[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	4,600,303	16,860,071	12,331,486	8,007,478	3,948,377	15,264,300	11,345,627	-45.24%
YoY %	-72.71%	36.72%	54.00%	102.80%	-74.13%	34.54%	-	-
Horiz. %	40.55%	148.60%	108.69%	70.58%	34.80%	134.54%	100.00%	-
PBT	1,488,678	5,814,255	4,246,977	2,694,794	1,327,100	5,309,984	3,968,698	-48.01%
YoY %	-74.40%	36.90%	57.60%	103.06%	-75.01%	33.80%	-	-
Horiz. %	37.51%	146.50%	107.01%	67.90%	33.44%	133.80%	100.00%	-
Tax	-304,476	-1,250,915	-949,978	-599,929	-300,067	-1,204,342	-898,127	-51.41%
YoY %	75.66%	-31.68%	-58.35%	-99.93%	75.08%	-34.09%	-	-
Horiz. %	33.90%	139.28%	105.77%	66.80%	33.41%	134.09%	100.00%	-
NP	1,184,202	4,563,340	3,296,999	2,094,865	1,027,033	4,105,642	3,070,571	-47.04%
YoY %	-74.05%	38.41%	57.38%	103.97%	-74.98%	33.71%	-	-
Horiz. %	38.57%	148.62%	107.37%	68.22%	33.45%	133.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,171,519	4,518,830	3,264,849	2,073,328	1,016,932	4,064,683	3,039,066	-47.06%
YoY %	-74.07%	38.41%	57.47%	103.88%	-74.98%	33.75%	-	-
Horiz. %	38.55%	148.69%	107.43%	68.22%	33.46%	133.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.45%	21.51%	22.37%	22.26%	22.61%	22.68%	22.63%	-
YoY %	-4.93%	-3.84%	0.49%	-1.55%	-0.31%	0.22%	-	-
Horiz. %	90.37%	95.05%	98.85%	98.37%	99.91%	100.22%	100.00%	-
Total Cost	3,416,101	12,296,731	9,034,487	5,912,613	2,921,344	11,158,658	8,275,056	-44.58%
YoY %	-72.22%	36.11%	52.80%	102.39%	-73.82%	34.85%	-	-
Horiz. %	41.28%	148.60%	109.18%	71.45%	35.30%	134.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,091,211	28,024,793	25,887,612	21,432,326	20,387,314	20,424,279	19,274,851	28.57%
YoY %	0.24%	8.26%	20.79%	5.13%	-0.18%	5.96%	-	-
Horiz. %	145.74%	145.40%	134.31%	111.19%	105.77%	105.96%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	-	2,085,206	859,569	805,515	-	1,821,157	770,447	-
YoY %	-	142.59%	6.71%	0.00%	-	136.38%	-	-
Horiz. %	-	270.65%	111.57%	104.55%	-	236.38%	100.00%	-
Div Payout %	-	46.14%	26.33%	38.85%	-	44.80%	25.35%	-
YoY %	-	75.24%	-32.23%	0.00%	-	76.73%	-	-
Horiz. %	-	182.01%	103.87%	153.25%	-	176.73%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	28,091,211	28,024,793	25,887,612	21,432,326	20,387,314	20,424,279	19,274,851	28.57%
YoY %	0.24%	8.26%	20.79%	5.13%	-0.18%	5.96%	-	-
Horiz. %	145.74%	145.40%	134.31%	111.19%	105.77%	105.96%	100.00%	-
NOSH	3,882,138	3,882,138	3,882,138	3,502,243	3,501,831	3,502,225	3,502,035	7.11%
YoY %	0.00%	0.00%	10.85%	0.01%	-0.01%	0.01%	-	-
Horiz. %	110.85%	110.85%	110.85%	100.01%	99.99%	100.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	25.74%	27.07%	26.74%	26.16%	26.01%	26.90%	27.06%	-
YoY %	-4.91%	1.23%	2.22%	0.58%	-3.31%	-0.59%	-	-
Horiz. %	95.12%	100.04%	98.82%	96.67%	96.12%	99.41%	100.00%	-
ROE	4.17%	16.12%	12.61%	9.67%	4.99%	19.90%	15.77%	-
YoY %	-74.13%	27.84%	30.40%	93.79%	-74.92%	26.19%	-	-
Horiz. %	26.44%	102.22%	79.96%	61.32%	31.64%	126.19%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	119.13	436.62	329.96	228.64	112.75	435.85	323.97	-48.70%
YoY %	-72.72%	32.33%	44.31%	102.78%	-74.13%	34.53%	-	-
Horiz. %	36.77%	134.77%	101.85%	70.57%	34.80%	134.53%	100.00%	-
EPS	30.34	123.74	91.16	59.20	29.04	116.06	86.78	-50.40%
