[PPB] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,610,633 1,649,343 1,577,314 1,381,675 1,416,188 1,240,575 1,082,928 30.20% QoQ % -2.35% 4.57% 14.16% -2.44% 14.16% 14.56% - Horiz. % 148.73% 152.30% 145.65% 127.59% 130.77% 114.56% 100.00%
PBT 445,437 812,365 752,072 239,090 491,753 415,093 144,619 111.26% QoQ % -45.17% 8.02% 214.56% -51.38% 18.47% 187.03% - Horiz. % 308.01% 561.73% 520.04% 165.32% 340.03% 287.03% 100.00%
Tax -18,496 -16,828 -36,224 42,822 12,165 -6,672 27,914 - QoQ % -9.91% 53.54% -184.59% 252.01% 282.33% -123.90% - Horiz. % -66.26% -60.29% -129.77% 153.41% 43.58% -23.90% 100.00%
NP 426,941 795,537 715,848 281,912 503,918 408,421 172,533 82.65% QoQ % -46.33% 11.13% 153.93% -44.06% 23.38% 136.72% - Horiz. % 247.45% 461.09% 414.90% 163.40% 292.07% 236.72% 100.00%
NP to SH 415,500 784,752 693,407 303,159 502,555 407,908 183,466 72.20% QoQ % -47.05% 13.17% 128.73% -39.68% 23.20% 122.33% - Horiz. % 226.47% 427.74% 377.95% 165.24% 273.92% 222.33% 100.00%
Tax Rate 4.15 % 2.07 % 4.82 % -17.91 % -2.47 % 1.61 % -19.30 % - QoQ % 100.48% -57.05% 126.91% -625.10% -253.42% 108.34% - Horiz. % -21.50% -10.73% -24.97% 92.80% 12.80% -8.34% 100.00%
Total Cost 1,183,692 853,806 861,466 1,099,763 912,270 832,154 910,395 19.07% QoQ % 38.64% -0.89% -21.67% 20.55% 9.63% -8.59% - Horiz. % 130.02% 93.78% 94.63% 120.80% 100.21% 91.41% 100.00%
Net Worth 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 5.98% QoQ % -2.37% 3.33% 3.15% 1.63% 1.84% 1.32% - Horiz. % 109.13% 111.78% 108.17% 104.87% 103.19% 101.32% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 398,327 - 170,711 - 355,649 - 1,422 4,136.25% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 28,000.02% 0.00% 12,000.01% 0.00% 25,000.02% 0.00% 100.00%
Div Payout % 95.87 % - % 24.62 % - % 70.77 % - % 0.78 % 2,350.49% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12,291.03% 0.00% 3,156.41% 0.00% 9,073.08% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 5.98% QoQ % -2.37% 3.33% 3.15% 1.63% 1.84% 1.32% - Horiz. % 109.13% 111.78% 108.17% 104.87% 103.19% 101.32% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.51 % 48.23 % 45.38 % 20.40 % 35.58 % 32.92 % 15.93 % 40.30% QoQ % -45.03% 6.28% 122.45% -42.66% 8.08% 106.65% - Horiz. % 166.42% 302.76% 284.87% 128.06% 223.35% 206.65% 100.00%
ROE 1.61 % 2.97 % 2.71 % 1.22 % 2.06 % 1.70 % 0.78 % 61.90% QoQ % -45.79% 9.59% 122.13% -40.78% 21.18% 117.95% - Horiz. % 206.41% 380.77% 347.44% 156.41% 264.10% 217.95% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 113.22 115.94 110.88 97.12 99.55 87.20 76.12 30.21% QoQ % -2.35% 4.56% 14.17% -2.44% 14.16% 14.56% - Horiz. % 148.74% 152.31% 145.66% 127.59% 130.78% 114.56% 100.00%
EPS 29.21 55.16 48.74 21.31 35.33 28.67 12.90 72.18% QoQ % -47.04% 13.17% 128.72% -39.68% 23.23% 122.25% - Horiz. % 226.43% 427.60% 377.83% 165.19% 273.88% 222.25% 100.00%
