[PPB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 78.41%
YoY- 33.77%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,227,554 2,088,767 2,179,205 1,963,005 1,839,829 1,582,335 1,455,430 7.34%
PBT 545,542 495,878 254,560 465,480 365,951 455,168 323,556 9.09%
Tax -38,779 -36,675 -54,550 -47,799 -40,440 -27,731 -21,801 10.06%
NP 506,763 459,203 200,010 417,681 325,511 427,437 301,755 9.02%
-
NP to SH 493,985 447,556 167,520 415,551 310,647 415,823 286,923 9.47%
-
Tax Rate 7.11% 7.40% 21.43% 10.27% 11.05% 6.09% 6.74% -
Total Cost 1,720,791 1,629,564 1,979,195 1,545,324 1,514,318 1,154,898 1,153,675 6.88%
-
Net Worth 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 9.70%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 113,807 94,839 94,839 94,839 82,984 94,835 82,984 5.40%
Div Payout % 23.04% 21.19% 56.61% 22.82% 26.71% 22.81% 28.92% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 9.70%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,438 1,185,499 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 22.75% 21.98% 9.18% 21.28% 17.69% 27.01% 20.73% -
ROE 2.00% 2.14% 0.90% 2.32% 2.01% 2.92% 2.02% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 156.58 176.19 183.82 165.58 155.19 133.48 122.77 4.13%
EPS 34.72 37.75 14.13 35.05 26.20 35.08 24.20 6.19%
DPS 8.00 8.00 8.00 8.00 7.00 8.00 7.00 2.24%
NAPS 17.39 17.66 15.78 15.13 13.04 12.00 11.97 6.41%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 156.58 146.83 153.18 137.99 129.33 111.23 102.31 7.34%
EPS 34.72 31.46 11.78 29.21 21.84 29.23 20.17 9.46%
DPS 8.00 6.67 6.67 6.67 5.83 6.67 5.83 5.41%
NAPS 17.39 14.7167 13.15 12.6083 10.8667 9.9995 9.975 9.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 19.68 17.16 16.50 15.12 15.14 14.16 15.98 -
P/RPS 12.57 9.74 8.98 9.13 9.76 10.61 13.02 -0.58%
P/EPS 56.68 45.45 116.77 43.13 57.78 40.37 66.03 -2.51%
EY 1.76 2.20 0.86 2.32 1.73 2.48 1.51 2.58%
DY 0.41 0.47 0.48 0.53 0.46 0.56 0.44 -1.16%
P/NAPS 1.13 0.97 1.05 1.00 1.16 1.18 1.34 -2.79%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 -
Price 16.82 16.70 16.14 15.02 14.80 14.10 13.98 -
P/RPS 10.74 9.48 8.78 9.07 9.54 10.56 11.39 -0.97%
P/EPS 48.44 44.24 114.22 42.85 56.48 40.20 57.76 -2.88%
EY 2.06 2.26 0.88 2.33 1.77 2.49 1.73 2.95%
DY 0.48 0.48 0.50 0.53 0.47 0.57 0.50 -0.67%
P/NAPS 0.97 0.95 1.02 0.99 1.13 1.18 1.17 -3.07%

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