[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.88%
YoY- -2.48%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,064,403 5,187,020 2,507,759 9,715,568 7,220,116 4,782,081 2,431,461 122.23%
PBT 2,955,933 1,904,556 922,575 3,321,433 2,421,218 1,564,710 744,928 150.43%
Tax -716,951 -459,883 -224,921 -769,893 -558,041 -348,958 -149,115 184.59%
NP 2,238,982 1,444,673 697,654 2,551,540 1,863,177 1,215,752 595,813 141.51%
-
NP to SH 2,202,036 1,419,334 685,255 2,517,302 1,839,071 1,200,026 589,285 140.61%
-
Tax Rate 24.25% 24.15% 24.38% 23.18% 23.05% 22.30% 20.02% -
Total Cost 5,825,421 3,742,347 1,810,105 7,164,028 5,356,939 3,566,329 1,835,648 115.80%
-
Net Worth 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 9,406,596 18.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 873,546 872,684 - 1,888,319 1,028,179 1,024,495 - -
Div Payout % 39.67% 61.49% - 75.01% 55.91% 85.37% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,163,261 11,994,175 11,252,443 10,965,301 10,225,590 10,214,905 9,406,596 18.67%
NOSH 3,494,185 3,490,737 3,478,451 3,433,308 3,427,266 3,414,985 3,378,927 2.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.76% 27.85% 27.82% 26.26% 25.81% 25.42% 24.50% -
ROE 18.10% 11.83% 6.09% 22.96% 17.98% 11.75% 6.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 230.79 148.59 72.09 282.98 210.67 140.03 71.96 117.32%
EPS 63.02 40.66 19.70 73.32 53.66 35.14 17.44 135.29%
DPS 25.00 25.00 0.00 55.00 30.00 30.00 0.00 -
NAPS 3.481 3.436 3.2349 3.1938 2.9836 2.9912 2.7839 16.04%
Adjusted Per Share Value based on latest NOSH - 3,451,557
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.53 26.71 12.92 50.04 37.19 24.63 12.52 122.25%
EPS 11.34 7.31 3.53 12.96 9.47 6.18 3.03 140.86%
DPS 4.50 4.49 0.00 9.73 5.30 5.28 0.00 -
NAPS 0.6264 0.6177 0.5795 0.5647 0.5266 0.5261 0.4845 18.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 12.56 11.90 11.64 11.30 10.20 9.05 7.55 -
P/RPS 5.44 8.01 16.15 3.99 4.84 6.46 10.49 -35.42%
P/EPS 19.93 29.27 59.09 15.41 19.01 25.75 43.29 -40.34%
EY 5.02 3.42 1.69 6.49 5.26 3.88 2.31 67.69%
DY 1.99 2.10 0.00 4.87 2.94 3.31 0.00 -
P/NAPS 3.61 3.46 3.60 3.54 3.42 3.03 2.71 21.04%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/10/10 20/07/10 15/04/10 20/01/10 15/10/09 20/07/09 14/04/09 -
Price 12.58 12.20 12.04 12.08 10.62 10.30 8.45 -
P/RPS 5.45 8.21 16.70 4.27 5.04 7.36 11.74 -40.01%
P/EPS 19.96 30.00 61.12 16.48 19.79 29.31 48.45 -44.60%
EY 5.01 3.33 1.64 6.07 5.05 3.41 2.06 80.75%
DY 1.99 2.05 0.00 4.55 2.82 2.91 0.00 -
P/NAPS 3.61 3.55 3.72 3.78 3.56 3.44 3.04 12.12%

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