[PPB] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.27%
YoY- 7.6%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,574,013 4,238,627 4,667,281 4,500,855 4,191,688 4,253,531 3,890,928 2.72%
PBT 1,406,444 1,409,416 1,129,739 1,310,201 1,430,736 1,063,033 1,098,301 4.20%
Tax -13,710 -69,461 -61,071 -62,507 -66,852 -106,133 -96,779 -27.77%
NP 1,392,734 1,339,955 1,068,668 1,247,694 1,363,884 956,900 1,001,522 5.64%
-
NP to SH 1,378,945 1,281,518 1,023,946 1,229,683 1,325,550 889,986 991,724 5.64%
-
Tax Rate 0.97% 4.93% 5.41% 4.77% 4.67% 9.98% 8.81% -
Total Cost 3,181,279 2,898,672 3,598,613 3,253,161 2,827,804 3,296,631 2,889,406 1.61%
-
Net Worth 23,985,034 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 3.03%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 542,010 441,005 398,327 374,617 296,374 296,374 284,519 11.32%
Div Payout % 39.31% 34.41% 38.90% 30.46% 22.36% 33.30% 28.69% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 23,985,034 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 3.03%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 30.45% 31.61% 22.90% 27.72% 32.54% 22.50% 25.74% -
ROE 5.75% 5.82% 4.80% 5.89% 6.29% 4.56% 4.95% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 321.52 297.95 328.08 316.38 353.58 358.80 328.21 -0.34%
EPS 96.93 90.08 71.98 86.44 111.81 75.07 83.65 2.48%
DPS 38.10 31.00 28.00 26.33 25.00 25.00 24.00 7.99%
NAPS 16.86 15.49 14.98 14.67 17.78 16.45 16.91 -0.04%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 321.52 297.95 328.08 316.38 294.65 299.00 273.51 2.72%
EPS 96.93 90.08 71.98 86.44 93.18 62.56 69.71 5.64%
DPS 38.10 31.00 28.00 26.33 20.83 20.83 20.00 11.32%
NAPS 16.86 15.49 14.98 14.67 14.8167 13.7083 14.0917 3.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 18.36 19.00 18.14 16.78 16.86 16.18 15.42 -
P/RPS 5.71 6.38 5.53 5.30 4.77 4.51 4.70 3.29%
P/EPS 18.94 21.09 25.20 19.41 15.08 21.55 18.43 0.45%
EY 5.28 4.74 3.97 5.15 6.63 4.64 5.43 -0.46%
DY 2.08 1.63 1.54 1.57 1.48 1.55 1.56 4.90%
P/NAPS 1.09 1.23 1.21 1.14 0.95 0.98 0.91 3.05%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 -
Price 17.82 18.80 18.24 17.00 16.76 15.76 15.62 -
P/RPS 5.54 6.31 5.56 5.37 4.74 4.39 4.76 2.55%
P/EPS 18.38 20.87 25.34 19.67 14.99 20.99 18.67 -0.26%
EY 5.44 4.79 3.95 5.08 6.67 4.76 5.36 0.24%
DY 2.14 1.65 1.54 1.55 1.49 1.59 1.54 5.63%
P/NAPS 1.06 1.21 1.22 1.16 0.94 0.96 0.92 2.38%

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