[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	10,500,307	7,942,750	5,151,591	2,636,012	9,557,599	6,984,520	4,570,046	73.68%
YoY %	32.20%	54.18%	95.43%	-72.42%	36.84%	52.83%	-	-
Horiz. %	229.76%	173.80%	112.73%	57.68%	209.14%	152.83%	100.00%	-
PBT	3,379,188	2,566,245	1,762,198	970,632	3,003,638	2,182,437	1,408,013	78.77%
YoY %	31.68%	45.63%	81.55%	-67.68%	37.63%	55.00%	-	-
Horiz. %	240.00%	182.26%	125.15%	68.94%	213.32%	155.00%	100.00%	-
Tax	-756,528	-600,192	-423,672	-239,130	-801,852	-588,494	-377,009	58.75%
YoY %	-26.05%	-41.66%	-77.17%	70.18%	-36.25%	-56.10%	-	-
Horiz. %	200.67%	159.20%	112.38%	63.43%	212.69%	156.10%	100.00%	-
NP	2,622,660	1,966,053	1,338,526	731,502	2,201,786	1,593,943	1,031,004	85.81%
YoY %	33.40%	46.88%	82.98%	-66.78%	38.13%	54.60%	-	-
Horiz. %	254.38%	190.69%	129.83%	70.95%	213.56%	154.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,581,237	1,927,262	1,310,922	717,387	2,123,915	1,543,955	1,000,328	87.58%
YoY %	33.93%	47.02%	82.74%	-66.22%	37.56%	54.34%	-	-
Horiz. %	258.04%	192.66%	131.05%	71.72%	212.32%	154.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.39%	23.39%	24.04%	24.64%	26.70%	26.96%	26.78%	-
YoY %	-4.28%	-2.70%	-2.44%	-7.72%	-0.96%	0.67%	-	-
Horiz. %	83.61%	87.34%	89.77%	92.01%	99.70%	100.67%	100.00%	-
Total Cost	7,877,647	5,976,697	3,813,065	1,904,510	7,355,813	5,390,577	3,539,042	70.06%
YoY %	31.81%	56.74%	100.21%	-74.11%	36.46%	52.32%	-	-
Horiz. %	222.59%	168.88%	107.74%	53.81%	207.85%	152.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,535,779	9,181,001	9,365,980	8,752,859	9,345,226	8,830,939	9,053,287	3.50%
YoY %	3.86%	-1.98%	7.00%	-6.34%	5.82%	-2.46%	-	-
Horiz. %	105.33%	101.41%	103.45%	96.68%	103.22%	97.54%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	1,845,418	1,006,578	1,006,337	-	2,514,500	838,741	838,919	68.73%
YoY %	83.34%	0.02%	0.00%	-	199.79%	-0.02%	-	-
Horiz. %	219.98%	119.99%	119.96%	-	299.73%	99.98%	100.00%	-
Div Payout %	71.49%	52.23%	76.77%	-	118.39%	54.32%	83.86%	-
YoY %	36.88%	-31.97%	0.00%	-	117.95%	-35.23%	-	-
Horiz. %	85.25%	62.28%	91.55%	-	141.18%	64.77%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	9,535,779	9,181,001	9,365,980	8,752,859	9,345,226	8,830,939	9,053,287	3.50%
YoY %	3.86%	-1.98%	7.00%	-6.34%	5.82%	-2.46%	-	-
Horiz. %	105.33%	101.41%	103.45%	96.68%	103.22%	97.54%	100.00%	-
NOSH	3,355,306	3,355,261	3,354,457	3,353,843	3,352,667	3,354,965	3,355,679	-0.00%
YoY %	0.00%	0.02%	0.02%	0.04%	-0.07%	-0.02%	-	-
Horiz. %	99.99%	99.99%	99.96%	99.95%	99.91%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	24.98%	24.75%	25.98%	27.75%	23.04%	22.82%	22.56%	-
YoY %	0.93%	-4.73%	-6.38%	20.44%	0.96%	1.15%	-	-
Horiz. %	110.73%	109.71%	115.16%	123.01%	102.13%	101.15%	100.00%	-
ROE	27.07%	20.99%	14.00%	8.20%	22.73%	17.48%	11.05%	-
YoY %	28.97%	49.93%	70.73%	-63.92%	30.03%	58.19%	-	-
Horiz. %	244.98%	189.95%	126.70%	74.21%	205.70%	158.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	312.95	236.73	153.57	78.60	285.07	208.18	136.19	73.69%
YoY %	32.20%	54.15%	95.38%	-72.43%	36.93%	52.86%	-	-
Horiz. %	229.79%	173.82%	112.76%	57.71%	209.32%	152.86%	100.00%	-
EPS	76.93	57.44	39.08	21.39	63.35	46.02	29.81	87.60%
