[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Cumulative Result
Revenue	1,687,285	5,863,392	4,360,348	2,833,301	1,418,573	5,045,340	3,620,310	-39.91%
YoY %	-71.22%	34.47%	53.90%	99.73%	-71.88%	39.36%	-	-
Horiz. %	46.61%	161.96%	120.44%	78.26%	39.18%	139.36%	100.00%	-
PBT	545,769	2,059,436	1,501,289	1,000,931	479,598	1,853,874	1,346,967	-45.27%
YoY %	-73.50%	37.18%	49.99%	108.70%	-74.13%	37.63%	-	-
Horiz. %	40.52%	152.89%	111.46%	74.31%	35.61%	137.63%	100.00%	-
Tax	-138,525	-514,146	-382,804	-289,648	-134,469	-582,801	-414,818	-51.89%
YoY %	73.06%	-34.31%	-32.16%	-115.40%	76.93%	-40.50%	-	-
Horiz. %	33.39%	123.94%	92.28%	69.83%	32.42%	140.50%	100.00%	-
NP	407,244	1,545,290	1,118,485	711,283	345,129	1,271,073	932,149	-42.45%
YoY %	-73.65%	38.16%	57.25%	106.09%	-72.85%	36.36%	-	-
Horiz. %	43.69%	165.78%	119.99%	76.31%	37.03%	136.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,408	1,459,139	1,059,147	711,283	345,129	1,271,073	932,149	-44.24%
YoY %	-73.38%	37.77%	48.91%	106.09%	-72.85%	36.36%	-	-
Horiz. %	41.67%	156.53%	113.62%	76.31%	37.03%	136.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	24.97%	25.50%	28.94%	28.04%	31.44%	30.80%	-
YoY %	1.64%	-2.08%	-11.89%	3.21%	-10.81%	2.08%	-	-
Horiz. %	82.40%	81.07%	82.79%	93.96%	91.04%	102.08%	100.00%	-
Total Cost	1,280,041	4,318,102	3,241,863	2,122,018	1,073,444	3,774,267	2,688,161	-39.04%
YoY %	-70.36%	33.20%	52.77%	97.68%	-71.56%	40.40%	-	-
Horiz. %	47.62%	160.63%	120.60%	78.94%	39.93%	140.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,536,626	8,526,918	7,288,595	7,362,793	6,972,907	8,533,346	8,265,075	2.18%
YoY %	0.11%	16.99%	-1.01%	5.59%	-18.29%	3.25%	-	-
Horiz. %	103.29%	103.17%	88.19%	89.08%	84.37%	103.25%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	1,803,424	655,007	654,354	-	2,895,604	1,284,144	-
YoY %	-	175.33%	0.10%	0.00%	-	125.49%	-	-
Horiz. %	-	140.44%	51.01%	50.96%	-	225.49%	100.00%	-
Div Payout %	-	123.60%	61.84%	92.00%	-	227.81%	137.76%	-
YoY %	-	99.87%	-32.78%	0.00%	-	65.37%	-	-
Horiz. %	-	89.72%	44.89%	66.78%	-	165.37%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	8,536,626	8,526,918	7,288,595	7,362,793	6,972,907	8,533,346	8,265,075	2.18%
YoY %	0.11%	16.99%	-1.01%	5.59%	-18.29%	3.25%	-	-
Horiz. %	103.29%	103.17%	88.19%	89.08%	84.37%	103.25%	100.00%	-
NOSH	3,301,093	3,278,953	3,275,037	3,271,770	3,255,933	3,217,338	3,210,361	1.87%
YoY %	0.68%	0.12%	0.10%	0.49%	1.20%	0.22%	-	-
Horiz. %	102.83%	102.14%	102.01%	101.91%	101.42%	100.22%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	24.14%	26.35%	25.65%	25.10%	24.33%	25.19%	25.75%	-
YoY %	-8.39%	2.73%	2.19%	3.16%	-3.41%	-2.17%	-	-
Horiz. %	93.75%	102.33%	99.61%	97.48%	94.49%	97.83%	100.00%	-
ROE	4.55%	17.11%	14.53%	9.66%	4.95%	14.90%	11.28%	-
YoY %	-73.41%	17.76%	50.41%	95.15%	-66.78%	32.09%	-	-
Horiz. %	40.34%	151.68%	128.81%	85.64%	43.88%	132.09%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	51.11	178.82	133.14	86.60	43.57	156.82	112.77	-41.02%
YoY %	-71.42%	34.31%	53.74%	98.76%	-72.22%	39.06%	-	-
Horiz. %	45.32%	158.57%	118.06%	76.79%	38.64%	139.06%	100.00%	-
EPS	11.77	44.50	32.34	21.74	10.60	39.50	29.03	-45.25%
