[PPB] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -35.01%
YoY- -24.63%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 5,526,700 4,470,956 4,271,960 4,625,544 4,580,488 4,122,344 4,490,456 3.51%
PBT 956,360 1,786,432 803,688 1,119,448 838,056 1,469,192 1,133,664 -2.79%
Tax 171,288 -97,460 -49,804 -71,676 -55,628 -81,880 -98,080 -
NP 1,127,648 1,688,972 753,884 1,047,772 782,428 1,387,312 1,035,584 1.42%
-
NP to SH 1,212,636 1,608,728 749,064 993,792 758,048 1,353,728 984,960 3.52%
-
Tax Rate -17.91% 5.46% 6.20% 6.40% 6.64% 5.57% 8.65% -
Total Cost 4,399,052 2,781,984 3,518,076 3,577,772 3,798,060 2,735,032 3,454,872 4.10%
-
Net Worth 24,824,368 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 4.73%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 24,824,368 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 4.73%
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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.40% 37.78% 17.65% 22.65% 17.08% 33.65% 23.06% -
ROE 4.88% 6.76% 3.40% 4.67% 3.75% 6.34% 5.24% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 388.49 314.28 300.29 325.15 386.38 347.73 378.78 0.42%
EPS 85.24 113.08 52.64 69.84 63.96 114.20 83.08 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.45 16.72 15.50 14.95 17.06 18.00 15.86 1.60%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 388.49 314.28 300.29 325.15 321.98 289.78 315.65 3.51%
EPS 85.24 113.08 52.64 69.84 53.29 95.16 69.24 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.45 16.72 15.50 14.95 14.2167 15.00 13.2167 4.73%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 17.10 18.50 16.42 18.32 19.14 16.74 16.70 -
P/RPS 4.40 5.89 5.47 5.63 4.95 4.81 4.41 -0.03%
P/EPS 20.06 16.36 31.18 26.22 29.93 14.66 20.10 -0.03%
EY 4.98 6.11 3.21 3.81 3.34 6.82 4.98 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.06 1.23 1.12 0.93 1.05 -1.14%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 28/05/21 29/05/20 29/05/19 31/05/18 25/05/17 31/05/16 -
Price 16.62 18.62 17.36 18.62 19.92 16.90 16.32 -
P/RPS 4.28 5.92 5.78 5.73 5.16 4.86 4.31 -0.11%
P/EPS 19.50 16.47 32.97 26.65 31.15 14.80 19.64 -0.11%
EY 5.13 6.07 3.03 3.75 3.21 6.76 5.09 0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.12 1.25 1.17 0.94 1.03 -1.33%

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