[PBBANK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
16-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 54.34%
YoY- 20.47%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,151,591 2,636,012 9,557,599 6,984,520 4,570,046 2,146,220 7,710,224 -23.59%
PBT 1,762,198 970,632 3,003,638 2,182,437 1,408,013 675,268 2,416,361 -18.99%
Tax -423,672 -239,130 -801,852 -588,494 -377,009 -184,226 -621,200 -22.53%
NP 1,338,526 731,502 2,201,786 1,593,943 1,031,004 491,042 1,795,161 -17.78%
-
NP to SH 1,310,922 717,387 2,123,915 1,543,955 1,000,328 476,218 1,726,688 -16.79%
-
Tax Rate 24.04% 24.64% 26.70% 26.96% 26.78% 27.28% 25.71% -
Total Cost 3,813,065 1,904,510 7,355,813 5,390,577 3,539,042 1,655,178 5,915,063 -25.39%
-
Net Worth 9,365,980 8,752,859 9,345,226 8,830,939 9,053,287 8,575,951 8,967,840 2.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,006,337 - 2,514,500 838,741 838,919 - 1,988,508 -36.52%
Div Payout % 76.77% - 118.39% 54.32% 83.86% - 115.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,365,980 8,752,859 9,345,226 8,830,939 9,053,287 8,575,951 8,967,840 2.94%
NOSH 3,354,457 3,353,843 3,352,667 3,354,965 3,355,679 3,356,011 3,314,180 0.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.98% 27.75% 23.04% 22.82% 22.56% 22.88% 23.28% -
ROE 14.00% 8.20% 22.73% 17.48% 11.05% 5.55% 19.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 153.57 78.60 285.07 208.18 136.19 63.95 232.64 -24.20%
EPS 39.08 21.39 63.35 46.02 29.81 14.19 52.10 -17.45%
DPS 30.00 0.00 75.00 25.00 25.00 0.00 60.00 -37.03%
NAPS 2.7921 2.6098 2.7874 2.6322 2.6979 2.5554 2.7059 2.11%
Adjusted Per Share Value based on latest NOSH - 3,353,652
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.54 13.58 49.24 35.98 23.54 11.06 39.72 -23.58%
EPS 6.75 3.70 10.94 7.95 5.15 2.45 8.90 -16.84%
DPS 5.18 0.00 12.95 4.32 4.32 0.00 10.24 -36.53%
NAPS 0.4825 0.4509 0.4814 0.455 0.4664 0.4418 0.462 2.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 10.40 10.50 11.00 9.95 9.80 8.85 7.75 -
P/RPS 6.77 13.36 3.86 4.78 7.20 13.84 3.33 60.55%
P/EPS 26.61 49.09 17.36 21.62 32.87 62.37 14.88 47.38%
EY 3.76 2.04 5.76 4.63 3.04 1.60 6.72 -32.12%
DY 2.88 0.00 6.82 2.51 2.55 0.00 7.74 -48.29%
P/NAPS 3.72 4.02 3.95 3.78 3.63 3.46 2.86 19.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 17/07/08 14/04/08 21/01/08 16/10/07 17/07/07 16/04/07 22/01/07 -
Price 10.30 10.90 11.00 10.30 9.80 9.25 8.50 -
P/RPS 6.71 13.87 3.86 4.95 7.20 14.46 3.65 50.12%
P/EPS 26.36 50.96 17.36 22.38 32.87 65.19 16.31 37.75%
EY 3.79 1.96 5.76 4.47 3.04 1.53 6.13 -27.44%
DY 2.91 0.00 6.82 2.43 2.55 0.00 7.06 -44.64%
P/NAPS 3.69 4.18 3.95 3.91 3.63 3.62 3.14 11.37%

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

Post a Comment