[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	2,507,759	9,715,568	7,220,116	4,782,081	2,431,461	10,500,307	7,942,750	-53.66%
YoY %	-74.19%	34.56%	50.98%	96.68%	-76.84%	32.20%	-	-
Horiz. %	31.57%	122.32%	90.90%	60.21%	30.61%	132.20%	100.00%	-
PBT	922,575	3,321,433	2,421,218	1,564,710	744,928	3,379,188	2,566,245	-49.47%
YoY %	-72.22%	37.18%	54.74%	110.05%	-77.96%	31.68%	-	-
Horiz. %	35.95%	129.43%	94.35%	60.97%	29.03%	131.68%	100.00%	-
Tax	-224,921	-769,893	-558,041	-348,958	-149,115	-756,528	-600,192	-48.05%
YoY %	70.79%	-37.96%	-59.92%	-134.02%	80.29%	-26.05%	-	-
Horiz. %	37.47%	128.27%	92.98%	58.14%	24.84%	126.05%	100.00%	-
NP	697,654	2,551,540	1,863,177	1,215,752	595,813	2,622,660	1,966,053	-49.90%
YoY %	-72.66%	36.95%	53.25%	104.05%	-77.28%	33.40%	-	-
Horiz. %	35.49%	129.78%	94.77%	61.84%	30.31%	133.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	685,255	2,517,302	1,839,071	1,200,026	589,285	2,581,237	1,927,262	-49.84%
YoY %	-72.78%	36.88%	53.25%	103.64%	-77.17%	33.93%	-	-
Horiz. %	35.56%	130.62%	95.42%	62.27%	30.58%	133.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.38%	23.18%	23.05%	22.30%	20.02%	22.39%	23.39%	-
YoY %	5.18%	0.56%	3.36%	11.39%	-10.59%	-4.28%	-	-
Horiz. %	104.23%	99.10%	98.55%	95.34%	85.59%	95.72%	100.00%	-
Total Cost	1,810,105	7,164,028	5,356,939	3,566,329	1,835,648	7,877,647	5,976,697	-54.93%
YoY %	-74.73%	33.73%	50.21%	94.28%	-76.70%	31.81%	-	-
Horiz. %	30.29%	119.87%	89.63%	59.67%	30.71%	131.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,252,443	10,965,301	10,225,590	10,214,905	9,406,596	9,535,779	9,181,001	14.54%
YoY %	2.62%	7.23%	0.10%	8.59%	-1.35%	3.86%	-	-
Horiz. %	122.56%	119.43%	111.38%	111.26%	102.46%	103.86%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	1,888,319	1,028,179	1,024,495	-	1,845,418	1,006,578	-
YoY %	-	83.66%	0.36%	0.00%	-	83.34%	-	-
Horiz. %	-	187.60%	102.15%	101.78%	-	183.34%	100.00%	-
Div Payout %	-	75.01%	55.91%	85.37%	-	71.49%	52.23%	-
YoY %	-	34.16%	-34.51%	0.00%	-	36.88%	-	-
Horiz. %	-	143.61%	107.05%	163.45%	-	136.88%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	11,252,443	10,965,301	10,225,590	10,214,905	9,406,596	9,535,779	9,181,001	14.54%
YoY %	2.62%	7.23%	0.10%	8.59%	-1.35%	3.86%	-	-
Horiz. %	122.56%	119.43%	111.38%	111.26%	102.46%	103.86%	100.00%	-
NOSH	3,478,451	3,433,308	3,427,266	3,414,985	3,378,927	3,355,306	3,355,261	2.43%
YoY %	1.31%	0.18%	0.36%	1.07%	0.70%	0.00%	-	-
Horiz. %	103.67%	102.33%	102.15%	101.78%	100.71%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	27.82%	26.26%	25.81%	25.42%	24.50%	24.98%	24.75%	-
YoY %	5.94%	1.74%	1.53%	3.76%	-1.92%	0.93%	-	-
Horiz. %	112.40%	106.10%	104.28%	102.71%	98.99%	100.93%	100.00%	-
ROE	6.09%	22.96%	17.98%	11.75%	6.26%	27.07%	20.99%	-
YoY %	-73.48%	27.70%	53.02%	87.70%	-76.87%	28.97%	-	-
Horiz. %	29.01%	109.39%	85.66%	55.98%	29.82%	128.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	72.09	282.98	210.67	140.03	71.96	312.95	236.73	-54.76%
YoY %	-74.52%	34.32%	50.45%	94.59%	-77.01%	32.20%	-	-
Horiz. %	30.45%	119.54%	88.99%	59.15%	30.40%	132.20%	100.00%	-
EPS	19.70	73.32	53.66	35.14	17.44	76.93	57.44	-51.03%
