[PPB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.64%
YoY- -47.99%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,980,404 2,910,860 2,787,820 2,710,539 2,621,789 2,512,158 2,319,348 18.14%
PBT 780,657 647,112 798,616 1,056,580 1,107,369 1,156,290 1,133,980 -21.98%
Tax -41,862 -43,602 -53,868 -44,072 -40,441 -35,432 -41,728 0.21%
NP 738,794 603,510 744,748 1,012,508 1,066,928 1,120,858 1,092,252 -22.89%
-
NP to SH 714,877 573,846 714,016 980,372 1,028,092 1,083,328 1,060,924 -23.08%
-
Tax Rate 5.36% 6.74% 6.75% 4.17% 3.65% 3.06% 3.68% -
Total Cost 2,241,609 2,307,350 2,043,072 1,698,031 1,554,861 1,391,300 1,227,096 49.27%
-
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 1.90%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,106 165,969 - 272,664 158,070 237,103 - -
Div Payout % 0.15% 28.92% - 27.81% 15.38% 21.89% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 1.90%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.79% 20.73% 26.71% 37.35% 40.69% 44.62% 47.09% -
ROE 5.13% 4.04% 5.13% 6.97% 7.36% 8.01% 7.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 251.40 245.54 235.16 228.64 221.15 211.90 195.62 18.15%
EPS 60.31 48.40 60.24 82.70 86.72 91.38 89.48 -23.07%
DPS 0.09 14.00 0.00 23.00 13.33 20.00 0.00 -
NAPS 11.75 11.97 11.73 11.86 11.79 11.41 11.42 1.91%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 209.50 204.62 195.97 190.53 184.30 176.59 163.04 18.13%
EPS 50.25 40.34 50.19 68.91 72.27 76.15 74.58 -23.08%
DPS 0.08 11.67 0.00 19.17 11.11 16.67 0.00 -
NAPS 9.7917 9.975 9.775 9.8833 9.8253 9.5085 9.5179 1.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 12.06 15.98 16.90 17.16 16.62 17.22 17.02 -
P/RPS 4.80 6.51 7.19 7.51 7.52 8.13 8.70 -32.65%
P/EPS 20.00 33.01 28.06 20.75 19.17 18.84 19.02 3.39%
EY 5.00 3.03 3.56 4.82 5.22 5.31 5.26 -3.31%
DY 0.01 0.88 0.00 1.34 0.80 1.16 0.00 -
P/NAPS 1.03 1.34 1.44 1.45 1.41 1.51 1.49 -21.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 -
Price 12.00 13.98 15.70 17.20 16.10 17.20 17.40 -
P/RPS 4.77 5.69 6.68 7.52 7.28 8.12 8.89 -33.89%
P/EPS 19.90 28.88 26.07 20.80 18.57 18.82 19.45 1.53%
EY 5.03 3.46 3.84 4.81 5.39 5.31 5.14 -1.42%
DY 0.01 1.00 0.00 1.34 0.83 1.16 0.00 -
P/NAPS 1.02 1.17 1.34 1.45 1.37 1.51 1.52 -23.29%

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