[PPB] QoQ 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- 122.33%
YoY- -0.89%
Quarter Report
View:
Show?
Quarter 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 1,416,188 1,240,575 1,082,928 1,117,739 1,132,771 1,036,586 21.13%
PBT 239,090 491,753 415,093 144,619 446,608 400,124 429,690 -32.37%
Tax 42,822 12,165 -6,672 27,914 -24,365 -10,587 -8,115 -
NP 281,912 503,918 408,421 172,533 422,243 389,537 421,575 -23.54%
-
NP to SH 303,159 502,555 407,908 183,466 402,182 385,389 411,574 -18.45%
-
Tax Rate -17.91% -2.47% 1.61% -19.30% 5.46% 2.65% 1.89% -
Total Cost 1,099,763 912,270 832,154 910,395 695,496 743,234 615,011 47.37%
-
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 - 355,649 - 1,422 - 540,587 - -
Div Payout % - 70.77% - 0.78% - 140.27% - -
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% 35.58% 32.92% 15.93% 37.78% 34.39% 40.67% -
ROE 1.22% 2.06% 1.70% 0.78% 1.69% 1.69% 1.87% -
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 99.55 87.20 76.12 78.57 79.63 72.87 21.12%
EPS 21.31 35.33 28.67 12.90 28.27 27.09 28.93 -18.45%
DPS 0.00 25.00 0.00 0.10 0.00 38.00 0.00 -
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 99.55 87.20 76.12 78.57 79.63 72.87 21.12%
EPS 21.31 35.33 28.67 12.90 28.27 27.09 28.93 -18.45%
DPS 0.00 25.00 0.00 0.10 0.00 38.00 0.00 -
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 17.18 21.05 24.04 23.55 23.26 26.08 -23.05%
P/EPS 80.24 48.41 64.03 141.90 65.44 68.36 65.67 14.30%
EY 1.25 2.07 1.56 0.70 1.53 1.46 1.52 -12.23%
DY 0.00 1.46 0.00 0.01 0.00 2.05 0.00 -
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 17.04 20.43 24.38 23.70 23.21 25.80 -23.97%
P/EPS 77.99 48.01 62.15 143.91 65.86 68.22 64.98 12.95%
EY 1.28 2.08 1.61 0.69 1.52 1.47 1.54 -11.60%
DY 0.00 1.47 0.00 0.01 0.00 2.06 0.00 -
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