[PBBANK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	15,264,300	15,127,502	14,952,170	14,692,856	14,058,097	13,904,053	13,678,580	7.56%
YoY %	0.90%	1.17%	1.76%	4.52%	1.11%	1.65%	-	-
Horiz. %	111.59%	110.59%	109.31%	107.42%	102.77%	101.65%	100.00%	-
PBT	5,309,984	5,291,597	5,221,068	5,079,904	5,047,234	5,007,873	4,915,084	5.27%
YoY %	0.35%	1.35%	2.78%	0.65%	0.79%	1.89%	-	-
Horiz. %	108.03%	107.66%	106.23%	103.35%	102.69%	101.89%	100.00%	-
Tax	-1,204,342	-1,197,502	-1,194,650	-1,164,208	-1,177,992	-1,177,752	-1,132,922	4.14%
YoY %	-0.57%	-0.24%	-2.61%	1.17%	-0.02%	-3.96%	-	-
Horiz. %	106.30%	105.70%	105.45%	102.76%	103.98%	103.96%	100.00%	-
NP	4,105,642	4,094,094	4,026,418	3,915,696	3,869,242	3,830,121	3,782,162	5.60%
YoY %	0.28%	1.68%	2.83%	1.20%	1.02%	1.27%	-	-
Horiz. %	108.55%	108.25%	106.46%	103.53%	102.30%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,064,683	4,052,088	3,983,612	3,873,204	3,826,754	3,793,218	3,744,500	5.60%
YoY %	0.31%	1.72%	2.85%	1.21%	0.88%	1.30%	-	-
Horiz. %	108.55%	108.21%	106.39%	103.44%	102.20%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.68%	22.63%	22.88%	22.92%	23.34%	23.52%	23.05%	-
YoY %	0.22%	-1.09%	-0.17%	-1.80%	-0.77%	2.04%	-	-
Horiz. %	98.39%	98.18%	99.26%	99.44%	101.26%	102.04%	100.00%	-
Total Cost	11,158,658	11,033,408	10,925,752	10,777,160	10,188,855	10,073,932	9,896,418	8.30%
YoY %	1.14%	0.99%	1.38%	5.77%	1.14%	1.79%	-	-
Horiz. %	112.75%	111.49%	110.40%	108.90%	102.95%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,424,279	19,274,851	18,987,476	17,933,004	18,019,016	16,917,948	16,628,709	14.64%
YoY %	5.96%	1.51%	5.88%	-0.48%	6.51%	1.74%	-	-
Horiz. %	122.83%	115.91%	114.18%	107.84%	108.36%	101.74%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	1,821,157	1,027,263	1,541,049	-	1,751,119	933,951	1,400,784	19.06%
YoY %	77.28%	-33.34%	0.00%	-	87.50%	-33.33%	-	-
Horiz. %	130.01%	73.33%	110.01%	-	125.01%	66.67%	100.00%	-
Div Payout %	44.80%	25.35%	38.68%	-	45.76%	24.62%	37.41%	-
YoY %	76.73%	-34.46%	0.00%	-	85.87%	-34.19%	-	-
Horiz. %	119.75%	67.76%	103.39%	-	122.32%	65.81%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	20,424,279	19,274,851	18,987,476	17,933,004	18,019,016	16,917,948	16,628,709	14.64%
YoY %	5.96%	1.51%	5.88%	-0.48%	6.51%	1.74%	-	-
Horiz. %	122.83%	115.91%	114.18%	107.84%	108.36%	101.74%	100.00%	-
NOSH	3,502,225	3,502,035	3,502,384	3,501,992	3,502,238	3,502,318	3,501,960	0.00%
YoY %	0.01%	-0.01%	0.01%	-0.01%	-0.00%	0.01%	-	-
Horiz. %	100.01%	100.00%	100.01%	100.00%	100.01%	100.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	26.90%	27.06%	26.93%	26.65%	27.52%	27.55%	27.65%	-
YoY %	-0.59%	0.48%	1.05%	-3.16%	-0.11%	-0.36%	-	-
Horiz. %	97.29%	97.87%	97.40%	96.38%	99.53%	99.64%	100.00%	-
ROE	19.90%	21.02%	20.98%	21.60%	21.24%	22.42%	22.52%	-
YoY %	-5.33%	0.19%	-2.87%	1.69%	-5.26%	-0.44%	-	-
Horiz. %	88.37%	93.34%	93.16%	95.91%	94.32%	99.56%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	435.85	431.96	426.91	419.56	401.40	397.00	390.60	7.55%
YoY %	0.90%	1.18%	1.75%	4.52%	1.11%	1.64%	-	-
Horiz. %	111.58%	110.59%	109.30%	107.41%	102.76%	101.64%	100.00%	-
