[PPB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.12%
YoY- -6.54%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,910,860 2,512,158 2,169,450 2,077,906 3,301,448 2,836,264 2,425,030 3.08%
PBT 647,112 1,156,290 1,256,982 1,252,162 1,550,226 407,616 392,056 8.70%
Tax -43,602 -35,432 1,637,032 100,926 -109,026 13,034,718 247,630 -
NP 603,510 1,120,858 2,894,014 1,353,088 1,441,200 13,442,334 639,686 -0.96%
-
NP to SH 573,846 1,083,328 2,886,200 1,338,734 1,432,442 13,363,386 485,916 2.80%
-
Tax Rate 6.74% 3.06% -130.24% -8.06% 7.03% -3,197.79% -63.16% -
Total Cost 2,307,350 1,391,300 -724,564 724,818 1,860,248 -10,606,070 1,785,344 4.36%
-
Net Worth 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 21.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 165,969 237,103 1,659,689 118,555 1,588,441 118,549 118,573 5.75%
Div Payout % 28.92% 21.89% 57.50% 8.86% 110.89% 0.89% 24.40% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 21.65%
NOSH 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 1,185,496 1,185,739 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.73% 44.62% 133.40% 65.12% 43.65% 473.95% 26.38% -
ROE 4.04% 8.01% 20.41% 9.95% 12.60% 119.79% 11.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 245.54 211.90 183.00 175.27 278.51 239.25 204.52 3.09%
EPS 48.40 91.38 243.46 112.92 120.84 1,127.24 40.98 2.80%
DPS 14.00 20.00 140.00 10.00 134.00 10.00 10.00 5.76%
NAPS 11.97 11.41 11.93 11.35 9.59 9.41 3.6876 21.65%
Adjusted Per Share Value based on latest NOSH - 1,185,600
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 204.62 176.59 152.50 146.06 232.07 199.37 170.46 3.08%
EPS 40.34 76.15 202.88 94.10 100.69 939.36 34.16 2.80%
DPS 11.67 16.67 116.67 8.33 111.66 8.33 8.34 5.75%
NAPS 9.975 9.5085 9.9416 9.4588 7.991 7.8416 3.0736 21.65%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 15.98 17.22 15.98 11.60 10.80 7.60 4.00 -
P/RPS 6.51 8.13 8.73 6.62 3.88 3.18 1.96 22.12%
P/EPS 33.01 18.84 6.56 10.27 8.94 0.67 9.76 22.49%
EY 3.03 5.31 15.24 9.73 11.19 148.32 10.25 -18.36%
DY 0.88 1.16 8.76 0.86 12.41 1.32 2.50 -15.95%
P/NAPS 1.34 1.51 1.34 1.02 1.13 0.81 1.08 3.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 -
Price 13.98 17.20 16.90 15.30 8.80 6.85 4.68 -
P/RPS 5.69 8.12 9.23 8.73 3.16 2.86 2.29 16.36%
P/EPS 28.88 18.82 6.94 13.55 7.28 0.61 11.42 16.70%
EY 3.46 5.31 14.41 7.38 13.73 164.56 8.76 -14.33%
DY 1.00 1.16 8.28 0.65 15.23 1.46 2.14 -11.89%
P/NAPS 1.17 1.51 1.42 1.35 0.92 0.73 1.27 -1.35%

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