[PPB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.99%
YoY- 16.67%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,690,392 3,679,658 3,532,740 3,312,917 3,216,973 3,164,670 3,055,384 13.40%
PBT 976,289 731,902 694,832 1,063,417 997,530 910,336 1,025,264 -3.20%
Tax -98,856 -80,880 -75,392 -72,478 -49,218 -55,462 -55,528 46.83%
NP 877,433 651,022 619,440 990,939 948,312 854,874 969,736 -6.44%
-
NP to SH 847,126 621,294 577,088 982,573 935,841 831,646 945,372 -7.04%
-
Tax Rate 10.13% 11.05% 10.85% 6.82% 4.93% 6.09% 5.42% -
Total Cost 2,812,958 3,028,636 2,913,300 2,321,978 2,268,661 2,309,796 2,085,648 22.04%
-
Net Worth 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 5.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 110,646 165,969 - 296,392 126,448 189,670 - -
Div Payout % 13.06% 26.71% - 30.16% 13.51% 22.81% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 5.32%
NOSH 1,185,499 1,185,499 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.78% 17.69% 17.53% 29.91% 29.48% 27.01% 31.74% -
ROE 5.35% 4.02% 3.67% 6.28% 6.12% 5.85% 6.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 311.29 310.39 298.00 279.44 271.37 266.96 257.73 13.40%
EPS 71.45 52.40 48.68 82.88 78.95 70.16 79.76 -7.06%
DPS 9.33 14.00 0.00 25.00 10.67 16.00 0.00 -
NAPS 13.35 13.04 13.25 13.20 12.89 12.00 12.35 5.32%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 259.41 258.66 248.33 232.88 226.13 222.46 214.77 13.40%
EPS 59.55 43.67 40.57 69.07 65.78 58.46 66.45 -7.04%
DPS 7.78 11.67 0.00 20.83 8.89 13.33 0.00 -
NAPS 11.125 10.8667 11.0417 11.0007 10.7413 9.9995 10.2917 5.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 14.20 15.14 16.62 16.14 14.22 14.16 12.64 -
P/RPS 4.56 4.88 5.58 5.78 5.24 5.30 4.90 -4.67%
P/EPS 19.87 28.89 34.14 19.47 18.01 20.18 15.85 16.24%
EY 5.03 3.46 2.93 5.13 5.55 4.95 6.31 -14.01%
DY 0.66 0.92 0.00 1.55 0.75 1.13 0.00 -
P/NAPS 1.06 1.16 1.25 1.22 1.10 1.18 1.02 2.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 -
Price 15.50 14.80 16.26 15.92 14.60 14.10 13.70 -
P/RPS 4.98 4.77 5.46 5.70 5.38 5.28 5.32 -4.30%
P/EPS 21.69 28.24 33.40 19.21 18.49 20.10 17.18 16.79%
EY 4.61 3.54 2.99 5.21 5.41 4.98 5.82 -14.37%
DY 0.60 0.95 0.00 1.57 0.73 1.13 0.00 -
P/NAPS 1.16 1.13 1.23 1.21 1.13 1.18 1.11 2.97%

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