YoY %	33.93%	46.98%	82.70%	-66.24%	37.66%	54.38%	-	-
Horiz. %	258.07%	192.69%	131.10%	71.75%	212.51%	154.38%	100.00%	-
DPS	55.00	30.00	30.00	0.00	75.00	25.00	25.00	68.75%
YoY %	83.33%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	220.00%	120.00%	120.00%	0.00%	300.00%	100.00%	100.00%	-
NAPS	2.842	2.7363	2.7921	2.6098	2.7874	2.6322	2.6979	3.51%
YoY %	3.86%	-2.00%	6.99%	-6.37%	5.90%	-2.44%	-	-
Horiz. %	105.34%	101.42%	103.49%	96.73%	103.32%	97.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,353,843
RPS	54.10	40.92	26.54	13.58	49.24	35.98	23.54	73.71%
YoY %	32.21%	54.18%	95.43%	-72.42%	36.85%	52.85%	-	-
Horiz. %	229.82%	173.83%	112.74%	57.69%	209.18%	152.85%	100.00%	-
EPS	13.30	9.93	6.75	3.70	10.94	7.95	5.15	87.69%
YoY %	33.94%	47.11%	82.43%	-66.18%	37.61%	54.37%	-	-
Horiz. %	258.25%	192.82%	131.07%	71.84%	212.43%	154.37%	100.00%	-
DPS	9.51	5.19	5.18	0.00	12.95	4.32	4.32	68.82%
YoY %	83.24%	0.19%	0.00%	0.00%	199.77%	0.00%	-	-
Horiz. %	220.14%	120.14%	119.91%	0.00%	299.77%	100.00%	100.00%	-
NAPS	0.4913	0.473	0.4825	0.4509	0.4814	0.455	0.4664	3.51%
YoY %	3.87%	-1.97%	7.01%	-6.34%	5.80%	-2.44%	-	-
Horiz. %	105.34%	101.42%	103.45%	96.68%	103.22%	97.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	8.85	10.00	10.40	10.50	11.00	9.95	9.80	-
P/RPS	2.83	4.22	6.77	13.36	3.86	4.78	7.20	-46.18%
YoY %	-32.94%	-37.67%	-49.33%	246.11%	-19.25%	-33.61%	-	-
Horiz. %	39.31%	58.61%	94.03%	185.56%	53.61%	66.39%	100.00%	-
P/EPS	11.50	17.41	26.61	49.09	17.36	21.62	32.87	-50.19%
YoY %	-33.95%	-34.57%	-45.79%	182.78%	-19.70%	-34.23%	-	-
Horiz. %	34.99%	52.97%	80.96%	149.35%	52.81%	65.77%	100.00%	-
EY	8.69	5.74	3.76	2.04	5.76	4.63	3.04	100.77%
YoY %	51.39%	52.66%	84.31%	-64.58%	24.41%	52.30%	-	-
Horiz. %	285.86%	188.82%	123.68%	67.11%	189.47%	152.30%	100.00%	-
DY	6.21	3.00	2.88	0.00	6.82	2.51	2.55	80.52%
YoY %	107.00%	4.17%	0.00%	0.00%	171.71%	-1.57%	-	-
Horiz. %	243.53%	117.65%	112.94%	0.00%	267.45%	98.43%	100.00%	-
P/NAPS	3.11	3.65	3.72	4.02	3.95	3.78	3.63	-9.75%
YoY %	-14.79%	-1.88%	-7.46%	1.77%	4.50%	4.13%	-	-
Horiz. %	85.67%	100.55%	102.48%	110.74%	108.82%	104.13%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/01/09	14/10/08	17/07/08	14/04/08	21/01/08	16/10/07	17/07/07	-
Price	8.70	9.05	10.30	10.90	11.00	10.30	9.80	-
P/RPS	2.78	3.82	6.71	13.87	3.86	4.95	7.20	-46.82%
YoY %	-27.23%	-43.07%	-51.62%	259.33%	-22.02%	-31.25%	-	-
Horiz. %	38.61%	53.06%	93.19%	192.64%	53.61%	68.75%	100.00%	-
P/EPS	11.31	15.76	26.36	50.96	17.36	22.38	32.87	-50.73%
YoY %	-28.24%	-40.21%	-48.27%	193.55%	-22.43%	-31.91%	-	-
Horiz. %	34.41%	47.95%	80.19%	155.03%	52.81%	68.09%	100.00%	-
EY	8.84	6.35	3.79	1.96	5.76	4.47	3.04	103.07%
YoY %	39.21%	67.55%	93.37%	-65.97%	28.86%	47.04%	-	-
Horiz. %	290.79%	208.88%	124.67%	64.47%	189.47%	147.04%	100.00%	-
DY	6.32	3.31	2.91	0.00	6.82	2.43	2.55	82.63%
YoY %	90.94%	13.75%	0.00%	0.00%	180.66%	-4.71%	-	-
Horiz. %	247.84%	129.80%	114.12%	0.00%	267.45%	95.29%	100.00%	-
P/NAPS	3.06	3.31	3.69	4.18	3.95	3.91	3.63	-10.71%
YoY %	-7.55%	-10.30%	-11.72%	5.82%	1.02%	7.71%	-	-
Horiz. %	84.30%	91.18%	101.65%	115.15%	108.82%	107.71%	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