[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	7,220,116	4,782,081	2,431,461	10,500,307	7,942,750	5,151,591	2,636,012	95.64%
YoY %	50.98%	96.68%	-76.84%	32.20%	54.18%	95.43%	-	-
Horiz. %	273.90%	181.41%	92.24%	398.34%	301.32%	195.43%	100.00%	-
PBT	2,421,218	1,564,710	744,928	3,379,188	2,566,245	1,762,198	970,632	83.82%
YoY %	54.74%	110.05%	-77.96%	31.68%	45.63%	81.55%	-	-
Horiz. %	249.45%	161.21%	76.75%	348.14%	264.39%	181.55%	100.00%	-
Tax	-558,041	-348,958	-149,115	-756,528	-600,192	-423,672	-239,130	75.84%
YoY %	-59.92%	-134.02%	80.29%	-26.05%	-41.66%	-77.17%	-	-
Horiz. %	233.36%	145.93%	62.36%	316.37%	250.99%	177.17%	100.00%	-
NP	1,863,177	1,215,752	595,813	2,622,660	1,966,053	1,338,526	731,502	86.39%
YoY %	53.25%	104.05%	-77.28%	33.40%	46.88%	82.98%	-	-
Horiz. %	254.71%	166.20%	81.45%	358.53%	268.77%	182.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,839,071	1,200,026	589,285	2,581,237	1,927,262	1,310,922	717,387	87.20%
YoY %	53.25%	103.64%	-77.17%	33.93%	47.02%	82.74%	-	-
Horiz. %	256.36%	167.28%	82.14%	359.81%	268.65%	182.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	22.30%	20.02%	22.39%	23.39%	24.04%	24.64%	-
YoY %	3.36%	11.39%	-10.59%	-4.28%	-2.70%	-2.44%	-	-
Horiz. %	93.55%	90.50%	81.25%	90.87%	94.93%	97.56%	100.00%	-
Total Cost	5,356,939	3,566,329	1,835,648	7,877,647	5,976,697	3,813,065	1,904,510	99.13%
YoY %	50.21%	94.28%	-76.70%	31.81%	56.74%	100.21%	-	-
Horiz. %	281.28%	187.26%	96.38%	413.63%	313.82%	200.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,225,590	10,214,905	9,406,596	9,535,779	9,181,001	9,365,980	8,752,859	10.91%
YoY %	0.10%	8.59%	-1.35%	3.86%	-1.98%	7.00%	-	-
Horiz. %	116.83%	116.70%	107.47%	108.94%	104.89%	107.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	1,028,179	1,024,495	-	1,845,418	1,006,578	1,006,337	-	-
YoY %	0.36%	0.00%	-	83.34%	0.02%	0.00%	-	-
Horiz. %	102.17%	101.80%	-	183.38%	100.02%	100.00%	-	-
Div Payout %	55.91%	85.37%	-	71.49%	52.23%	76.77%	-	-
YoY %	-34.51%	0.00%	-	36.88%	-31.97%	0.00%	-	-
Horiz. %	72.83%	111.20%	-	93.12%	68.03%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	10,225,590	10,214,905	9,406,596	9,535,779	9,181,001	9,365,980	8,752,859	10.91%
YoY %	0.10%	8.59%	-1.35%	3.86%	-1.98%	7.00%	-	-
Horiz. %	116.83%	116.70%	107.47%	108.94%	104.89%	107.00%	100.00%	-
NOSH	3,427,266	3,414,985	3,378,927	3,355,306	3,355,261	3,354,457	3,353,843	1.45%
YoY %	0.36%	1.07%	0.70%	0.00%	0.02%	0.02%	-	-
Horiz. %	102.19%	101.82%	100.75%	100.04%	100.04%	100.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	25.81%	25.42%	24.50%	24.98%	24.75%	25.98%	27.75%	-
YoY %	1.53%	3.76%	-1.92%	0.93%	-4.73%	-6.38%	-	-
Horiz. %	93.01%	91.60%	88.29%	90.02%	89.19%	93.62%	100.00%	-
ROE	17.98%	11.75%	6.26%	27.07%	20.99%	14.00%	8.20%	-
YoY %	53.02%	87.70%	-76.87%	28.97%	49.93%	70.73%	-	-
Horiz. %	219.27%	143.29%	76.34%	330.12%	255.98%	170.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	210.67	140.03	71.96	312.95	236.73	153.57	78.60	92.83%
YoY %	50.45%	94.59%	-77.01%	32.20%	54.15%	95.38%	-	-
Horiz. %	268.03%	178.16%	91.55%	398.16%	301.18%	195.38%	100.00%	-
EPS	53.66	35.14	17.44	76.93	57.44	39.08	21.39	84.52%
