[PPB] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.85%
YoY- 27.95%
Quarter Report
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,445,390 2,350,240 2,274,036 2,162,896 2,099,541 2,062,174 2,053,769 12.37%
PBT 1,081,140 1,112,393 1,131,486 1,267,995 1,457,800 1,493,566 1,455,390 -18.02%
Tax -58,492 -58,017 777,740 825,842 941,702 991,955 173,649 -
NP 1,022,648 1,054,376 1,909,226 2,093,837 2,399,502 2,485,521 1,629,039 -26.74%
-
NP to SH 983,513 1,024,826 1,884,949 2,082,616 2,389,697 2,469,483 1,615,964 -28.24%
-
Tax Rate 5.41% 5.22% -68.74% -65.13% -64.60% -66.42% -11.93% -
Total Cost 1,422,742 1,295,864 364,810 69,059 -299,961 -423,347 424,730 124.37%
-
Net Worth 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 -2.20%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 337,211 1,043,295 1,043,295 1,636,129 1,636,129 865,475 865,475 -46.74%
Div Payout % 34.29% 101.80% 55.35% 78.56% 68.47% 35.05% 53.56% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 -2.20%
NOSH 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 2.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 41.82% 44.86% 83.96% 96.81% 114.29% 120.53% 79.32% -
ROE 7.22% 7.57% 14.20% 15.93% 16.89% 17.46% 11.47% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 197.45 198.22 191.85 182.42 177.08 173.96 173.23 9.14%
EPS 79.41 86.44 159.02 175.65 201.56 208.31 136.30 -30.31%
DPS 27.23 88.00 88.00 138.00 138.00 73.00 73.00 -48.27%
NAPS 11.00 11.42 11.20 11.03 11.93 11.93 11.88 -5.01%
Adjusted Per Share Value based on latest NOSH - 1,185,636
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 171.90 165.21 159.85 152.04 147.58 144.96 144.37 12.37%
EPS 69.13 72.04 132.50 146.40 167.98 173.59 113.59 -28.24%
DPS 23.70 73.34 73.34 115.01 115.01 60.84 60.84 -46.75%
NAPS 9.5765 9.5179 9.3321 9.1927 9.9427 9.9413 9.9007 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.22 17.02 17.26 17.20 15.98 18.00 15.96 -
P/RPS 8.72 8.59 9.00 9.43 9.02 10.35 9.21 -3.58%
P/EPS 21.68 19.69 10.85 9.79 7.93 8.64 11.71 50.94%
EY 4.61 5.08 9.21 10.21 12.61 11.57 8.54 -33.77%
DY 1.58 5.17 5.10 8.02 8.64 4.06 4.57 -50.83%
P/NAPS 1.57 1.49 1.54 1.56 1.34 1.51 1.34 11.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 -
Price 17.20 17.40 16.50 18.80 16.90 16.20 16.16 -
P/RPS 8.71 8.78 8.60 10.31 9.54 9.31 9.33 -4.49%
P/EPS 21.66 20.13 10.38 10.70 8.38 7.78 11.86 49.57%
EY 4.62 4.97 9.64 9.34 11.93 12.86 8.43 -33.10%
DY 1.58 5.06 5.33 7.34 8.17 4.51 4.52 -50.47%
P/NAPS 1.56 1.52 1.47 1.70 1.42 1.36 1.36 9.60%

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