[PPB] YoY 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- 122.33%
YoY- -0.89%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,240,575 1,036,586 1,193,847 1,136,493 1,079,476 983,726 994,709 3.74%
PBT 415,093 429,690 421,767 375,423 408,033 429,725 336,894 3.53%
Tax -6,672 -8,115 -16,696 -14,709 -8,762 -28,274 -33,895 -23.71%
NP 408,421 421,575 405,071 360,714 399,271 401,451 302,999 5.09%
-
NP to SH 407,908 411,574 394,182 359,773 381,966 381,445 294,739 5.55%
-
Tax Rate 1.61% 1.89% 3.96% 3.92% 2.15% 6.58% 10.06% -
Total Cost 832,154 615,011 788,776 775,779 680,205 582,275 691,710 3.12%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 32.92% 40.67% 33.93% 31.74% 36.99% 40.81% 30.46% -
ROE 1.70% 1.87% 1.85% 1.72% 1.81% 1.96% 1.47% -
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 87.20 72.87 83.92 79.89 91.06 82.98 83.91 0.64%
EPS 28.67 28.93 27.71 25.29 32.22 32.18 24.86 2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 87.20 72.87 83.92 79.89 75.88 69.15 69.92 3.74%
EPS 28.67 28.93 27.71 25.29 26.85 26.81 20.72 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 21.05 26.08 21.62 21.00 18.52 19.50 18.38 2.28%
P/EPS 64.03 65.67 65.47 66.35 52.33 50.29 62.02 0.53%
EY 1.56 1.52 1.53 1.51 1.91 1.99 1.61 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 20.43 25.80 21.73 21.28 18.41 18.99 18.62 1.55%
P/EPS 62.15 64.98 65.83 67.22 52.02 48.98 62.83 -0.18%
EY 1.61 1.54 1.52 1.49 1.92 2.04 1.59 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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