[PPB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 69.65%
YoY- 6.65%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,381,675 4,857,430 3,441,242 2,200,667 1,117,739 4,190,690 3,057,919 -41.14%
PBT 239,090 1,498,073 1,006,320 591,227 446,608 1,420,933 1,020,809 -62.03%
Tax 42,822 9,042 -3,123 3,549 -24,365 -57,511 -46,924 -
NP 281,912 1,507,115 1,003,197 594,776 422,243 1,363,422 973,885 -56.27%
-
NP to SH 303,159 1,496,111 993,556 585,648 402,182 1,316,961 931,572 -52.72%
-
Tax Rate -17.91% -0.60% 0.31% -0.60% 5.46% 4.05% 4.60% -
Total Cost 1,099,763 3,350,315 2,438,045 1,605,891 695,496 2,827,268 2,084,034 -34.72%
-
Net Worth 24,824,368 24,426,039 23,985,034 23,672,060 23,785,868 22,818,503 22,036,071 8.27%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 497,909 1,422 1,422 - 654,395 113,807 -
Div Payout % - 33.28% 0.14% 0.24% - 49.69% 12.22% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 24,824,368 24,426,039 23,985,034 23,672,060 23,785,868 22,818,503 22,036,071 8.27%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.40% 31.03% 29.15% 27.03% 37.78% 32.53% 31.85% -
ROE 1.22% 6.13% 4.14% 2.47% 1.69% 5.77% 4.23% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 97.12 341.45 241.90 154.69 78.57 294.58 214.95 -41.14%
EPS 21.31 105.17 69.84 41.17 28.27 92.57 65.48 -52.71%
DPS 0.00 35.00 0.10 0.10 0.00 46.00 8.00 -
NAPS 17.45 17.17 16.86 16.64 16.72 16.04 15.49 8.27%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 97.12 341.45 241.90 154.69 78.57 294.58 214.95 -41.14%
EPS 21.31 105.17 69.84 41.17 28.27 92.57 65.48 -52.71%
DPS 0.00 35.00 0.10 0.10 0.00 46.00 8.00 -
NAPS 17.45 17.17 16.86 16.64 16.72 16.04 15.49 8.27%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 17.10 17.10 18.36 18.30 18.50 18.52 19.00 -
P/RPS 17.61 5.01 7.59 11.83 23.55 6.29 8.84 58.38%
P/EPS 80.24 16.26 26.29 44.45 65.44 20.01 29.01 97.16%
EY 1.25 6.15 3.80 2.25 1.53 5.00 3.45 -49.20%
DY 0.00 2.05 0.01 0.01 0.00 2.48 0.42 -
P/NAPS 0.98 1.00 1.09 1.10 1.11 1.15 1.23 -14.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 07/04/22 30/11/21 26/08/21 28/05/21 25/02/21 26/11/20 -
Price 16.62 16.96 17.82 18.56 18.62 18.48 18.80 -
P/RPS 17.11 4.97 7.37 12.00 23.70 6.27 8.75 56.43%
P/EPS 77.99 16.13 25.52 45.08 65.86 19.96 28.71 94.80%
EY 1.28 6.20 3.92 2.22 1.52 5.01 3.48 -48.69%
DY 0.00 2.06 0.01 0.01 0.00 2.49 0.43 -
P/NAPS 0.95 0.99 1.06 1.12 1.11 1.15 1.21 -14.90%

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