[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Cumulative Result
Revenue	4,360,348	2,833,301	1,418,573	5,045,340	3,620,310	2,359,754	1,160,493	141.49%
YoY %	53.90%	99.73%	-71.88%	39.36%	53.42%	103.34%	-	-
Horiz. %	375.73%	244.15%	122.24%	434.76%	311.96%	203.34%	100.00%	-
PBT	1,501,289	1,000,931	479,598	1,853,874	1,346,967	881,008	431,615	129.39%
YoY %	49.99%	108.70%	-74.13%	37.63%	52.89%	104.12%	-	-
Horiz. %	347.83%	231.90%	111.12%	429.52%	312.08%	204.12%	100.00%	-
Tax	-382,804	-289,648	-134,469	-582,801	-414,818	-267,834	-127,909	107.53%
YoY %	-32.16%	-115.40%	76.93%	-40.50%	-54.88%	-109.39%	-	-
Horiz. %	299.28%	226.45%	105.13%	455.64%	324.31%	209.39%	100.00%	-
NP	1,118,485	711,283	345,129	1,271,073	932,149	613,174	303,706	138.29%
YoY %	57.25%	106.09%	-72.85%	36.36%	52.02%	101.90%	-	-
Horiz. %	368.28%	234.20%	113.64%	418.52%	306.92%	201.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,059,147	711,283	345,129	1,271,073	932,149	613,174	303,706	129.79%
YoY %	48.91%	106.09%	-72.85%	36.36%	52.02%	101.90%	-	-
Horiz. %	348.74%	234.20%	113.64%	418.52%	306.92%	201.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	28.94%	28.04%	31.44%	30.80%	30.40%	29.63%	-
YoY %	-11.89%	3.21%	-10.81%	2.08%	1.32%	2.60%	-	-
Horiz. %	86.06%	97.67%	94.63%	106.11%	103.95%	102.60%	100.00%	-
Total Cost	3,241,863	2,122,018	1,073,444	3,774,267	2,688,161	1,746,580	856,787	142.62%
YoY %	52.77%	97.68%	-71.56%	40.40%	53.91%	103.85%	-	-
Horiz. %	378.37%	247.67%	125.29%	440.51%	313.75%	203.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,288,595	7,362,793	6,972,907	8,533,346	8,265,075	8,013,436	6,349,853	9.61%
YoY %	-1.01%	5.59%	-18.29%	3.25%	3.14%	26.20%	-	-
Horiz. %	114.78%	115.95%	109.81%	134.39%	130.16%	126.20%	100.00%	-

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

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	7,288,595	7,362,793	6,972,907	8,533,346	8,265,075	8,013,436	6,349,853	9.61%
YoY %	-1.01%	5.59%	-18.29%	3.25%	3.14%	26.20%	-	-
Horiz. %	114.78%	115.95%	109.81%	134.39%	130.16%	126.20%	100.00%	-
NOSH	3,275,037	3,271,770	3,255,933	3,217,338	3,210,361	3,201,660	6,349,853	-35.66%
YoY %	0.10%	0.49%	1.20%	0.22%	0.27%	-49.58%	-	-
Horiz. %	51.58%	51.53%	51.28%	50.67%	50.56%	50.42%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	25.65%	25.10%	24.33%	25.19%	25.75%	25.98%	26.17%	-
YoY %	2.19%	3.16%	-3.41%	-2.17%	-0.89%	-0.73%	-	-
Horiz. %	98.01%	95.91%	92.97%	96.26%	98.40%	99.27%	100.00%	-
ROE	14.53%	9.66%	4.95%	14.90%	11.28%	7.65%	4.78%	-
YoY %	50.41%	95.15%	-66.78%	32.09%	47.45%	60.04%	-	-
Horiz. %	303.97%	202.09%	103.56%	311.72%	235.98%	160.04%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	133.14	86.60	43.57	156.82	112.77	73.70	18.28	275.28%
YoY %	53.74%	98.76%	-72.22%	39.06%	53.01%	303.17%	-	-
Horiz. %	728.34%	473.74%	238.35%	857.88%	616.90%	403.17%	100.00%	-
EPS	32.34	21.74	10.60	39.50	29.03	19.15	9.60	124.55%
YoY %	48.76%	105.09%	-73.16%	36.07%	51.59%	99.48%	-	-
Horiz. %	336.88%	226.46%	110.42%	411.46%	302.40%	199.48%	100.00%	-
