[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 106.72%
YoY- 3.78%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,254,345 11,166,313 10,785,091 10,195,332 9,987,557 9,337,981 8,007,478 4.20%
PBT 3,007,518 3,549,834 3,551,685 3,367,481 3,203,079 3,019,825 2,694,794 1.84%
Tax -653,976 -769,429 -713,394 -750,137 -687,427 -622,722 -599,929 1.44%
NP 2,353,542 2,780,405 2,838,291 2,617,344 2,515,652 2,397,103 2,094,865 1.95%
-
NP to SH 2,330,911 2,743,039 2,801,600 2,579,807 2,485,943 2,368,329 2,073,328 1.96%
-
Tax Rate 21.74% 21.68% 20.09% 22.28% 21.46% 20.62% 22.26% -
Total Cost 7,900,803 8,385,908 7,946,800 7,577,988 7,471,905 6,940,878 5,912,613 4.94%
-
Net Worth 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 13.02%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 1,281,105 1,236,458 1,042,603 1,003,988 926,758 805,515 -
Div Payout % - 46.70% 44.13% 40.41% 40.39% 39.13% 38.85% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 21,432,326 13.02%
NOSH 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,502,243 1.72%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 22.95% 24.90% 26.32% 25.67% 25.19% 25.67% 26.16% -
ROE 5.21% 6.47% 7.13% 7.26% 7.66% 8.08% 9.67% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 264.14 287.63 279.12 264.03 258.64 241.82 228.64 2.43%
EPS 60.04 70.66 72.53 66.81 64.38 61.33 59.20 0.23%
DPS 0.00 33.00 32.00 27.00 26.00 24.00 23.00 -
NAPS 11.5139 10.924 10.1759 9.1997 8.4018 7.5935 6.1196 11.09%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 52.83 57.53 55.56 52.52 51.45 48.11 41.25 4.20%
EPS 12.01 14.13 14.43 13.29 12.81 12.20 10.68 1.97%
DPS 0.00 6.60 6.37 5.37 5.17 4.77 4.15 -
NAPS 2.3028 2.1848 2.0256 1.8302 1.6714 1.5106 1.1042 13.01%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 16.50 23.00 23.36 20.32 19.40 18.72 19.58 -
P/RPS 6.25 8.00 8.37 7.70 7.50 7.74 8.56 -5.10%
P/EPS 27.48 32.55 32.22 30.42 30.13 30.52 33.07 -3.03%
EY 3.64 3.07 3.10 3.29 3.32 3.28 3.02 3.15%
DY 0.00 1.43 1.37 1.33 1.34 1.28 1.17 -
P/NAPS 1.43 2.11 2.30 2.21 2.31 2.47 3.20 -12.55%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 24/07/14 -
Price 16.42 20.80 24.48 20.42 19.56 18.88 20.00 -
P/RPS 6.22 7.23 8.77 7.73 7.56 7.81 8.75 -5.52%
P/EPS 27.35 29.44 33.76 30.56 30.38 30.78 33.78 -3.45%
EY 3.66 3.40 2.96 3.27 3.29 3.25 2.96 3.59%
DY 0.00 1.59 1.31 1.32 1.33 1.27 1.15 -
P/NAPS 1.43 1.90 2.41 2.22 2.33 2.49 3.27 -12.86%

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