[PPB] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.79%
YoY- 35.2%
Quarter Report
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,253,531 3,890,928 3,667,981 3,195,353 2,979,500 2,581,122 2,162,896 11.91%
PBT 1,063,033 1,098,301 1,047,486 1,079,469 811,546 1,016,436 1,267,995 -2.89%
Tax -106,133 -96,779 -109,706 -54,134 -45,138 -47,287 825,842 -
NP 956,900 1,001,522 937,780 1,025,335 766,408 969,149 2,093,837 -12.22%
-
NP to SH 889,986 991,724 916,037 1,007,875 745,461 924,927 2,082,616 -13.20%
-
Tax Rate 9.98% 8.81% 10.47% 5.01% 5.56% 4.65% -65.13% -
Total Cost 3,296,631 2,889,406 2,730,201 2,170,018 2,213,092 1,611,973 69,059 90.35%
-
Net Worth 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 6.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 296,374 284,519 284,519 248,966 237,099 337,211 1,636,129 -24.75%
Div Payout % 33.30% 28.69% 31.06% 24.70% 31.81% 36.46% 78.56% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 6.88%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,185,636 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.50% 25.74% 25.57% 32.09% 25.72% 37.55% 96.81% -
ROE 4.56% 4.95% 5.79% 6.60% 5.35% 6.62% 15.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 358.80 328.21 309.40 269.54 251.33 217.71 182.42 11.92%
EPS 75.07 83.65 77.27 85.02 62.88 78.02 175.65 -13.19%
DPS 25.00 24.00 24.00 21.00 20.00 28.44 138.00 -24.75%
NAPS 16.45 16.91 13.35 12.89 11.75 11.79 11.03 6.88%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 299.00 273.51 257.84 224.61 209.44 181.44 152.04 11.91%
EPS 62.56 69.71 64.39 70.85 52.40 65.02 146.40 -13.20%
DPS 20.83 20.00 20.00 17.50 16.67 23.70 115.01 -24.76%
NAPS 13.7083 14.0917 11.125 10.7417 9.7917 9.8255 9.1927 6.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 16.18 15.42 14.20 14.22 12.06 16.62 17.20 -
P/RPS 4.51 4.70 4.59 5.28 4.80 7.63 9.43 -11.55%
P/EPS 21.55 18.43 18.38 16.73 19.18 21.30 9.79 14.04%
EY 4.64 5.43 5.44 5.98 5.21 4.69 10.21 -12.30%
DY 1.55 1.56 1.69 1.48 1.66 1.71 8.02 -23.94%
P/NAPS 0.98 0.91 1.06 1.10 1.03 1.41 1.56 -7.44%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 -
Price 15.76 15.62 15.50 14.60 12.00 16.10 18.80 -
P/RPS 4.39 4.76 5.01 5.42 4.77 7.40 10.31 -13.25%
P/EPS 20.99 18.67 20.06 17.17 19.08 20.64 10.70 11.87%
EY 4.76 5.36 4.99 5.82 5.24 4.85 9.34 -10.61%
DY 1.59 1.54 1.55 1.44 1.67 1.77 7.34 -22.48%
P/NAPS 0.96 0.92 1.16 1.13 1.02 1.37 1.70 -9.07%

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