[PPB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.11%
YoY- -62.47%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,787,820 2,710,539 2,621,789 2,512,158 2,319,348 2,274,036 2,212,341 16.64%
PBT 798,616 1,056,580 1,107,369 1,156,290 1,133,980 1,131,486 1,260,769 -26.22%
Tax -53,868 -44,072 -40,441 -35,432 -41,728 777,740 1,059,594 -
NP 744,748 1,012,508 1,066,928 1,120,858 1,092,252 1,909,226 2,320,364 -53.08%
-
NP to SH 714,016 980,372 1,028,092 1,083,328 1,060,924 1,884,949 2,308,121 -54.22%
-
Tax Rate 6.75% 4.17% 3.65% 3.06% 3.68% -68.74% -84.04% -
Total Cost 2,043,072 1,698,031 1,554,861 1,391,300 1,227,096 364,810 -108,022 -
-
Net Worth 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 4.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 272,664 158,070 237,103 - 1,043,241 1,106,481 -
Div Payout % - 27.81% 15.38% 21.89% - 55.35% 47.94% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 4.18%
NOSH 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.71% 37.35% 40.69% 44.62% 47.09% 83.96% 104.88% -
ROE 5.13% 6.97% 7.36% 8.01% 7.84% 14.20% 17.65% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 235.16 228.64 221.15 211.90 195.62 191.82 186.61 16.65%
EPS 60.24 82.70 86.72 91.38 89.48 159.00 194.69 -54.22%
DPS 0.00 23.00 13.33 20.00 0.00 88.00 93.33 -
NAPS 11.73 11.86 11.79 11.41 11.42 11.20 11.03 4.18%
Adjusted Per Share Value based on latest NOSH - 1,238,499
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 195.97 190.53 184.30 176.59 163.04 159.85 155.51 16.65%
EPS 50.19 68.91 72.27 76.15 74.58 132.50 162.25 -54.22%
DPS 0.00 19.17 11.11 16.67 0.00 73.33 77.78 -
NAPS 9.775 9.8833 9.8253 9.5085 9.5179 9.3334 9.1918 4.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 16.90 17.16 16.62 17.22 17.02 17.26 17.20 -
P/RPS 7.19 7.51 7.52 8.13 8.70 9.00 9.22 -15.26%
P/EPS 28.06 20.75 19.17 18.84 19.02 10.86 8.83 115.99%
EY 3.56 4.82 5.22 5.31 5.26 9.21 11.32 -53.72%
DY 0.00 1.34 0.80 1.16 0.00 5.10 5.43 -
P/NAPS 1.44 1.45 1.41 1.51 1.49 1.54 1.56 -5.19%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 -
Price 15.70 17.20 16.10 17.20 17.40 16.50 18.80 -
P/RPS 6.68 7.52 7.28 8.12 8.89 8.60 10.07 -23.91%
P/EPS 26.07 20.80 18.57 18.82 19.45 10.38 9.66 93.72%
EY 3.84 4.81 5.39 5.31 5.14 9.64 10.36 -48.36%
DY 0.00 1.34 0.83 1.16 0.00 5.33 4.96 -
P/NAPS 1.34 1.45 1.37 1.51 1.52 1.47 1.70 -14.65%

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