%
DY 2.94 1.76 2.66 0.00 2.94 1.75 2.68 6.34%
P/NAPS 2.15 2.20 2.21 2.25 2.23 2.33 2.31 -4.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 26/10/17 25/07/17 20/04/17 02/02/17 20/10/16 28/07/16 -
Price 22.28 20.48 20.42 19.92 20.14 19.80 19.56 -
P/RPS 4.12 3.82 3.87 3.82 3.87 3.82 3.78 5.89%
P/EPS 15.73 14.89 15.28 15.41 14.94 15.40 15.19 2.34%
EY 6.36 6.72 6.54 6.49 6.70 6.49 6.58 -2.23%
DY 2.74 1.76 2.64 0.00 2.88 1.75 2.66 1.98%
P/NAPS 2.30 2.20 2.22 2.25 2.27 2.33 2.33 -0.85%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment