[PPB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -37.11%
YoY- -44.0%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,528,260 4,485,396 4,455,108 4,580,488 4,305,051 4,224,324 4,177,534 5.50%
PBT 1,167,683 1,227,952 1,091,084 838,056 1,293,147 1,205,214 991,756 11.46%
Tax -64,732 -71,317 -77,558 -55,628 -54,456 -60,582 -73,350 -7.97%
NP 1,102,951 1,156,634 1,013,526 782,428 1,238,691 1,144,632 918,406 12.94%
-
NP to SH 1,075,096 1,138,342 987,970 758,048 1,205,447 1,106,029 895,112 12.95%
-
Tax Rate 5.54% 5.81% 7.11% 6.64% 4.21% 5.03% 7.40% -
Total Cost 3,425,309 3,328,761 3,441,582 3,798,060 3,066,360 3,079,692 3,259,128 3.36%
-
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 398,327 151,743 227,615 - 355,649 126,453 189,679 63.76%
Div Payout % 37.05% 13.33% 23.04% - 29.50% 11.43% 21.19% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.36% 25.79% 22.75% 17.08% 28.77% 27.10% 21.98% -
ROE 5.11% 5.45% 3.99% 3.75% 5.77% 5.25% 4.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 315.30 313.17 386.38 363.14 356.33 352.39 -6.53%
EPS 75.57 80.01 69.44 63.96 101.68 93.29 75.50 0.06%
DPS 28.00 10.67 16.00 0.00 30.00 10.67 16.00 45.07%
NAPS 14.79 14.67 17.39 17.06 17.63 17.78 17.66 -11.12%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 315.30 313.17 321.98 302.62 296.94 293.65 5.50%
EPS 75.57 80.01 69.45 53.29 84.74 77.75 62.92 12.95%
DPS 28.00 10.67 16.00 0.00 25.00 8.89 13.33 63.79%
NAPS 14.79 14.67 17.39 14.2167 14.6917 14.8167 14.7167 0.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 17.58 16.78 19.68 19.14 17.24 16.86 17.16 -
P/RPS 5.52 5.32 6.28 4.95 4.75 4.73 4.87 8.68%
P/EPS 23.26 20.97 28.34 29.93 16.95 18.07 22.73 1.54%
EY 4.30 4.77 3.53 3.34 5.90 5.53 4.40 -1.51%
DY 1.59 0.64 0.81 0.00 1.74 0.63 0.93 42.84%
P/NAPS 1.19 1.14 1.13 1.12 0.98 0.95 0.97 14.55%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 -
Price 18.50 17.00 16.82 19.92 17.70 16.76 16.70 -
P/RPS 5.81 5.39 5.37 5.16 4.87 4.70 4.74 14.49%
P/EPS 24.48 21.25 24.22 31.15 17.41 17.96 22.12 6.97%
EY 4.09 4.71 4.13 3.21 5.74 5.57 4.52 -6.43%
DY 1.51 0.63 0.95 0.00 1.69 0.64 0.96 35.13%
P/NAPS 1.25 1.16 0.97 1.17 1.00 0.94 0.95 20.01%

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