[PPB] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 15.83%
YoY- 27.75%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 6,260,585 5,615,752 4,370,024 4,395,888 4,609,927 4,443,838 4,095,938 7.32%
PBT 1,905,640 1,898,008 1,421,041 1,401,493 1,083,395 1,342,811 1,452,428 4.62%
Tax -82,773 12,091 -15,153 -78,042 -59,084 -56,560 -86,364 -0.70%
NP 1,822,867 1,910,099 1,405,888 1,323,451 1,024,311 1,286,251 1,366,064 4.92%
-
NP to SH 1,780,603 1,907,029 1,382,611 1,264,126 989,537 1,251,876 1,325,029 5.04%
-
Tax Rate 4.34% -0.64% 1.07% 5.57% 5.45% 4.21% 5.95% -
Total Cost 4,437,718 3,705,653 2,964,136 3,072,437 3,585,616 3,157,587 2,729,874 8.43%
-
Net Worth 26,844,460 25,606,797 23,672,060 22,007,620 21,196,737 24,738,995 20,935,927 4.22%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 569,039 526,361 542,010 441,005 398,327 374,617 296,374 11.47%
Div Payout % 31.96% 27.60% 39.20% 34.89% 40.25% 29.92% 22.37% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 26,844,460 25,606,797 23,672,060 22,007,620 21,196,737 24,738,995 20,935,927 4.22%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 3.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 29.12% 34.01% 32.17% 30.11% 22.22% 28.94% 33.35% -
ROE 6.63% 7.45% 5.84% 5.74% 4.67% 5.06% 6.33% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 440.08 394.75 307.19 309.00 324.05 312.37 345.50 4.11%
EPS 125.17 134.05 97.19 88.86 69.56 88.00 111.77 1.90%
DPS 40.00 37.00 38.10 31.00 28.00 26.33 25.00 8.14%
NAPS 18.87 18.00 16.64 15.47 14.90 17.39 17.66 1.11%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 440.08 394.75 307.19 309.00 324.05 312.37 287.92 7.32%
EPS 125.17 134.05 97.19 88.86 69.56 88.00 93.14 5.04%
DPS 40.00 37.00 38.10 31.00 28.00 26.33 20.83 11.48%
NAPS 18.87 18.00 16.64 15.47 14.90 17.39 14.7167 4.22%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 15.74 15.86 18.30 17.78 18.70 19.68 17.16 -
P/RPS 3.58 4.02 5.96 5.75 5.77 6.30 4.97 -5.31%
P/EPS 12.58 11.83 18.83 20.01 26.88 22.36 15.35 -3.26%
EY 7.95 8.45 5.31 5.00 3.72 4.47 6.51 3.38%
DY 2.54 2.33 2.08 1.74 1.50 1.34 1.46 9.66%
P/NAPS 0.83 0.88 1.10 1.15 1.26 1.13 0.97 -2.56%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 26/08/21 27/08/20 29/08/19 29/08/18 24/08/17 -
Price 15.76 16.78 18.56 19.26 18.80 16.82 16.70 -
P/RPS 3.58 4.25 6.04 6.23 5.80 5.38 4.83 -4.86%
P/EPS 12.59 12.52 19.10 21.67 27.03 19.11 14.94 -2.81%
EY 7.94 7.99 5.24 4.61 3.70 5.23 6.69 2.89%
DY 2.54 2.21 2.05 1.61 1.49 1.57 1.50 9.17%
P/NAPS 0.84 0.93 1.12 1.24 1.26 0.97 0.95 -2.02%

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