[PPB] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -6.62%
YoY- -8.8%
Quarter Report
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,218,965 6,024,520 5,615,752 5,121,366 4,857,430 4,574,013 4,370,024 26.43%
PBT 2,248,964 2,295,280 1,898,008 1,290,555 1,498,073 1,406,444 1,421,041 35.69%
Tax -28,726 1,935 12,091 76,229 9,042 -13,710 -15,153 52.99%
NP 2,220,238 2,297,215 1,910,099 1,366,784 1,507,115 1,392,734 1,405,888 35.49%
-
NP to SH 2,196,818 2,283,873 1,907,029 1,397,088 1,496,111 1,378,945 1,382,611 36.04%
-
Tax Rate 1.28% -0.08% -0.64% -5.91% -0.60% 0.97% 1.07% -
Total Cost 3,998,727 3,727,305 3,705,653 3,754,582 3,350,315 3,181,279 2,964,136 22.02%
-
Net Worth 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 5.98%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 569,039 526,361 526,361 357,072 357,072 542,010 542,010 3.28%
Div Payout % 25.90% 23.05% 27.60% 25.56% 23.87% 39.31% 39.20% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 5.98%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 35.70% 38.13% 34.01% 26.69% 31.03% 30.45% 32.17% -
ROE 8.50% 8.63% 7.45% 5.63% 6.13% 5.75% 5.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 437.15 423.49 394.75 360.00 341.45 321.52 307.19 26.43%
EPS 154.42 160.54 134.05 98.21 105.17 96.93 97.19 36.04%
DPS 40.00 37.00 37.00 25.10 25.10 38.10 38.10 3.28%
NAPS 18.16 18.60 18.00 17.45 17.17 16.86 16.64 5.98%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 437.15 423.49 394.75 360.00 341.45 321.52 307.19 26.43%
EPS 154.42 160.54 134.05 98.21 105.17 96.93 97.19 36.04%
DPS 40.00 37.00 37.00 25.10 25.10 38.10 38.10 3.28%
NAPS 18.16 18.60 18.00 17.45 17.17 16.86 16.64 5.98%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 17.44 16.10 15.86 17.10 17.10 18.36 18.30 -
P/RPS 3.99 3.80 4.02 4.75 5.01 5.71 5.96 -23.41%
P/EPS 11.29 10.03 11.83 17.41 16.26 18.94 18.83 -28.82%
EY 8.85 9.97 8.45 5.74 6.15 5.28 5.31 40.44%
DY 2.29 2.30 2.33 1.47 1.47 2.08 2.08 6.60%
P/NAPS 0.96 0.87 0.88 0.98 1.00 1.09 1.10 -8.65%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 31/05/22 07/04/22 30/11/21 26/08/21 -
Price 17.50 16.22 16.78 16.62 16.96 17.82 18.56 -
P/RPS 4.00 3.83 4.25 4.62 4.97 5.54 6.04 -23.96%
P/EPS 11.33 10.10 12.52 16.92 16.13 18.38 19.10 -29.33%
EY 8.82 9.90 7.99 5.91 6.20 5.44 5.24 41.36%
DY 2.29 2.28 2.21 1.51 1.48 2.14 2.05 7.63%
P/NAPS 0.96 0.87 0.93 0.95 0.99 1.06 1.12 -9.74%

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