[PPB] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 16.52%
YoY- 64.95%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,395,888 4,609,927 4,443,838 4,095,938 4,264,514 3,824,184 3,570,411 3.52%
PBT 1,401,493 1,083,395 1,342,811 1,452,428 970,202 1,127,673 974,200 6.24%
Tax -78,042 -59,084 -56,560 -86,364 -111,754 -96,586 -85,187 -1.44%
NP 1,323,451 1,024,311 1,286,251 1,366,064 858,448 1,031,087 889,013 6.84%
-
NP to SH 1,264,126 989,537 1,251,876 1,325,029 803,280 1,021,683 877,397 6.26%
-
Tax Rate 5.57% 5.45% 4.21% 5.95% 11.52% 8.57% 8.74% -
Total Cost 3,072,437 3,585,616 3,157,587 2,729,874 3,406,066 2,793,097 2,681,398 2.29%
-
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.05%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 441,005 398,327 374,617 296,374 296,374 284,519 284,519 7.57%
Div Payout % 34.89% 40.25% 29.92% 22.37% 36.90% 27.85% 32.43% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.05%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 30.11% 22.22% 28.94% 33.35% 20.13% 26.96% 24.90% -
ROE 5.74% 4.67% 5.06% 6.33% 4.29% 5.70% 5.68% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 309.00 324.05 312.37 345.50 359.72 322.58 301.17 0.42%
EPS 88.86 69.56 88.00 111.77 67.76 86.18 74.01 3.09%
DPS 31.00 28.00 26.33 25.00 25.00 24.00 24.00 4.35%
NAPS 15.47 14.90 17.39 17.66 15.78 15.13 13.04 2.88%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 309.00 324.05 312.37 287.92 299.77 268.82 250.98 3.52%
EPS 88.86 69.56 88.00 93.14 56.47 71.82 61.68 6.26%
DPS 31.00 28.00 26.33 20.83 20.83 20.00 20.00 7.57%
NAPS 15.47 14.90 17.39 14.7167 13.15 12.6083 10.8667 6.05%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 17.78 18.70 19.68 17.16 16.50 15.12 15.14 -
P/RPS 5.75 5.77 6.30 4.97 4.59 4.69 5.03 2.25%
P/EPS 20.01 26.88 22.36 15.35 24.35 17.54 20.46 -0.36%
EY 5.00 3.72 4.47 6.51 4.11 5.70 4.89 0.37%
DY 1.74 1.50 1.34 1.46 1.52 1.59 1.59 1.51%
P/NAPS 1.15 1.26 1.13 0.97 1.05 1.00 1.16 -0.14%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 19.26 18.80 16.82 16.70 16.14 15.02 14.80 -
P/RPS 6.23 5.80 5.38 4.83 4.49 4.66 4.91 4.04%
P/EPS 21.67 27.03 19.11 14.94 23.82 17.43 20.00 1.34%
EY 4.61 3.70 5.23 6.69 4.20 5.74 5.00 -1.34%
DY 1.61 1.49 1.57 1.50 1.55 1.60 1.62 -0.10%
P/NAPS 1.24 1.26 0.97 0.95 1.02 0.99 1.13 1.55%

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