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

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -56.57%
YoY- 106.33%
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 346,164 338,046 336,798 325,984 345,223 325,685 323,256 1.14%
PBT -2,278 40,179 34,408 13,443 33,646 46,230 58,392 -
Tax 35,581 10,988 -10,728 -7,126 -133,430 -1,139 4,904 39.11%
NP 33,303 51,167 23,680 6,317 -99,784 45,091 63,296 -10.14%
-
NP to SH 33,303 51,167 23,680 6,317 -99,784 45,091 63,296 -10.14%
-
Tax Rate - -27.35% 31.18% 53.01% 396.57% 2.46% -8.40% -
Total Cost 312,861 286,879 313,118 319,667 445,007 280,594 259,960 3.13%
-
Net Worth 921,098 764,603 701,715 691,785 695,097 840,742 824,529 1.86%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 9,929 7,447 7,447 11,584 11,585 13,240 13,243 -4.68%
Div Payout % 29.82% 14.56% 31.45% 183.39% 0.00% 29.36% 20.92% -
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 921,098 764,603 701,715 691,785 695,097 840,742 824,529 1.86%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,136 0.00%
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 9.62% 15.14% 7.03% 1.94% -28.90% 13.84% 19.58% -
ROE 3.62% 6.69% 3.37% 0.91% -14.36% 5.36% 7.68% -
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 104.58 102.13 101.75 98.49 104.30 98.39 97.62 1.15%
EPS 10.06 15.46 7.15 1.91 -30.15 13.62 19.11 -10.13%
DPS 3.00 2.25 2.25 3.50 3.50 4.00 4.00 -4.67%
NAPS 2.7828 2.31 2.12 2.09 2.10 2.54 2.49 1.86%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 104.50 102.05 101.67 98.40 104.21 98.31 97.58 1.14%
EPS 10.05 15.45 7.15 1.91 -30.12 13.61 19.11 -10.15%
DPS 3.00 2.25 2.25 3.50 3.50 4.00 4.00 -4.67%
NAPS 2.7805 2.3081 2.1183 2.0883 2.0983 2.5379 2.489 1.86%
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 0.81 0.785 0.845 0.85 1.13 1.23 1.30 -
P/RPS 0.77 0.77 0.83 0.86 1.08 1.25 1.33 -8.70%
P/EPS 8.05 5.08 11.81 44.54 -3.75 9.03 6.80 2.85%
EY 12.42 19.69 8.47 2.25 -26.68 11.08 14.70 -2.76%
DY 3.70 2.87 2.66 4.12 3.10 3.25 3.08 3.10%
P/NAPS 0.29 0.34 0.40 0.41 0.54 0.48 0.52 -9.26%
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 24/08/23 24/08/22 25/08/21 26/08/20 28/08/19 27/08/18 29/08/17 -
Price 0.83 0.765 0.835 0.86 1.10 1.19 1.26 -
P/RPS 0.79 0.75 0.82 0.87 1.05 1.21 1.29 -7.84%
P/EPS 8.25 4.95 11.67 45.06 -3.65 8.74 6.59 3.81%
EY 12.12 20.21 8.57 2.22 -27.41 11.45 15.17 -3.67%
DY 3.61 2.94 2.69 4.07 3.18 3.36 3.17 2.18%
P/NAPS 0.30 0.33 0.39 0.41 0.52 0.47 0.51 -8.46%

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