[PPB] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 4.36%
YoY- 114.77%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,117,739 1,067,990 1,156,386 1,145,122 1,030,586 1,122,614 976,986 2.26%
PBT 446,608 200,922 279,862 209,514 367,298 283,416 266,541 8.97%
Tax -24,365 -12,451 -17,919 -13,907 -20,470 -24,520 -31,866 -4.37%
NP 422,243 188,471 261,943 195,607 346,828 258,896 234,675 10.27%
-
NP to SH 402,182 187,266 248,448 189,512 338,432 246,240 232,915 9.52%
-
Tax Rate 5.46% 6.20% 6.40% 6.64% 5.57% 8.65% 11.96% -
Total Cost 695,496 879,519 894,443 949,515 683,758 863,718 742,311 -1.07%
-
Net Worth 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 5.09%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 5.09%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 37.78% 17.65% 22.65% 17.08% 33.65% 23.06% 24.02% -
ROE 1.69% 0.85% 1.17% 0.94% 1.59% 1.31% 1.32% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 78.57 75.07 81.29 96.59 86.93 94.70 82.41 -0.79%
EPS 28.27 13.16 17.46 15.99 28.55 20.77 19.65 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.72 15.50 14.95 17.06 18.00 15.86 14.89 1.94%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 78.57 75.07 81.29 80.50 72.44 78.91 68.68 2.26%
EPS 28.27 13.16 17.46 13.32 23.79 17.31 16.37 9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.72 15.50 14.95 14.2167 15.00 13.2167 12.4083 5.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 18.50 16.42 18.32 19.14 16.74 16.70 15.38 -
P/RPS 23.55 21.87 22.54 19.81 19.26 17.64 18.66 3.95%
P/EPS 65.44 124.74 104.90 119.73 58.64 80.40 78.28 -2.93%
EY 1.53 0.80 0.95 0.84 1.71 1.24 1.28 3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 1.23 1.12 0.93 1.05 1.03 1.25%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/05/20 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 -
Price 18.62 17.36 18.62 19.92 16.90 16.32 15.70 -
P/RPS 23.70 23.12 22.91 20.62 19.44 17.23 19.05 3.70%
P/EPS 65.86 131.88 106.62 124.61 59.20 78.57 79.91 -3.16%
EY 1.52 0.76 0.94 0.80 1.69 1.27 1.25 3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 1.25 1.17 0.94 1.03 1.05 0.92%

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