[PPB] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- 14.26%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 4,857,430 4,190,690 4,683,776 4,528,260 4,305,051 4,186,376 4,048,314 3.08%
PBT 1,498,073 1,420,933 1,271,628 1,167,683 1,293,147 1,211,110 1,181,122 4.03%
Tax 9,042 -57,511 -72,366 -64,732 -54,456 -104,239 -105,003 -
NP 1,507,115 1,363,422 1,199,262 1,102,951 1,238,691 1,106,871 1,076,119 5.76%
-
NP to SH 1,496,111 1,316,961 1,152,551 1,075,096 1,205,447 1,044,993 1,051,311 6.05%
-
Tax Rate -0.60% 4.05% 5.69% 5.54% 4.21% 8.61% 8.89% -
Total Cost 3,350,315 2,827,268 3,484,514 3,425,309 3,066,360 3,079,505 2,972,195 2.01%
-
Net Worth 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 3.45%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 497,909 654,395 441,005 398,327 355,649 296,374 296,374 9.02%
Div Payout % 33.28% 49.69% 38.26% 37.05% 29.50% 28.36% 28.19% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 3.45%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 3.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 31.03% 32.53% 25.60% 24.36% 28.77% 26.44% 26.58% -
ROE 6.13% 5.77% 5.38% 5.11% 5.77% 4.98% 5.28% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 341.45 294.58 329.24 318.31 363.14 353.13 341.49 -0.00%
EPS 105.17 92.57 81.02 75.57 101.68 88.15 88.68 2.88%
DPS 35.00 46.00 31.00 28.00 30.00 25.00 25.00 5.76%
NAPS 17.17 16.04 15.07 14.79 17.63 17.69 16.80 0.36%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 341.45 294.58 329.24 318.31 302.62 294.28 284.57 3.08%
EPS 105.17 92.57 81.02 75.57 84.74 73.46 73.90 6.05%
DPS 35.00 46.00 31.00 28.00 25.00 20.83 20.83 9.02%
NAPS 17.17 16.04 15.07 14.79 14.6917 14.7417 14.00 3.45%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 17.10 18.52 18.84 17.58 17.24 15.86 15.90 -
P/RPS 5.01 6.29 5.72 5.52 4.75 4.49 4.66 1.21%
P/EPS 16.26 20.01 23.25 23.26 16.95 17.99 17.93 -1.61%
EY 6.15 5.00 4.30 4.30 5.90 5.56 5.58 1.63%
DY 2.05 2.48 1.65 1.59 1.74 1.58 1.57 4.54%
P/NAPS 1.00 1.15 1.25 1.19 0.98 0.90 0.95 0.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 07/04/22 25/02/21 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 -
Price 16.96 18.48 18.30 18.50 17.70 16.54 16.00 -
P/RPS 4.97 6.27 5.56 5.81 4.87 4.68 4.69 0.97%
P/EPS 16.13 19.96 22.59 24.48 17.41 18.76 18.04 -1.84%
EY 6.20 5.01 4.43 4.09 5.74 5.33 5.54 1.89%
DY 2.06 2.49 1.69 1.51 1.69 1.51 1.56 4.73%
P/NAPS 0.99 1.15 1.21 1.25 1.00 0.93 0.95 0.68%

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