[PBA] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -26.5%
YoY- -34.76%
Quarter Report
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 317,427 326,559 316,922 259,795 255,454 245,305 241,034 4.69%
PBT 42,465 59,132 53,725 19,063 27,087 22,225 39,346 1.27%
Tax -656 7,500 -11,768 -865 808 6,510 3,733 -
NP 41,809 66,632 41,957 18,198 27,895 28,735 43,079 -0.49%
-
NP to SH 41,809 66,632 41,957 18,198 27,895 28,735 38,492 1.38%
-
Tax Rate 1.54% -12.68% 21.90% 4.54% -2.98% -29.29% -9.49% -
Total Cost 275,618 259,927 274,965 241,597 227,559 216,570 197,955 5.66%
-
Net Worth 837,432 810,496 760,141 730,260 725,302 708,907 689,266 3.29%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 13,240 13,243 12,422 12,030 11,860 12,120 7,039 11.09%
Div Payout % 31.67% 19.88% 29.61% 66.11% 42.52% 42.18% 18.29% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 837,432 810,496 760,141 730,260 725,302 708,907 689,266 3.29%
NOSH 331,270 330,815 331,939 330,434 331,188 331,265 331,377 -0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.17% 20.40% 13.24% 7.00% 10.92% 11.71% 17.87% -
ROE 4.99% 8.22% 5.52% 2.49% 3.85% 4.05% 5.58% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 95.90 98.71 95.48 78.62 77.13 74.05 72.74 4.71%
EPS 12.63 20.14 12.64 5.51 8.42 8.67 11.62 1.39%
DPS 4.00 4.00 3.75 3.64 3.58 3.66 2.12 11.15%
NAPS 2.53 2.45 2.29 2.21 2.19 2.14 2.08 3.31%
Adjusted Per Share Value based on latest NOSH - 330,434
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 95.82 98.58 95.67 78.42 77.11 74.05 72.76 4.69%
EPS 12.62 20.11 12.67 5.49 8.42 8.67 11.62 1.38%
DPS 4.00 4.00 3.75 3.63 3.58 3.66 2.12 11.15%
NAPS 2.5279 2.4466 2.2946 2.2044 2.1895 2.14 2.0807 3.29%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.13 1.25 1.11 1.19 1.16 0.85 0.93 -
P/RPS 1.18 1.27 1.16 1.51 1.50 1.15 1.28 -1.34%
P/EPS 8.95 6.21 8.78 21.61 13.77 9.80 8.01 1.86%
EY 11.18 16.11 11.39 4.63 7.26 10.21 12.49 -1.82%
DY 3.54 3.20 3.38 3.06 3.09 4.30 2.28 7.60%
P/NAPS 0.45 0.51 0.48 0.54 0.53 0.40 0.45 0.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 24/05/17 24/05/16 28/05/15 15/05/14 22/05/13 17/05/12 -
Price 1.20 1.28 1.11 1.08 1.48 0.875 0.92 -
P/RPS 1.25 1.30 1.16 1.37 1.92 1.18 1.26 -0.13%
P/EPS 9.50 6.35 8.78 19.61 17.57 10.09 7.92 3.07%
EY 10.53 15.74 11.39 5.10 5.69 9.91 12.63 -2.98%
DY 3.33 3.13 3.38 3.37 2.42 4.18 2.31 6.28%
P/NAPS 0.47 0.52 0.48 0.49 0.68 0.41 0.44 1.10%

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