DPS	20.00	20.00	0.00	90.00	40.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	125.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	0.00%	225.00%	100.00%	-	-	-
NAPS	2.2255	2.2504	2.1416	2.6523	2.5745	2.5029	1.00	70.37%
YoY %	-1.11%	5.08%	-19.25%	3.02%	2.86%	150.29%	-	-
Horiz. %	222.55%	225.04%	214.16%	265.23%	257.45%	250.29%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,237,239
RPS	22.46	14.60	7.31	25.99	18.65	12.16	5.98	141.42%
YoY %	53.84%	99.73%	-71.87%	39.36%	53.37%	103.34%	-	-
Horiz. %	375.59%	244.15%	122.24%	434.62%	311.87%	203.34%	100.00%	-
EPS	5.46	3.66	1.78	6.55	4.80	3.16	1.56	130.34%
YoY %	49.18%	105.62%	-72.82%	36.46%	51.90%	102.56%	-	-
Horiz. %	350.00%	234.62%	114.10%	419.87%	307.69%	202.56%	100.00%	-
DPS	3.37	3.37	0.00	14.92	6.62	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	125.38%	0.00%	0.00%	-	-
Horiz. %	50.91%	50.91%	0.00%	225.38%	100.00%	-	-	-
NAPS	0.3755	0.3793	0.3592	0.4396	0.4258	0.4128	0.3271	9.62%
YoY %	-1.00%	5.60%	-18.29%	3.24%	3.15%	26.20%	-	-
Horiz. %	114.80%	115.96%	109.81%	134.39%	130.17%	126.20%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	6.75	6.70	7.50	7.10	6.35	6.05	6.20	-
P/RPS	5.07	7.74	17.21	4.53	5.63	8.21	33.92	-71.80%
YoY %	-34.50%	-55.03%	279.91%	-19.54%	-31.43%	-75.80%	-	-
Horiz. %	14.95%	22.82%	50.74%	13.35%	16.60%	24.20%	100.00%	-
P/EPS	20.87	30.82	70.75	17.97	21.87	31.59	129.63	-70.37%
YoY %	-32.28%	-56.44%	293.71%	-17.83%	-30.77%	-75.63%	-	-
Horiz. %	16.10%	23.78%	54.58%	13.86%	16.87%	24.37%	100.00%	-
EY	4.79	3.24	1.41	5.56	4.57	3.17	0.77	237.86%
YoY %	47.84%	129.79%	-74.64%	21.66%	44.16%	311.69%	-	-
Horiz. %	622.08%	420.78%	183.12%	722.08%	593.51%	411.69%	100.00%	-
DY	2.96	2.99	0.00	12.68	6.30	0.00	0.00	-
YoY %	-1.00%	0.00%	0.00%	101.27%	0.00%	0.00%	-	-
Horiz. %	46.98%	47.46%	0.00%	201.27%	100.00%	-	-	-
P/NAPS	3.03	2.98	3.50	2.68	2.47	2.42	6.20	-37.92%
YoY %	1.68%	-14.86%	30.60%	8.50%	2.07%	-60.97%	-	-
Horiz. %	48.87%	48.06%	56.45%	43.23%	39.84%	39.03%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	18/10/05	21/07/05	13/04/05	18/01/05	25/10/04	22/07/04	21/04/04	-
Price	6.70	7.00	6.95	7.50	6.40	6.10	5.98	-
P/RPS	5.03	8.08	15.95	4.78	5.68	8.28	32.72	-71.27%
YoY %	-37.75%	-49.34%	233.68%	-15.85%	-31.40%	-74.69%	-	-
Horiz. %	15.37%	24.69%	48.75%	14.61%	17.36%	25.31%	100.00%	-
P/EPS	20.72	32.20	65.57	18.98	22.04	31.85	125.03	-69.79%
YoY %	-35.65%	-50.89%	245.47%	-13.88%	-30.80%	-74.53%	-	-
Horiz. %	16.57%	25.75%	52.44%	15.18%	17.63%	25.47%	100.00%	-
EY	4.83	3.11	1.53	5.27	4.54	3.14	0.80	231.20%
YoY %	55.31%	103.27%	-70.97%	16.08%	44.59%	292.50%	-	-
Horiz. %	603.75%	388.75%	191.25%	658.75%	567.50%	392.50%	100.00%	-
DY	2.99	2.86	0.00	12.00	6.25	0.00	0.00	-
YoY %	4.55%	0.00%	0.00%	92.00%	0.00%	0.00%	-	-
Horiz. %	47.84%	45.76%	0.00%	192.00%	100.00%	-	-	-
P/NAPS	3.01	3.11	3.25	2.83	2.49	2.44	5.98	-36.69%
YoY %	-3.22%	-4.31%	14.84%	13.65%	2.05%	-59.20%	-	-
Horiz. %	50.33%	52.01%	54.35%	47.32%	41.64%	40.80%	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