[PPB] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.06%
YoY- 15.35%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,500,855 4,443,838 4,416,910 4,305,051 4,191,688 4,095,938 4,094,348 6.50%
PBT 1,310,201 1,342,811 1,113,091 1,293,147 1,430,736 1,452,428 1,294,992 0.78%
Tax -62,507 -56,560 -46,400 -54,456 -66,852 -86,364 -100,189 -26.96%
NP 1,247,694 1,286,251 1,066,691 1,238,691 1,363,884 1,366,064 1,194,803 2.92%
-
NP to SH 1,229,683 1,251,876 1,036,693 1,205,447 1,325,550 1,325,029 1,137,185 5.34%
-
Tax Rate 4.77% 4.21% 4.17% 4.21% 4.67% 5.95% 7.74% -
Total Cost 3,253,161 3,157,587 3,350,219 3,066,360 2,827,804 2,729,874 2,899,545 7.96%
-
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 374,617 374,617 355,649 355,649 296,374 296,374 296,374 16.88%
Div Payout % 30.46% 29.92% 34.31% 29.50% 22.36% 22.37% 26.06% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.91%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.72% 28.94% 24.15% 28.77% 32.54% 33.35% 29.18% -
ROE 5.89% 5.06% 5.13% 5.77% 6.29% 6.33% 5.33% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 316.38 312.37 372.58 363.14 353.58 345.50 345.37 -5.67%
EPS 86.44 88.00 87.45 101.68 111.81 111.77 95.92 -6.69%
DPS 26.33 26.33 30.00 30.00 25.00 25.00 25.00 3.51%
NAPS 14.67 17.39 17.06 17.63 17.78 17.66 18.00 -12.73%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 316.38 312.37 310.48 302.62 294.65 287.92 287.81 6.50%
EPS 86.44 88.00 72.87 84.74 93.18 93.14 79.94 5.34%
DPS 26.33 26.33 25.00 25.00 20.83 20.83 20.83 16.89%
NAPS 14.67 17.39 14.2167 14.6917 14.8167 14.7167 15.00 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 16.78 19.68 19.14 17.24 16.86 17.16 16.74 -
P/RPS 5.30 6.30 5.14 4.75 4.77 4.97 4.85 6.08%
P/EPS 19.41 22.36 21.89 16.95 15.08 15.35 17.45 7.34%
EY 5.15 4.47 4.57 5.90 6.63 6.51 5.73 -6.86%
DY 1.57 1.34 1.57 1.74 1.48 1.46 1.49 3.54%
P/NAPS 1.14 1.13 1.12 0.98 0.95 0.97 0.93 14.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 -
Price 17.00 16.82 19.92 17.70 16.76 16.70 16.90 -
P/RPS 5.37 5.38 5.35 4.87 4.74 4.83 4.89 6.43%
P/EPS 19.67 19.11 22.78 17.41 14.99 14.94 17.62 7.60%
EY 5.08 5.23 4.39 5.74 6.67 6.69 5.68 -7.16%
DY 1.55 1.57 1.51 1.69 1.49 1.50 1.48 3.12%
P/NAPS 1.16 0.97 1.17 1.00 0.94 0.95 0.94 15.03%

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