[PPB] YoY Cumulative 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- -83.75%
YoY- -24.63%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,381,675 1,117,739 1,067,990 1,156,386 1,145,122 1,030,586 1,122,614 3.51%
PBT 239,090 446,608 200,922 279,862 209,514 367,298 283,416 -2.79%
Tax 42,822 -24,365 -12,451 -17,919 -13,907 -20,470 -24,520 -
NP 281,912 422,243 188,471 261,943 195,607 346,828 258,896 1.42%
-
NP to SH 303,159 402,182 187,266 248,448 189,512 338,432 246,240 3.52%
-
Tax Rate -17.91% 5.46% 6.20% 6.40% 6.64% 5.57% 8.65% -
Total Cost 1,099,763 695,496 879,519 894,443 949,515 683,758 863,718 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 1.22% 1.69% 0.85% 1.17% 0.94% 1.59% 1.31% -
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 97.12 78.57 75.07 81.29 96.59 86.93 94.70 0.42%
EPS 21.31 28.27 13.16 17.46 15.99 28.55 20.77 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 97.12 78.57 75.07 81.29 80.50 72.44 78.91 3.51%
EPS 21.31 28.27 13.16 17.46 13.32 23.79 17.31 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 17.61 23.55 21.87 22.54 19.81 19.26 17.64 -0.02%
P/EPS 80.24 65.44 124.74 104.90 119.73 58.64 80.40 -0.03%
EY 1.25 1.53 0.80 0.95 0.84 1.71 1.24 0.13%
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 17.11 23.70 23.12 22.91 20.62 19.44 17.23 -0.11%
P/EPS 77.99 65.86 131.88 106.62 124.61 59.20 78.57 -0.12%
EY 1.28 1.52 0.76 0.94 0.80 1.69 1.27 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