EPS	116.06	115.71	113.74	110.60	109.27	108.31	106.92	5.60%
YoY %	0.30%	1.73%	2.84%	1.22%	0.89%	1.30%	-	-
Horiz. %	108.55%	108.22%	106.38%	103.44%	102.20%	101.30%	100.00%	-
DPS	52.00	29.33	44.00	0.00	50.00	26.67	40.00	19.05%
YoY %	77.29%	-33.34%	0.00%	0.00%	87.48%	-33.32%	-	-
Horiz. %	130.00%	73.32%	110.00%	0.00%	125.00%	66.68%	100.00%	-
NAPS	5.8318	5.5039	5.4213	5.1208	5.145	4.8305	4.7484	14.64%
YoY %	5.96%	1.52%	5.87%	-0.47%	6.51%	1.73%	-	-
Horiz. %	122.82%	115.91%	114.17%	107.84%	108.35%	101.73%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,992
RPS	78.61	77.91	77.01	75.67	72.40	71.61	70.45	7.55%
YoY %	0.90%	1.17%	1.77%	4.52%	1.10%	1.65%	-	-
Horiz. %	111.58%	110.59%	109.31%	107.41%	102.77%	101.65%	100.00%	-
EPS	20.93	20.87	20.52	19.95	19.71	19.54	19.29	5.57%
YoY %	0.29%	1.71%	2.86%	1.22%	0.87%	1.30%	-	-
Horiz. %	108.50%	108.19%	106.38%	103.42%	102.18%	101.30%	100.00%	-
DPS	9.38	5.29	7.94	0.00	9.02	4.81	7.21	19.11%
YoY %	77.32%	-33.38%	0.00%	0.00%	87.53%	-33.29%	-	-
Horiz. %	130.10%	73.37%	110.12%	0.00%	125.10%	66.71%	100.00%	-
NAPS	1.0519	0.9927	0.9779	0.9236	0.928	0.8713	0.8564	14.64%
YoY %	5.96%	1.51%	5.88%	-0.47%	6.51%	1.74%	-	-
Horiz. %	122.83%	115.92%	114.19%	107.85%	108.36%	101.74%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	19.40	17.74	16.94	16.26	16.28	14.38	13.76	-
P/RPS	4.45	4.11	3.97	3.88	4.06	3.62	3.52	16.86%
YoY %	8.27%	3.53%	2.32%	-4.43%	12.15%	2.84%	-	-
Horiz. %	126.42%	116.76%	112.78%	110.23%	115.34%	102.84%	100.00%	-
P/EPS	16.72	15.33	14.89	14.70	14.90	13.28	12.87	19.00%
YoY %	9.07%	2.96%	1.29%	-1.34%	12.20%	3.19%	-	-
Horiz. %	129.91%	119.11%	115.70%	114.22%	115.77%	103.19%	100.00%	-
EY	5.98	6.52	6.71	6.80	6.71	7.53	7.77	-15.97%
YoY %	-8.28%	-2.83%	-1.32%	1.34%	-10.89%	-3.09%	-	-
Horiz. %	76.96%	83.91%	86.36%	87.52%	86.36%	96.91%	100.00%	-
DY	2.68	1.65	2.60	0.00	3.07	1.85	2.91	-5.32%
YoY %	62.42%	-36.54%	0.00%	0.00%	65.95%	-36.43%	-	-
Horiz. %	92.10%	56.70%	89.35%	0.00%	105.50%	63.57%	100.00%	-
P/NAPS	3.33	3.22	3.12	3.18	3.16	2.98	2.90	9.62%
YoY %	3.42%	3.21%	-1.89%	0.63%	6.04%	2.76%	-	-
Horiz. %	114.83%	111.03%	107.59%	109.66%	108.97%	102.76%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	05/02/14	22/10/13	23/07/13	23/04/13	06/02/13	18/10/12	23/07/12	-
Price	19.06	18.50	17.10	16.34	15.72	14.72	14.34	-
P/RPS	4.37	4.28	4.01	3.89	3.92	3.71	3.67	12.30%
YoY %	2.10%	6.73%	3.08%	-0.77%	5.66%	1.09%	-	-
Horiz. %	119.07%	116.62%	109.26%	105.99%	106.81%	101.09%	100.00%	-
P/EPS	16.42	15.99	15.03	14.77	14.39	13.59	13.41	14.41%
YoY %	2.69%	6.39%	1.76%	2.64%	5.89%	1.34%	-	-
Horiz. %	122.45%	119.24%	112.08%	110.14%	107.31%	101.34%	100.00%	-
EY	6.09	6.25	6.65	6.77	6.95	7.36	7.46	-12.61%
YoY %	-2.56%	-6.02%	-1.77%	-2.59%	-5.57%	-1.34%	-	-
Horiz. %	81.64%	83.78%	89.14%	90.75%	93.16%	98.66%	100.00%	-
DY	2.73	1.59	2.57	0.00	3.18	1.81	2.79	-1.43%
YoY %	71.70%	-38.13%	0.00%	0.00%	75.69%	-35.13%	-	-
Horiz. %	97.85%	56.99%	92.11%	0.00%	113.98%	64.87%	100.00%	-
P/NAPS	3.27	3.36	3.15	3.19	3.06	3.05	3.02	5.43%
YoY %	-2.68%	6.67%	-1.25%	4.25%	0.33%	0.99%	-	-
Horiz. %	108.28%	111.26%	104.30%	105.63%	101.32%	100.99%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos