[PBA] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 7.88%
YoY- 58.81%
Quarter Report
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 337,997 337,001 317,427 326,559 316,922 259,795 255,454 4.77%
PBT 22,993 32,297 42,465 59,132 53,725 19,063 27,087 -2.69%
Tax -8,447 -132,592 -656 7,500 -11,768 -865 808 -
NP 14,546 -100,295 41,809 66,632 41,957 18,198 27,895 -10.27%
-
NP to SH 14,546 -100,295 41,809 66,632 41,957 18,198 27,895 -10.27%
-
Tax Rate 36.74% 410.54% 1.54% -12.68% 21.90% 4.54% -2.98% -
Total Cost 323,451 437,296 275,618 259,927 274,965 241,597 227,559 6.03%
-
Net Worth 681,855 678,547 837,432 810,496 760,141 730,260 725,302 -1.02%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 11,584 11,585 13,240 13,243 12,422 12,030 11,860 -0.39%
Div Payout % 79.64% 0.00% 31.67% 19.88% 29.61% 66.11% 42.52% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 681,855 678,547 837,432 810,496 760,141 730,260 725,302 -1.02%
NOSH 331,270 331,270 331,270 330,815 331,939 330,434 331,188 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.30% -29.76% 13.17% 20.40% 13.24% 7.00% 10.92% -
ROE 2.13% -14.78% 4.99% 8.22% 5.52% 2.49% 3.85% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 102.11 101.81 95.90 98.71 95.48 78.62 77.13 4.78%
EPS 4.39 -30.30 12.63 20.14 12.64 5.51 8.42 -10.27%
DPS 3.50 3.50 4.00 4.00 3.75 3.64 3.58 -0.37%
NAPS 2.06 2.05 2.53 2.45 2.29 2.21 2.19 -1.01%
Adjusted Per Share Value based on latest NOSH - 330,815
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 102.03 101.73 95.82 98.58 95.67 78.42 77.11 4.77%
EPS 4.39 -30.28 12.62 20.11 12.67 5.49 8.42 -10.27%
DPS 3.50 3.50 4.00 4.00 3.75 3.63 3.58 -0.37%
NAPS 2.0583 2.0483 2.5279 2.4466 2.2946 2.2044 2.1895 -1.02%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.80 1.18 1.13 1.25 1.11 1.19 1.16 -
P/RPS 0.78 1.16 1.18 1.27 1.16 1.51 1.50 -10.31%
P/EPS 18.20 -3.89 8.95 6.21 8.78 21.61 13.77 4.75%
EY 5.49 -25.68 11.18 16.11 11.39 4.63 7.26 -4.54%
DY 4.38 2.97 3.54 3.20 3.38 3.06 3.09 5.98%
P/NAPS 0.39 0.58 0.45 0.51 0.48 0.54 0.53 -4.97%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/06/20 30/05/19 25/05/18 24/05/17 24/05/16 28/05/15 15/05/14 -
Price 0.875 1.14 1.20 1.28 1.11 1.08 1.48 -
P/RPS 0.86 1.12 1.25 1.30 1.16 1.37 1.92 -12.51%
P/EPS 19.91 -3.76 9.50 6.35 8.78 19.61 17.57 2.10%
EY 5.02 -26.58 10.53 15.74 11.39 5.10 5.69 -2.06%
DY 4.00 3.07 3.33 3.13 3.38 3.37 2.42 8.72%
P/NAPS 0.42 0.56 0.47 0.52 0.48 0.49 0.68 -7.70%

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