[PPB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.93%
YoY- -76.43%
Quarter Report
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,710,539 1,966,342 1,256,079 579,837 2,274,036 1,659,256 1,084,725 83.83%
PBT 1,056,580 830,527 578,145 283,495 1,131,486 945,577 628,491 41.25%
Tax -44,072 -30,331 -17,716 -10,432 777,740 794,696 818,516 -
NP 1,012,508 800,196 560,429 273,063 1,909,226 1,740,273 1,447,007 -21.13%
-
NP to SH 980,372 771,069 541,664 265,231 1,884,949 1,731,091 1,443,100 -22.66%
-
Tax Rate 4.17% 3.65% 3.06% 3.68% -68.74% -84.04% -130.24% -
Total Cost 1,698,031 1,166,146 695,650 306,774 364,810 -81,017 -362,282 -
-
Net Worth 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 -0.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 272,664 118,553 118,551 - 1,043,241 829,861 829,844 -52.28%
Div Payout % 27.81% 15.38% 21.89% - 55.35% 47.94% 57.50% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 -0.39%
NOSH 1,185,499 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 37.35% 40.69% 44.62% 47.09% 83.96% 104.88% 133.40% -
ROE 6.97% 5.52% 4.00% 1.96% 14.20% 13.24% 10.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 228.64 165.86 105.95 48.90 191.82 139.96 91.50 83.83%
EPS 82.70 65.04 45.69 22.37 159.00 146.02 121.73 -22.66%
DPS 23.00 10.00 10.00 0.00 88.00 70.00 70.00 -52.28%
NAPS 11.86 11.79 11.41 11.42 11.20 11.03 11.93 -0.39%
Adjusted Per Share Value based on latest NOSH - 1,185,654
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.53 138.22 88.29 40.76 159.85 116.64 76.25 83.83%
EPS 68.91 54.20 38.08 18.64 132.50 121.69 101.44 -22.66%
DPS 19.17 8.33 8.33 0.00 73.33 58.33 58.33 -52.28%
NAPS 9.8833 9.8253 9.5085 9.5179 9.3334 9.1918 9.9416 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 17.16 16.62 17.22 17.02 17.26 17.20 15.98 -
P/RPS 7.51 10.02 16.25 34.80 9.00 12.29 17.46 -42.93%
P/EPS 20.75 25.55 37.69 76.08 10.86 11.78 13.13 35.56%
EY 4.82 3.91 2.65 1.31 9.21 8.49 7.62 -26.25%
DY 1.34 0.60 0.58 0.00 5.10 4.07 4.38 -54.49%
P/NAPS 1.45 1.41 1.51 1.49 1.54 1.56 1.34 5.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 -
Price 17.20 16.10 17.20 17.40 16.50 18.80 16.90 -
P/RPS 7.52 9.71 16.23 35.58 8.60 13.43 18.47 -44.97%
P/EPS 20.80 24.75 37.65 77.78 10.38 12.87 13.88 30.85%
EY 4.81 4.04 2.66 1.29 9.64 7.77 7.20 -23.52%
DY 1.34 0.62 0.58 0.00 5.33 3.72 4.14 -52.76%
P/NAPS 1.45 1.37 1.51 1.52 1.47 1.70 1.42 1.39%

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