[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 99.35%
YoY- 8.6%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 9,951,791 10,254,345 11,166,313 10,785,091 10,195,332 9,987,557 9,337,981 1.06%
PBT 3,794,348 3,007,518 3,549,834 3,551,685 3,367,481 3,203,079 3,019,825 3.87%
Tax -843,553 -653,976 -769,429 -713,394 -750,137 -687,427 -622,722 5.18%
NP 2,950,795 2,353,542 2,780,405 2,838,291 2,617,344 2,515,652 2,397,103 3.52%
-
NP to SH 2,914,348 2,330,911 2,743,039 2,801,600 2,579,807 2,485,943 2,368,329 3.51%
-
Tax Rate 22.23% 21.74% 21.68% 20.09% 22.28% 21.46% 20.62% -
Total Cost 7,000,996 7,900,803 8,385,908 7,946,800 7,577,988 7,471,905 6,940,878 0.14%
-
Net Worth 47,286,386 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 8.28%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,455,801 - 1,281,105 1,236,458 1,042,603 1,003,988 926,758 7.81%
Div Payout % 49.95% - 46.70% 44.13% 40.41% 40.39% 39.13% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 47,286,386 44,698,551 42,408,478 39,318,987 35,524,587 32,443,500 29,322,255 8.28%
NOSH 19,410,691 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 3,882,138 30.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 29.65% 22.95% 24.90% 26.32% 25.67% 25.19% 25.67% -
ROE 6.16% 5.21% 6.47% 7.13% 7.26% 7.66% 8.08% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 51.27 264.14 287.63 279.12 264.03 258.64 241.82 -22.76%
EPS 15.01 60.04 70.66 72.53 66.81 64.38 61.33 -20.89%
DPS 7.50 0.00 33.00 32.00 27.00 26.00 24.00 -17.60%
NAPS 2.4361 11.5139 10.924 10.1759 9.1997 8.4018 7.5935 -17.24%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 51.27 52.83 57.53 55.56 52.52 51.45 48.11 1.06%
EPS 15.01 12.01 14.13 14.43 13.29 12.81 12.20 3.51%
DPS 7.50 0.00 6.60 6.37 5.37 5.17 4.77 7.82%
NAPS 2.4361 2.3028 2.1848 2.0256 1.8302 1.6714 1.5106 8.28%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.11 16.50 23.00 23.36 20.32 19.40 18.72 -
P/RPS 8.02 6.25 8.00 8.37 7.70 7.50 7.74 0.59%
P/EPS 27.37 27.48 32.55 32.22 30.42 30.13 30.52 -1.79%
EY 3.65 3.64 3.07 3.10 3.29 3.32 3.28 1.79%
DY 1.82 0.00 1.43 1.37 1.33 1.34 1.28 6.03%
P/NAPS 1.69 1.43 2.11 2.30 2.21 2.31 2.47 -6.12%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 14/08/19 15/08/18 25/07/17 28/07/16 30/07/15 -
Price 4.18 16.42 20.80 24.48 20.42 19.56 18.88 -
P/RPS 8.15 6.22 7.23 8.77 7.73 7.56 7.81 0.71%
P/EPS 27.84 27.35 29.44 33.76 30.56 30.38 30.78 -1.65%
EY 3.59 3.66 3.40 2.96 3.27 3.29 3.25 1.67%
DY 1.79 0.00 1.59 1.31 1.32 1.33 1.27 5.88%
P/NAPS 1.72 1.43 1.90 2.41 2.22 2.33 2.49 -5.97%

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