[PPB] YoY Cumulative 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- 69.65%
YoY- 6.65%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 3,441,242 3,057,919 3,503,068 3,364,047 3,168,243 3,162,931 2,957,714 2.55%
PBT 1,006,320 1,020,809 883,021 920,964 903,911 684,285 802,374 3.84%
Tax -3,123 -46,924 -49,829 -53,488 -45,437 -82,824 -81,694 -41.93%
NP 1,003,197 973,885 833,192 867,476 858,474 601,461 720,680 5.66%
-
NP to SH 993,556 931,572 802,606 853,757 829,522 548,965 710,290 5.74%
-
Tax Rate 0.31% 4.60% 5.64% 5.81% 5.03% 12.10% 10.18% -
Total Cost 2,438,045 2,084,034 2,669,876 2,496,571 2,309,769 2,561,470 2,237,034 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 1,422 113,807 113,807 113,807 94,839 94,839 94,839 -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 4.14% 4.23% 3.77% 4.09% 3.94% 2.81% 3.54% -
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 241.90 214.95 246.24 236.47 267.25 266.80 249.49 -0.51%
EPS 69.84 65.48 56.42 60.01 69.97 46.31 59.91 2.58%
DPS 0.10 8.00 8.00 8.00 8.00 8.00 8.00 -51.79%
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 241.90 214.95 246.24 236.47 222.71 222.33 207.91 2.55%
EPS 69.84 65.48 56.42 60.01 58.31 38.59 49.93 5.74%
DPS 0.10 8.00 8.00 8.00 6.67 6.67 6.67 -50.31%
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 7.59 8.84 7.37 7.10 6.31 6.06 6.18 3.48%
P/EPS 26.29 29.01 32.15 27.96 24.10 34.94 25.74 0.35%
EY 3.80 3.45 3.11 3.58 4.15 2.86 3.89 -0.38%
DY 0.01 0.42 0.44 0.48 0.47 0.49 0.52 -48.20%
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 7.37 8.75 7.41 7.19 6.27 5.91 6.26 2.75%
P/EPS 25.52 28.71 32.33 28.33 23.95 34.03 26.07 -0.35%
EY 3.92 3.48 3.09 3.53 4.17 2.94 3.84 0.34%
DY 0.01 0.43 0.44 0.47 0.48 0.51 0.51 -48.04%
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