[PPB] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -11.22%
YoY- 58.1%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,416,188 1,132,771 1,180,708 1,164,213 1,136,808 1,023,445 1,090,600 4.44%
PBT 491,753 400,124 388,607 246,718 389,236 526,825 378,748 4.44%
Tax 12,165 -10,587 -22,537 -11,242 -9,019 -21,415 -23,309 -
NP 503,918 389,537 366,070 235,476 380,217 505,410 355,439 5.98%
-
NP to SH 502,555 385,389 349,945 221,340 375,925 496,028 341,021 6.66%
-
Tax Rate -2.47% 2.65% 5.80% 4.56% 2.32% 4.06% 6.15% -
Total Cost 912,270 743,234 814,638 928,737 756,591 518,035 735,161 3.65%
-
Net Worth 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 3.45%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 355,649 540,587 327,197 284,519 260,809 201,534 201,534 9.91%
Div Payout % 70.77% 140.27% 93.50% 128.54% 69.38% 40.63% 59.10% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 3.45%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 35.58% 34.39% 31.00% 20.23% 33.45% 49.38% 32.59% -
ROE 2.06% 1.69% 1.63% 1.05% 1.80% 2.37% 1.71% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 99.55 79.63 83.00 81.84 95.89 86.33 91.99 1.32%
EPS 35.33 27.09 24.60 15.56 31.71 41.84 28.77 3.47%
DPS 25.00 38.00 23.00 20.00 22.00 17.00 17.00 6.63%
NAPS 17.17 16.04 15.07 14.79 17.63 17.69 16.80 0.36%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 99.55 79.63 83.00 81.84 79.91 71.94 76.66 4.44%
EPS 35.33 27.09 24.60 15.56 26.43 34.87 23.97 6.67%
DPS 25.00 38.00 23.00 20.00 18.33 14.17 14.17 9.91%
NAPS 17.17 16.04 15.07 14.79 14.6917 14.7417 14.00 3.45%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 17.10 18.52 18.84 17.58 17.24 15.86 15.90 -
P/RPS 17.18 23.26 22.70 21.48 17.98 18.37 17.28 -0.09%
P/EPS 48.41 68.36 76.59 112.99 54.37 37.91 55.27 -2.18%
EY 2.07 1.46 1.31 0.89 1.84 2.64 1.81 2.26%
DY 1.46 2.05 1.22 1.14 1.28 1.07 1.07 5.31%
P/NAPS 1.00 1.15 1.25 1.19 0.98 0.90 0.95 0.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 07/04/22 25/02/21 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 -
Price 16.96 18.48 18.30 18.50 17.70 16.54 16.00 -
P/RPS 17.04 23.21 22.05 22.61 18.46 19.16 17.39 -0.33%
P/EPS 48.01 68.22 74.39 118.90 55.82 39.53 55.62 -2.42%
EY 2.08 1.47 1.34 0.84 1.79 2.53 1.80 2.43%
DY 1.47 2.06 1.26 1.08 1.24 1.03 1.06 5.59%
P/NAPS 0.99 1.15 1.21 1.25 1.00 0.93 0.95 0.68%

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