YoY %	52.70%	101.49%	-77.33%	33.93%	46.98%	82.70%	-	-
Horiz. %	250.86%	164.28%	81.53%	359.65%	268.54%	182.70%	100.00%	-
DPS	30.00	30.00	0.00	55.00	30.00	30.00	0.00	-
YoY %	0.00%	0.00%	0.00%	83.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	183.33%	100.00%	100.00%	-	-
NAPS	2.9836	2.9912	2.7839	2.842	2.7363	2.7921	2.6098	9.32%
YoY %	-0.25%	7.45%	-2.04%	3.86%	-2.00%	6.99%	-	-
Horiz. %	114.32%	114.61%	106.67%	108.90%	104.85%	106.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,355,438
RPS	37.20	24.64	12.53	54.10	40.92	26.54	13.58	95.65%
YoY %	50.97%	96.65%	-76.84%	32.21%	54.18%	95.43%	-	-
Horiz. %	273.93%	181.44%	92.27%	398.38%	301.33%	195.43%	100.00%	-
EPS	9.47	6.18	3.04	13.30	9.93	6.75	3.70	87.00%
YoY %	53.24%	103.29%	-77.14%	33.94%	47.11%	82.43%	-	-
Horiz. %	255.95%	167.03%	82.16%	359.46%	268.38%	182.43%	100.00%	-
DPS	5.30	5.28	0.00	9.51	5.19	5.18	0.00	-
YoY %	0.38%	0.00%	0.00%	83.24%	0.19%	0.00%	-	-
Horiz. %	102.32%	101.93%	0.00%	183.59%	100.19%	100.00%	-	-
NAPS	0.5268	0.5263	0.4846	0.4913	0.473	0.4825	0.4509	10.91%
YoY %	0.10%	8.61%	-1.36%	3.87%	-1.97%	7.01%	-	-
Horiz. %	116.83%	116.72%	107.47%	108.96%	104.90%	107.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	10.20	9.05	7.55	8.85	10.00	10.40	10.50	-
P/RPS	4.84	6.46	10.49	2.83	4.22	6.77	13.36	-49.14%
YoY %	-25.08%	-38.42%	270.67%	-32.94%	-37.67%	-49.33%	-	-
Horiz. %	36.23%	48.35%	78.52%	21.18%	31.59%	50.67%	100.00%	-
P/EPS	19.01	25.75	43.29	11.50	17.41	26.61	49.09	-46.84%
YoY %	-26.17%	-40.52%	276.43%	-33.95%	-34.57%	-45.79%	-	-
Horiz. %	38.72%	52.45%	88.18%	23.43%	35.47%	54.21%	100.00%	-
EY	5.26	3.88	2.31	8.69	5.74	3.76	2.04	87.92%
YoY %	35.57%	67.97%	-73.42%	51.39%	52.66%	84.31%	-	-
Horiz. %	257.84%	190.20%	113.24%	425.98%	281.37%	184.31%	100.00%	-
DY	2.94	3.31	0.00	6.21	3.00	2.88	0.00	-
YoY %	-11.18%	0.00%	0.00%	107.00%	4.17%	0.00%	-	-
Horiz. %	102.08%	114.93%	0.00%	215.62%	104.17%	100.00%	-	-
P/NAPS	3.42	3.03	2.71	3.11	3.65	3.72	4.02	-10.20%
YoY %	12.87%	11.81%	-12.86%	-14.79%	-1.88%	-7.46%	-	-
Horiz. %	85.07%	75.37%	67.41%	77.36%	90.80%	92.54%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	15/10/09	20/07/09	14/04/09	20/01/09	14/10/08	17/07/08	14/04/08	-
Price	10.62	10.30	8.45	8.70	9.05	10.30	10.90	-
P/RPS	5.04	7.36	11.74	2.78	3.82	6.71	13.87	-49.04%
YoY %	-31.52%	-37.31%	322.30%	-27.23%	-43.07%	-51.62%	-	-
Horiz. %	36.34%	53.06%	84.64%	20.04%	27.54%	48.38%	100.00%	-
P/EPS	19.79	29.31	48.45	11.31	15.76	26.36	50.96	-46.74%
YoY %	-32.48%	-39.50%	328.38%	-28.24%	-40.21%	-48.27%	-	-
Horiz. %	38.83%	57.52%	95.07%	22.19%	30.93%	51.73%	100.00%	-
EY	5.05	3.41	2.06	8.84	6.35	3.79	1.96	87.83%
YoY %	48.09%	65.53%	-76.70%	39.21%	67.55%	93.37%	-	-
Horiz. %	257.65%	173.98%	105.10%	451.02%	323.98%	193.37%	100.00%	-
DY	2.82	2.91	0.00	6.32	3.31	2.91	0.00	-
YoY %	-3.09%	0.00%	0.00%	90.94%	13.75%	0.00%	-	-
Horiz. %	96.91%	100.00%	0.00%	217.18%	113.75%	100.00%	-	-
P/NAPS	3.56	3.44	3.04	3.06	3.31	3.69	4.18	-10.14%
YoY %	3.49%	13.16%	-0.65%	-7.55%	-10.30%	-11.72%	-	-
Horiz. %	85.17%	82.30%	72.73%	73.21%	79.19%	88.28%	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