[PPB] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -5.31%
YoY- -3.76%
Quarter Report
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 6,356,965 5,121,366 4,240,439 4,595,380 4,539,524 4,416,910 4,094,348 7.60%
PBT 2,424,888 1,290,555 1,666,619 1,192,688 1,238,031 1,113,091 1,294,992 11.01%
Tax -94,044 76,229 -69,425 -66,898 -68,742 -46,400 -100,189 -1.04%
NP 2,330,844 1,366,784 1,597,194 1,125,790 1,169,289 1,066,691 1,194,803 11.77%
-
NP to SH 2,271,196 1,397,088 1,531,878 1,091,369 1,134,034 1,036,693 1,137,185 12.21%
-
Tax Rate 3.88% -5.91% 4.17% 5.61% 5.55% 4.17% 7.74% -
Total Cost 4,026,121 3,754,582 2,643,245 3,469,590 3,370,235 3,350,219 2,899,545 5.62%
-
Net Worth 26,488,810 24,824,368 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 3.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 569,039 357,072 654,395 441,005 398,327 355,649 296,374 11.47%
Div Payout % 25.05% 25.56% 42.72% 40.41% 35.12% 34.31% 26.06% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 26,488,810 24,824,368 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 3.66%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 36.67% 26.69% 37.67% 24.50% 25.76% 24.15% 29.18% -
ROE 8.57% 5.63% 6.44% 4.95% 5.33% 5.13% 5.33% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 446.86 360.00 298.08 323.03 319.10 372.58 345.37 4.38%
EPS 159.65 98.21 107.68 76.72 79.72 87.45 95.92 8.85%
DPS 40.00 25.10 46.00 31.00 28.00 30.00 25.00 8.14%
NAPS 18.62 17.45 16.72 15.50 14.95 17.06 18.00 0.56%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 446.86 360.00 298.08 323.03 319.10 310.48 287.81 7.60%
EPS 159.65 98.21 107.68 76.72 79.72 72.87 79.94 12.21%
DPS 40.00 25.10 46.00 31.00 28.00 25.00 20.83 11.48%
NAPS 18.62 17.45 16.72 15.50 14.95 14.2167 15.00 3.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 16.56 17.10 18.50 16.42 18.32 19.14 16.74 -
P/RPS 3.71 4.75 6.21 5.08 5.74 5.14 4.85 -4.36%
P/EPS 10.37 17.41 17.18 21.40 22.98 21.89 17.45 -8.30%
EY 9.64 5.74 5.82 4.67 4.35 4.57 5.73 9.05%
DY 2.42 1.47 2.49 1.89 1.53 1.57 1.49 8.41%
P/NAPS 0.89 0.98 1.11 1.06 1.23 1.12 0.93 -0.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 28/05/21 29/05/20 29/05/19 31/05/18 25/05/17 -
Price 16.26 16.62 18.62 17.36 18.62 19.92 16.90 -
P/RPS 3.64 4.62 6.25 5.37 5.84 5.35 4.89 -4.79%
P/EPS 10.18 16.92 17.29 22.63 23.36 22.78 17.62 -8.73%
EY 9.82 5.91 5.78 4.42 4.28 4.39 5.68 9.54%
DY 2.46 1.51 2.47 1.79 1.50 1.51 1.48 8.83%
P/NAPS 0.87 0.95 1.11 1.12 1.25 1.17 0.94 -1.28%

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