YoY %	-73.13%	36.64%	52.70%	101.49%	-77.33%	33.93%	-	-
Horiz. %	34.30%	127.65%	93.42%	61.18%	30.36%	133.93%	100.00%	-
DPS	0.00	55.00	30.00	30.00	0.00	55.00	30.00	-
YoY %	0.00%	83.33%	0.00%	0.00%	0.00%	83.33%	-	-
Horiz. %	0.00%	183.33%	100.00%	100.00%	0.00%	183.33%	100.00%	-
NAPS	3.2349	3.1938	2.9836	2.9912	2.7839	2.842	2.7363	11.81%
YoY %	1.29%	7.05%	-0.25%	7.45%	-2.04%	3.86%	-	-
Horiz. %	118.22%	116.72%	109.04%	109.32%	101.74%	103.86%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,450,513
RPS	12.92	50.04	37.19	24.63	12.52	54.08	40.91	-53.65%
YoY %	-74.18%	34.55%	50.99%	96.73%	-76.85%	32.19%	-	-
Horiz. %	31.58%	122.32%	90.91%	60.21%	30.60%	132.19%	100.00%	-
EPS	3.53	12.96	9.47	6.18	3.03	13.29	9.93	-49.84%
YoY %	-72.76%	36.85%	53.24%	103.96%	-77.20%	33.84%	-	-
Horiz. %	35.55%	130.51%	95.37%	62.24%	30.51%	133.84%	100.00%	-
DPS	0.00	9.73	5.30	5.28	0.00	9.50	5.18	-
YoY %	0.00%	83.58%	0.38%	0.00%	0.00%	83.40%	-	-
Horiz. %	0.00%	187.84%	102.32%	101.93%	0.00%	183.40%	100.00%	-
NAPS	0.5795	0.5647	0.5266	0.5261	0.4845	0.4911	0.4728	14.54%
YoY %	2.62%	7.24%	0.10%	8.59%	-1.34%	3.87%	-	-
Horiz. %	122.57%	119.44%	111.38%	111.27%	102.47%	103.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	11.64	11.30	10.20	9.05	7.55	8.85	10.00	-
P/RPS	16.15	3.99	4.84	6.46	10.49	2.83	4.22	144.86%
YoY %	304.76%	-17.56%	-25.08%	-38.42%	270.67%	-32.94%	-	-
Horiz. %	382.70%	94.55%	114.69%	153.08%	248.58%	67.06%	100.00%	-
P/EPS	59.09	15.41	19.01	25.75	43.29	11.50	17.41	126.01%
YoY %	283.45%	-18.94%	-26.17%	-40.52%	276.43%	-33.95%	-	-
Horiz. %	339.40%	88.51%	109.19%	147.90%	248.65%	66.05%	100.00%	-
EY	1.69	6.49	5.26	3.88	2.31	8.69	5.74	-55.77%
YoY %	-73.96%	23.38%	35.57%	67.97%	-73.42%	51.39%	-	-
Horiz. %	29.44%	113.07%	91.64%	67.60%	40.24%	151.39%	100.00%	-
DY	0.00	4.87	2.94	3.31	0.00	6.21	3.00	-
YoY %	0.00%	65.65%	-11.18%	0.00%	0.00%	107.00%	-	-
Horiz. %	0.00%	162.33%	98.00%	110.33%	0.00%	207.00%	100.00%	-
P/NAPS	3.60	3.54	3.42	3.03	2.71	3.11	3.65	-0.91%
YoY %	1.69%	3.51%	12.87%	11.81%	-12.86%	-14.79%	-	-
Horiz. %	98.63%	96.99%	93.70%	83.01%	74.25%	85.21%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	15/04/10	20/01/10	15/10/09	20/07/09	14/04/09	20/01/09	14/10/08	-
Price	12.04	12.08	10.62	10.30	8.45	8.70	9.05	-
P/RPS	16.70	4.27	5.04	7.36	11.74	2.78	3.82	167.60%
YoY %	291.10%	-15.28%	-31.52%	-37.31%	322.30%	-27.23%	-	-
Horiz. %	437.17%	111.78%	131.94%	192.67%	307.33%	72.77%	100.00%	-
P/EPS	61.12	16.48	19.79	29.31	48.45	11.31	15.76	147.04%
YoY %	270.87%	-16.73%	-32.48%	-39.50%	328.38%	-28.24%	-	-
Horiz. %	387.82%	104.57%	125.57%	185.98%	307.42%	71.76%	100.00%	-
EY	1.64	6.07	5.05	3.41	2.06	8.84	6.35	-59.47%
YoY %	-72.98%	20.20%	48.09%	65.53%	-76.70%	39.21%	-	-
Horiz. %	25.83%	95.59%	79.53%	53.70%	32.44%	139.21%	100.00%	-
DY	0.00	4.55	2.82	2.91	0.00	6.32	3.31	-
YoY %	0.00%	61.35%	-3.09%	0.00%	0.00%	90.94%	-	-
Horiz. %	0.00%	137.46%	85.20%	87.92%	0.00%	190.94%	100.00%	-
P/NAPS	3.72	3.78	3.56	3.44	3.04	3.06	3.31	8.10%
YoY %	-1.59%	6.18%	3.49%	13.16%	-0.65%	-7.55%	-	-
Horiz. %	112.39%	114.20%	107.55%	103.93%	91.84%	92.45%	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