[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	7,710,224	5,525,385	3,432,836	1,687,285	5,863,392	4,360,348	2,833,301	94.56%
YoY %	39.54%	60.96%	103.45%	-71.22%	34.47%	53.90%	-	-
Horiz. %	272.13%	195.02%	121.16%	59.55%	206.95%	153.90%	100.00%	-
PBT	2,416,361	1,767,113	1,160,797	545,769	2,059,436	1,501,289	1,000,931	79.66%
YoY %	36.74%	52.23%	112.69%	-73.50%	37.18%	49.99%	-	-
Horiz. %	241.41%	176.55%	115.97%	54.53%	205.75%	149.99%	100.00%	-
Tax	-621,200	-433,276	-276,931	-138,525	-514,146	-382,804	-289,648	66.07%
YoY %	-43.37%	-56.46%	-99.91%	73.06%	-34.31%	-32.16%	-	-
Horiz. %	214.47%	149.59%	95.61%	47.83%	177.51%	132.16%	100.00%	-
NP	1,795,161	1,333,837	883,866	407,244	1,545,290	1,118,485	711,283	85.05%
YoY %	34.59%	50.91%	117.04%	-73.65%	38.16%	57.25%	-	-
Horiz. %	252.38%	187.53%	124.26%	57.25%	217.25%	157.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,726,688	1,281,625	845,310	388,408	1,459,139	1,059,147	711,283	80.33%
YoY %	34.73%	51.62%	117.63%	-73.38%	37.77%	48.91%	-	-
Horiz. %	242.76%	180.18%	118.84%	54.61%	205.14%	148.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	24.52%	23.86%	25.38%	24.97%	25.50%	28.94%	-
YoY %	4.85%	2.77%	-5.99%	1.64%	-2.08%	-11.89%	-	-
Horiz. %	88.84%	84.73%	82.45%	87.70%	86.28%	88.11%	100.00%	-
Total Cost	5,915,063	4,191,548	2,548,970	1,280,041	4,318,102	3,241,863	2,122,018	97.69%
YoY %	41.12%	64.44%	99.13%	-70.36%	33.20%	52.77%	-	-
Horiz. %	278.75%	197.53%	120.12%	60.32%	203.49%	152.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,967,840	8,386,127	8,369,750	8,536,626	8,526,918	7,288,595	7,362,793	14.00%
YoY %	6.94%	0.20%	-1.95%	0.11%	16.99%	-1.01%	-	-
Horiz. %	121.80%	113.90%	113.68%	115.94%	115.81%	98.99%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	1,988,508	661,653	660,856	-	1,803,424	655,007	654,354	109.37%
YoY %	200.54%	0.12%	0.00%	-	175.33%	0.10%	-	-
Horiz. %	303.89%	101.12%	100.99%	-	275.60%	100.10%	100.00%	-
Div Payout %	115.16%	51.63%	78.18%	-	123.60%	61.84%	92.00%	-
YoY %	123.05%	-33.96%	0.00%	-	99.87%	-32.78%	-	-
Horiz. %	125.17%	56.12%	84.98%	-	134.35%	67.22%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	8,967,840	8,386,127	8,369,750	8,536,626	8,526,918	7,288,595	7,362,793	14.00%
YoY %	6.94%	0.20%	-1.95%	0.11%	16.99%	-1.01%	-	-
Horiz. %	121.80%	113.90%	113.68%	115.94%	115.81%	98.99%	100.00%	-
NOSH	3,314,180	3,308,267	3,304,283	3,301,093	3,278,953	3,275,037	3,271,770	0.85%
YoY %	0.18%	0.12%	0.10%	0.68%	0.12%	0.10%	-	-
Horiz. %	101.30%	101.12%	100.99%	100.90%	100.22%	100.10%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	23.28%	24.14%	25.75%	24.14%	26.35%	25.65%	25.10%	-
YoY %	-3.56%	-6.25%	6.67%	-8.39%	2.73%	2.19%	-	-
Horiz. %	92.75%	96.18%	102.59%	96.18%	104.98%	102.19%	100.00%	-
ROE	19.25%	15.28%	10.10%	4.55%	17.11%	14.53%	9.66%	-
YoY %	25.98%	51.29%	121.98%	-73.41%	17.76%	50.41%	-	-
Horiz. %	199.28%	158.18%	104.55%	47.10%	177.12%	150.41%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	232.64	167.02	103.89	51.11	178.82	133.14	86.60	92.89%
YoY %	39.29%	60.77%	103.27%	-71.42%	34.31%	53.74%	-	-
Horiz. %	268.64%	192.86%	119.97%	59.02%	206.49%	153.74%	100.00%	-
EPS	52.10	38.74	25.58	11.77	44.50	32.34	21.74	78.79%