YoY %	-75.48%	35.74%	53.99%	103.86%	-74.98%	33.74%	-	-
Horiz. %	34.96%	142.59%	105.05%	68.22%	33.46%	133.74%	100.00%	-
DPS	0.00	54.00	23.00	23.00	0.00	52.00	22.00	-
YoY %	0.00%	134.78%	0.00%	0.00%	0.00%	136.36%	-	-
Horiz. %	0.00%	245.45%	104.55%	104.55%	0.00%	236.36%	100.00%	-
NAPS	7.2747	7.2575	6.9269	6.1196	5.8219	5.8318	5.5039	20.45%
YoY %	0.24%	4.77%	13.19%	5.11%	-0.17%	5.96%	-	-
Horiz. %	132.17%	131.86%	125.85%	111.19%	105.78%	105.96%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,639
RPS	23.70	86.86	63.53	41.25	20.34	78.64	58.45	-45.24%
YoY %	-72.71%	36.72%	54.01%	102.80%	-74.14%	34.54%	-	-
Horiz. %	40.55%	148.61%	108.69%	70.57%	34.80%	134.54%	100.00%	-
EPS	6.04	23.28	16.82	10.68	5.24	20.94	15.66	-47.04%
YoY %	-74.05%	38.41%	57.49%	103.82%	-74.98%	33.72%	-	-
Horiz. %	38.57%	148.66%	107.41%	68.20%	33.46%	133.72%	100.00%	-
DPS	0.00	10.74	4.43	4.15	0.00	9.38	3.97	-
YoY %	0.00%	142.44%	6.75%	0.00%	0.00%	136.27%	-	-
Horiz. %	0.00%	270.53%	111.59%	104.53%	0.00%	236.27%	100.00%	-
NAPS	1.4472	1.4438	1.3337	1.1042	1.0503	1.0522	0.993	28.57%
YoY %	0.24%	8.26%	20.78%	5.13%	-0.18%	5.96%	-	-
Horiz. %	145.74%	145.40%	134.31%	111.20%	105.77%	105.96%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	18.88	18.30	18.90	19.58	19.16	19.40	17.74	-
P/RPS	15.85	4.19	5.73	8.56	16.99	4.45	5.48	103.13%
YoY %	278.28%	-26.88%	-33.06%	-49.62%	281.80%	-18.80%	-	-
Horiz. %	289.23%	76.46%	104.56%	156.20%	310.04%	81.20%	100.00%	-
P/EPS	62.23	15.64	21.63	33.07	65.98	16.72	20.44	110.20%
YoY %	297.89%	-27.69%	-34.59%	-49.88%	294.62%	-18.20%	-	-
Horiz. %	304.45%	76.52%	105.82%	161.79%	322.80%	81.80%	100.00%	-
EY	1.61	6.39	4.62	3.02	1.52	5.98	4.89	-52.35%
YoY %	-74.80%	38.31%	52.98%	98.68%	-74.58%	22.29%	-	-
Horiz. %	32.92%	130.67%	94.48%	61.76%	31.08%	122.29%	100.00%	-
DY	0.00	2.95	1.22	1.17	0.00	2.68	1.24	-
YoY %	0.00%	141.80%	4.27%	0.00%	0.00%	116.13%	-	-
Horiz. %	0.00%	237.90%	98.39%	94.35%	0.00%	216.13%	100.00%	-
P/NAPS	2.60	2.52	2.73	3.20	3.29	3.33	3.22	-13.29%
YoY %	3.17%	-7.69%	-14.69%	-2.74%	-1.20%	3.42%	-	-
Horiz. %	80.75%	78.26%	84.78%	99.38%	102.17%	103.42%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	20/04/15	05/02/15	23/10/14	24/07/14	21/04/14	05/02/14	22/10/13	-
Price	19.60	18.44	18.62	20.00	20.20	19.06	18.50	-
P/RPS	16.45	4.22	5.64	8.75	17.92	4.37	5.71	102.59%
YoY %	289.81%	-25.18%	-35.54%	-51.17%	310.07%	-23.47%	-	-
Horiz. %	288.09%	73.91%	98.77%	153.24%	313.84%	76.53%	100.00%	-
P/EPS	64.60	15.76	21.31	33.78	69.56	16.42	21.32	109.53%
YoY %	309.90%	-26.04%	-36.92%	-51.44%	323.63%	-22.98%	-	-
Horiz. %	303.00%	73.92%	99.95%	158.44%	326.27%	77.02%	100.00%	-
EY	1.55	6.35	4.69	2.96	1.44	6.09	4.69	-52.23%
YoY %	-75.59%	35.39%	58.45%	105.56%	-76.35%	29.85%	-	-
Horiz. %	33.05%	135.39%	100.00%	63.11%	30.70%	129.85%	100.00%	-
DY	0.00	2.93	1.24	1.15	0.00	2.73	1.19	-
YoY %	0.00%	136.29%	7.83%	0.00%	0.00%	129.41%	-	-
Horiz. %	0.00%	246.22%	104.20%	96.64%	0.00%	229.41%	100.00%	-
P/NAPS	2.69	2.54	2.69	3.27	3.47	3.27	3.36	-13.79%
YoY %	5.91%	-5.58%	-17.74%	-5.76%	6.12%	-2.68%	-	-
Horiz. %	80.06%	75.60%	80.06%	97.32%	103.27%	97.32%	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