[PPB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 7.66%
YoY- -25.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,177,534 4,358,410 3,926,010 3,679,658 3,164,670 2,910,860 2,512,158 8.83%
PBT 991,756 509,120 930,960 731,902 910,336 647,112 1,156,290 -2.52%
Tax -73,350 -109,100 -95,598 -80,880 -55,462 -43,602 -35,432 12.88%
NP 918,406 400,020 835,362 651,022 854,874 603,510 1,120,858 -3.26%
-
NP to SH 895,112 335,040 831,102 621,294 831,646 573,846 1,083,328 -3.12%
-
Tax Rate 7.40% 21.43% 10.27% 11.05% 6.09% 6.74% 3.06% -
Total Cost 3,259,128 3,958,390 3,090,648 3,028,636 2,309,796 2,307,350 1,391,300 15.22%
-
Net Worth 20,935,927 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 7.54%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 189,679 189,679 189,679 165,969 189,670 165,969 237,103 -3.64%
Div Payout % 21.19% 56.61% 22.82% 26.71% 22.81% 28.92% 21.89% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 20,935,927 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 7.54%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,438 1,185,499 1,185,519 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 21.98% 9.18% 21.28% 17.69% 27.01% 20.73% 44.62% -
ROE 4.28% 1.79% 4.63% 4.02% 5.85% 4.04% 8.01% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 352.39 367.64 331.17 310.39 266.96 245.54 211.90 8.83%
EPS 75.50 28.26 70.10 52.40 70.16 48.40 91.38 -3.12%
DPS 16.00 16.00 16.00 14.00 16.00 14.00 20.00 -3.64%
NAPS 17.66 15.78 15.13 13.04 12.00 11.97 11.41 7.54%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 293.66 306.38 275.98 258.67 222.46 204.62 176.59 8.83%
EPS 62.92 23.55 58.42 43.67 58.46 40.34 76.15 -3.12%
DPS 13.33 13.33 13.33 11.67 13.33 11.67 16.67 -3.65%
NAPS 14.7171 13.1504 12.6087 10.867 9.9998 9.9753 9.5088 7.54%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 17.16 16.50 15.12 15.14 14.16 15.98 17.22 -
P/RPS 4.87 4.49 4.57 4.88 5.30 6.51 8.13 -8.17%
P/EPS 22.73 58.38 21.57 28.89 20.18 33.01 18.84 3.17%
EY 4.40 1.71 4.64 3.46 4.95 3.03 5.31 -3.08%
DY 0.93 0.97 1.06 0.92 1.13 0.88 1.16 -3.61%
P/NAPS 0.97 1.05 1.00 1.16 1.18 1.34 1.51 -7.10%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 -
Price 16.70 16.14 15.02 14.80 14.10 13.98 17.20 -
P/RPS 4.74 4.39 4.54 4.77 5.28 5.69 8.12 -8.57%
P/EPS 22.12 57.11 21.42 28.24 20.10 28.88 18.82 2.72%
EY 4.52 1.75 4.67 3.54 4.98 3.46 5.31 -2.64%
DY 0.96 0.99 1.07 0.95 1.13 1.00 1.16 -3.10%
P/NAPS 0.95 1.02 0.99 1.13 1.18 1.17 1.51 -7.42%

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