YoY %	34.49%	51.45%	117.33%	-73.55%	37.60%	48.76%	-	-
Horiz. %	239.65%	178.20%	117.66%	54.14%	204.69%	148.76%	100.00%	-
DPS	60.00	20.00	20.00	0.00	55.00	20.00	20.00	107.59%
YoY %	200.00%	0.00%	0.00%	0.00%	175.00%	0.00%	-	-
Horiz. %	300.00%	100.00%	100.00%	0.00%	275.00%	100.00%	100.00%	-
NAPS	2.7059	2.5349	2.533	2.586	2.6005	2.2255	2.2504	13.03%
YoY %	6.75%	0.08%	-2.05%	-0.56%	16.85%	-1.11%	-	-
Horiz. %	120.24%	112.64%	112.56%	114.91%	115.56%	98.89%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,301,093
RPS	39.72	28.47	17.69	8.69	30.21	22.46	14.60	94.52%
YoY %	39.52%	60.94%	103.57%	-71.23%	34.51%	53.84%	-	-
Horiz. %	272.05%	195.00%	121.16%	59.52%	206.92%	153.84%	100.00%	-
EPS	8.90	6.60	4.35	2.00	7.52	5.46	3.66	80.53%
YoY %	34.85%	51.72%	117.50%	-73.40%	37.73%	49.18%	-	-
Horiz. %	243.17%	180.33%	118.85%	54.64%	205.46%	149.18%	100.00%	-
DPS	10.24	3.41	3.40	0.00	9.29	3.37	3.37	109.36%
YoY %	200.29%	0.29%	0.00%	0.00%	175.67%	0.00%	-	-
Horiz. %	303.86%	101.19%	100.89%	0.00%	275.67%	100.00%	100.00%	-
NAPS	0.462	0.432	0.4312	0.4398	0.4393	0.3755	0.3793	14.01%
YoY %	6.94%	0.19%	-1.96%	0.11%	16.99%	-1.00%	-	-
Horiz. %	121.80%	113.89%	113.68%	115.95%	115.82%	99.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	7.75	6.85	6.35	6.55	6.55	6.75	6.70	-
P/RPS	3.33	4.10	6.11	12.81	3.66	5.07	7.74	-42.92%
YoY %	-18.78%	-32.90%	-52.30%	250.00%	-27.81%	-34.50%	-	-
Horiz. %	43.02%	52.97%	78.94%	165.50%	47.29%	65.50%	100.00%	-
P/EPS	14.88	17.68	24.82	55.67	14.72	20.87	30.82	-38.37%
YoY %	-15.84%	-28.77%	-55.42%	278.19%	-29.47%	-32.28%	-	-
Horiz. %	48.28%	57.37%	80.53%	180.63%	47.76%	67.72%	100.00%	-
EY	6.72	5.66	4.03	1.80	6.79	4.79	3.24	62.41%
YoY %	18.73%	40.45%	123.89%	-73.49%	41.75%	47.84%	-	-
Horiz. %	207.41%	174.69%	124.38%	55.56%	209.57%	147.84%	100.00%	-
DY	7.74	2.92	3.15	0.00	8.40	2.96	2.99	88.20%
YoY %	165.07%	-7.30%	0.00%	0.00%	183.78%	-1.00%	-	-
Horiz. %	258.86%	97.66%	105.35%	0.00%	280.94%	99.00%	100.00%	-
P/NAPS	2.86	2.70	2.51	2.53	2.52	3.03	2.98	-2.69%
YoY %	5.93%	7.57%	-0.79%	0.40%	-16.83%	1.68%	-	-
Horiz. %	95.97%	90.60%	84.23%	84.90%	84.56%	101.68%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/01/07	17/10/06	20/07/06	18/04/06	23/01/06	18/10/05	21/07/05	-
Price	8.50	6.65	6.45	6.65	6.60	6.70	7.00	-
P/RPS	3.65	3.98	6.21	13.01	3.69	5.03	8.08	-41.04%
YoY %	-8.29%	-35.91%	-52.27%	252.57%	-26.64%	-37.75%	-	-
Horiz. %	45.17%	49.26%	76.86%	161.01%	45.67%	62.25%	100.00%	-
P/EPS	16.31	17.17	25.21	56.52	14.83	20.72	32.20	-36.37%
YoY %	-5.01%	-31.89%	-55.40%	281.12%	-28.43%	-35.65%	-	-
Horiz. %	50.65%	53.32%	78.29%	175.53%	46.06%	64.35%	100.00%	-
EY	6.13	5.83	3.97	1.77	6.74	4.83	3.11	57.01%
YoY %	5.15%	46.85%	124.29%	-73.74%	39.54%	55.31%	-	-
Horiz. %	197.11%	187.46%	127.65%	56.91%	216.72%	155.31%	100.00%	-
DY	7.06	3.01	3.10	0.00	8.33	2.99	2.86	82.35%
YoY %	134.55%	-2.90%	0.00%	0.00%	178.60%	4.55%	-	-
Horiz. %	246.85%	105.24%	108.39%	0.00%	291.26%	104.55%	100.00%	-
P/NAPS	3.14	2.62	2.55	2.57	2.54	3.01	3.11	0.64%
YoY %	19.85%	2.75%	-0.78%	1.18%	-15.61%	-3.22%	-	-
Horiz. %	100.96%	84.24%	81.99%	82.64%	81.67%	96.78%	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