DPS 28.00 0.00 12.00 0.00 25.00 0.00 0.10 4,136.25% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 28,000.00% 0.00% 12,000.00% 0.00% 25,000.00% 0.00% 100.00%
NAPS 18.1600 18.6000 18.0000 17.4500 17.1700 16.8600 16.6400 5.98% QoQ % -2.37% 3.33% 3.15% 1.63% 1.84% 1.32% - Horiz. % 109.13% 111.78% 108.17% 104.87% 103.19% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 113.22 115.94 110.88 97.12 99.55 87.20 76.12 30.21% QoQ % -2.35% 4.56% 14.17% -2.44% 14.16% 14.56% - Horiz. % 148.74% 152.31% 145.66% 127.59% 130.78% 114.56% 100.00%
EPS 29.21 55.16 48.74 21.31 35.33 28.67 12.90 72.18% QoQ % -47.04% 13.17% 128.72% -39.68% 23.23% 122.25% - Horiz. % 226.43% 427.60% 377.83% 165.19% 273.88% 222.25% 100.00%
DPS 28.00 0.00 12.00 0.00 25.00 0.00 0.10 4,136.25% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 28,000.00% 0.00% 12,000.00% 0.00% 25,000.00% 0.00% 100.00%
NAPS 18.1600 18.6000 18.0000 17.4500 17.1700 16.8600 16.6400 5.98% QoQ % -2.37% 3.33% 3.15% 1.63% 1.84% 1.32% - Horiz. % 109.13% 111.78% 108.17% 104.87% 103.19% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 17.4400 16.1000 15.8600 17.1000 17.1000 18.3600 18.3000 -
P/RPS 15.40 13.89 14.30 17.61 17.18 21.05 24.04 -25.63% QoQ % 10.87% -2.87% -18.80% 2.50% -18.38% -12.44% - Horiz. % 64.06% 57.78% 59.48% 73.25% 71.46% 87.56% 100.00%
P/EPS 59.71 29.19 32.54 80.24 48.41 64.03 141.90 -43.76% QoQ % 104.56% -10.30% -59.45% 65.75% -24.39% -54.88% - Horiz. % 42.08% 20.57% 22.93% 56.55% 34.12% 45.12% 100.00%
EY 1.67 3.43 3.07 1.25 2.07 1.56 0.70 78.26% QoQ % -51.31% 11.73% 145.60% -39.61% 32.69% 122.86% - Horiz. % 238.57% 490.00% 438.57% 178.57% 295.71% 222.86% 100.00%
DY 1.61 0.00 0.76 0.00 1.46 0.00 0.01 2,832.23% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16,100.00% 0.00% 7,600.00% 0.00% 14,600.00% 0.00% 100.00%
P/NAPS 0.96 0.87 0.88 0.98 1.00 1.09 1.10 -8.65% QoQ % 10.34% -1.14% -10.20% -2.00% -8.26% -0.91% - Horiz. % 87.27% 79.09% 80.00% 89.09% 90.91% 99.09% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 31/05/22 07/04/22 30/11/21 26/08/21 -
Price 17.5000 16.2200 16.7800 16.6200 16.9600 17.8200 18.5600 -
P/RPS 15.46 13.99 15.13 17.11 17.04 20.43 24.38 -26.13% QoQ % 10.51% -7.53% -11.57% 0.41% -16.59% -16.20% - Horiz. % 63.41% 57.38% 62.06% 70.18% 69.89% 83.80% 100.00%
P/EPS 59.92 29.40 34.43 77.99 48.01 62.15 143.91 -44.15% QoQ % 103.81% -14.61% -55.85% 62.45% -22.75% -56.81% - Horiz. % 41.64% 20.43% 23.92% 54.19% 33.36% 43.19% 100.00%
EY 1.67 3.40 2.90 1.28 2.08 1.61 0.69 79.98% QoQ % -50.88% 17.24% 126.56% -38.46% 29.19% 133.33% - Horiz. % 242.03% 492.75% 420.29% 185.51% 301.45% 233.33% 100.00%
DY 1.60 0.00 0.72 0.00 1.47 0.00 0.01 2,820.11% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16,000.00% 0.00% 7,200.00% 0.00% 14,700.00% 0.00% 100.00%
P/NAPS 0.96 0.87 0.93 0.95 0.99 1.06 1.12 -9.74% QoQ % 10.34% -6.45% -2.11% -4.04% -6.60% -5.36% - Horiz. % 85.71% 77.68% 83.04% 84.82% 88.39% 94.64% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PPB Int Rpt 2203.pdf 