YoY %	-73.55%	37.60%	48.76%	105.09%	-73.16%	36.07%	-	-
Horiz. %	40.54%	153.29%	111.40%	74.89%	36.51%	136.07%	100.00%	-
DPS	0.00	55.00	20.00	20.00	0.00	90.00	40.00	-
YoY %	0.00%	175.00%	0.00%	0.00%	0.00%	125.00%	-	-
Horiz. %	0.00%	137.50%	50.00%	50.00%	0.00%	225.00%	100.00%	-
NAPS	2.586	2.6005	2.2255	2.2504	2.1416	2.6523	2.5745	0.29%
YoY %	-0.56%	16.85%	-1.11%	5.08%	-19.25%	3.02%	-	-
Horiz. %	100.45%	101.01%	86.44%	87.41%	83.19%	103.02%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,272,153
RPS	8.69	30.21	22.46	14.60	7.31	25.99	18.65	-39.92%
YoY %	-71.23%	34.51%	53.84%	99.73%	-71.87%	39.36%	-	-
Horiz. %	46.60%	161.98%	120.43%	78.28%	39.20%	139.36%	100.00%	-
EPS	2.00	7.52	5.46	3.66	1.78	6.55	4.80	-44.24%
YoY %	-73.40%	37.73%	49.18%	105.62%	-72.82%	36.46%	-	-
Horiz. %	41.67%	156.67%	113.75%	76.25%	37.08%	136.46%	100.00%	-
DPS	0.00	9.29	3.37	3.37	0.00	14.92	6.62	-
YoY %	0.00%	175.67%	0.00%	0.00%	0.00%	125.38%	-	-
Horiz. %	0.00%	140.33%	50.91%	50.91%	0.00%	225.38%	100.00%	-
NAPS	0.4398	0.4393	0.3755	0.3793	0.3592	0.4396	0.4258	2.18%
YoY %	0.11%	16.99%	-1.00%	5.60%	-18.29%	3.24%	-	-
Horiz. %	103.29%	103.17%	88.19%	89.08%	84.36%	103.24%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	6.55	6.55	6.75	6.70	7.50	7.10	6.35	-
P/RPS	12.81	3.66	5.07	7.74	17.21	4.53	5.63	73.07%
YoY %	250.00%	-27.81%	-34.50%	-55.03%	279.91%	-19.54%	-	-
Horiz. %	227.53%	65.01%	90.05%	137.48%	305.68%	80.46%	100.00%	-
P/EPS	55.67	14.72	20.87	30.82	70.75	17.97	21.87	86.53%
YoY %	278.19%	-29.47%	-32.28%	-56.44%	293.71%	-17.83%	-	-
Horiz. %	254.55%	67.31%	95.43%	140.92%	323.50%	82.17%	100.00%	-
EY	1.80	6.79	4.79	3.24	1.41	5.56	4.57	-46.29%
YoY %	-73.49%	41.75%	47.84%	129.79%	-74.64%	21.66%	-	-
Horiz. %	39.39%	148.58%	104.81%	70.90%	30.85%	121.66%	100.00%	-
DY	0.00	8.40	2.96	2.99	0.00	12.68	6.30	-
YoY %	0.00%	183.78%	-1.00%	0.00%	0.00%	101.27%	-	-
Horiz. %	0.00%	133.33%	46.98%	47.46%	0.00%	201.27%	100.00%	-
P/NAPS	2.53	2.52	3.03	2.98	3.50	2.68	2.47	1.61%
YoY %	0.40%	-16.83%	1.68%	-14.86%	30.60%	8.50%	-	-
Horiz. %	102.43%	102.02%	122.67%	120.65%	141.70%	108.50%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/04/06	23/01/06	18/10/05	21/07/05	13/04/05	18/01/05	25/10/04	-
Price	6.65	6.60	6.70	7.00	6.95	7.50	6.40	-
P/RPS	13.01	3.69	5.03	8.08	15.95	4.78	5.68	73.84%
YoY %	252.57%	-26.64%	-37.75%	-49.34%	233.68%	-15.85%	-	-
Horiz. %	229.05%	64.96%	88.56%	142.25%	280.81%	84.15%	100.00%	-
P/EPS	56.52	14.83	20.72	32.20	65.57	18.98	22.04	87.46%
YoY %	281.12%	-28.43%	-35.65%	-50.89%	245.47%	-13.88%	-	-
Horiz. %	256.44%	67.29%	94.01%	146.10%	297.50%	86.12%	100.00%	-
EY	1.77	6.74	4.83	3.11	1.53	5.27	4.54	-46.66%
YoY %	-73.74%	39.54%	55.31%	103.27%	-70.97%	16.08%	-	-
Horiz. %	38.99%	148.46%	106.39%	68.50%	33.70%	116.08%	100.00%	-
DY	0.00	8.33	2.99	2.86	0.00	12.00	6.25	-
YoY %	0.00%	178.60%	4.55%	0.00%	0.00%	92.00%	-	-
Horiz. %	0.00%	133.28%	47.84%	45.76%	0.00%	192.00%	100.00%	-
P/NAPS	2.57	2.54	3.01	3.11	3.25	2.83	2.49	2.13%
YoY %	1.18%	-15.61%	-3.22%	-4.31%	14.84%	13.65%	-	-
Horiz. %	103.21%	102.01%	120.88%	124.90%	130.52%	113.65%	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