[PPB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.1%
YoY- 6.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,588,322 4,077,225 4,670,757 4,485,396 4,224,324 4,217,241 3,943,618 2.55%
PBT 1,341,760 1,361,078 1,177,361 1,227,952 1,205,214 912,380 1,069,832 3.84%
Tax -4,164 -62,565 -66,438 -71,317 -60,582 -110,432 -108,925 -41.93%
NP 1,337,596 1,298,513 1,110,922 1,156,634 1,144,632 801,948 960,906 5.66%
-
NP to SH 1,324,741 1,242,096 1,070,141 1,138,342 1,106,029 731,953 947,053 5.74%
-
Tax Rate 0.31% 4.60% 5.64% 5.81% 5.03% 12.10% 10.18% -
Total Cost 3,250,726 2,778,712 3,559,834 3,328,761 3,079,692 3,415,293 2,982,712 1.44%
-
Net Worth 23,985,034 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 3.03%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,896 151,743 151,743 151,743 126,453 126,453 126,453 -50.31%
Div Payout % 0.14% 12.22% 14.18% 13.33% 11.43% 17.28% 13.35% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 23,985,034 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 3.03%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 29.15% 31.85% 23.78% 25.79% 27.10% 19.02% 24.37% -
ROE 5.52% 5.64% 5.02% 5.45% 5.25% 3.75% 4.72% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 322.53 286.60 328.33 315.30 356.33 355.74 332.65 -0.51%
EPS 93.12 87.31 75.23 80.01 93.29 61.75 79.88 2.58%
DPS 0.13 10.67 10.67 10.67 10.67 10.67 10.67 -51.99%
NAPS 16.86 15.49 14.98 14.67 17.78 16.45 16.91 -0.04%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 322.53 286.60 328.33 315.30 296.94 296.45 277.21 2.55%
EPS 93.12 87.31 75.23 80.01 77.75 51.45 66.57 5.74%
DPS 0.13 10.67 10.67 10.67 8.89 8.89 8.89 -50.51%
NAPS 16.86 15.49 14.98 14.67 14.8167 13.7083 14.0917 3.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 18.36 19.00 18.14 16.78 16.86 16.18 15.42 -
P/RPS 5.69 6.63 5.53 5.32 4.73 4.55 4.64 3.45%
P/EPS 19.72 21.76 24.11 20.97 18.07 26.21 19.30 0.35%
EY 5.07 4.60 4.15 4.77 5.53 3.82 5.18 -0.35%
DY 0.01 0.56 0.59 0.64 0.63 0.66 0.69 -50.59%
P/NAPS 1.09 1.23 1.21 1.14 0.95 0.98 0.91 3.05%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 -
Price 17.82 18.80 18.24 17.00 16.76 15.76 15.62 -
P/RPS 5.53 6.56 5.56 5.39 4.70 4.43 4.70 2.74%
P/EPS 19.14 21.53 24.25 21.25 17.96 25.53 19.55 -0.35%
EY 5.23 4.64 4.12 4.71 5.57 3.92 5.11 0.38%
DY 0.01 0.57 0.58 0.63 0.64 0.68 0.68 -50.47%
P/NAPS 1.06 1.21 1.22 1.16 0.94 0.96 0.92 2.38%

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