[PPB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 118.47%
YoY- -22.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,177,534 4,122,344 4,186,376 4,217,241 4,358,410 4,490,456 4,048,314 2.11%
PBT 991,756 1,469,192 1,211,110 912,380 509,120 1,133,664 1,181,122 -11.00%
Tax -73,350 -81,880 -104,239 -110,432 -109,100 -98,080 -105,003 -21.28%
NP 918,406 1,387,312 1,106,871 801,948 400,020 1,035,584 1,076,119 -10.03%
-
NP to SH 895,112 1,353,728 1,044,993 731,953 335,040 984,960 1,051,311 -10.17%
-
Tax Rate 7.40% 5.57% 8.61% 12.10% 21.43% 8.65% 8.89% -
Total Cost 3,259,128 2,735,032 3,079,505 3,415,293 3,958,390 3,454,872 2,972,195 6.34%
-
Net Worth 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 3.38%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 189,679 - 296,374 126,453 189,679 - 296,374 -25.75%
Div Payout % 21.19% - 28.36% 17.28% 56.61% - 28.19% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 3.38%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.98% 33.65% 26.44% 19.02% 9.18% 23.06% 26.58% -
ROE 4.28% 6.34% 4.98% 3.75% 1.79% 5.24% 5.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 352.39 347.73 353.13 355.74 367.64 378.78 341.49 2.11%
EPS 75.50 114.20 88.15 61.75 28.26 83.08 88.68 -10.18%
DPS 16.00 0.00 25.00 10.67 16.00 0.00 25.00 -25.75%
NAPS 17.66 18.00 17.69 16.45 15.78 15.86 16.80 3.38%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 293.66 289.78 294.29 296.46 306.38 315.66 284.58 2.11%
EPS 62.92 95.16 73.46 51.45 23.55 69.24 73.90 -10.17%
DPS 13.33 0.00 20.83 8.89 13.33 0.00 20.83 -25.75%
NAPS 14.7171 15.0005 14.7421 13.7088 13.1504 13.2171 14.0004 3.38%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 17.16 16.74 15.86 16.18 16.50 16.70 15.90 -
P/RPS 4.87 4.81 4.49 4.55 4.49 4.41 4.66 2.98%
P/EPS 22.73 14.66 17.99 26.21 58.38 20.10 17.93 17.14%
EY 4.40 6.82 5.56 3.82 1.71 4.98 5.58 -14.66%
DY 0.93 0.00 1.58 0.66 0.97 0.00 1.57 -29.49%
P/NAPS 0.97 0.93 0.90 0.98 1.05 1.05 0.95 1.39%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 31/05/16 29/02/16 -
Price 16.70 16.90 16.54 15.76 16.14 16.32 16.00 -
P/RPS 4.74 4.86 4.68 4.43 4.39 4.31 4.69 0.71%
P/EPS 22.12 14.80 18.76 25.53 57.11 19.64 18.04 14.57%
EY 4.52 6.76 5.33 3.92 1.75 5.09 5.54 -12.69%
DY 0.96 0.00 1.51 0.68 0.99 0.00 1.56 -27.67%
P/NAPS 0.95 0.94 0.93 0.96 1.02 1.03 0.95 0.00%

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 & 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