[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	9,715,568	7,220,116	4,782,081	2,431,461	10,500,307	7,942,750	5,151,591	52.46%
YoY %	34.56%	50.98%	96.68%	-76.84%	32.20%	54.18%	-	-
Horiz. %	188.59%	140.15%	92.83%	47.20%	203.83%	154.18%	100.00%	-
PBT	3,321,433	2,421,218	1,564,710	744,928	3,379,188	2,566,245	1,762,198	52.40%
YoY %	37.18%	54.74%	110.05%	-77.96%	31.68%	45.63%	-	-
Horiz. %	188.48%	137.40%	88.79%	42.27%	191.76%	145.63%	100.00%	-
Tax	-769,893	-558,041	-348,958	-149,115	-756,528	-600,192	-423,672	48.75%
YoY %	-37.96%	-59.92%	-134.02%	80.29%	-26.05%	-41.66%	-	-
Horiz. %	181.72%	131.72%	82.37%	35.20%	178.56%	141.66%	100.00%	-
NP	2,551,540	1,863,177	1,215,752	595,813	2,622,660	1,966,053	1,338,526	53.55%
YoY %	36.95%	53.25%	104.05%	-77.28%	33.40%	46.88%	-	-
Horiz. %	190.62%	139.20%	90.83%	44.51%	195.94%	146.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,517,302	1,839,071	1,200,026	589,285	2,581,237	1,927,262	1,310,922	54.30%
YoY %	36.88%	53.25%	103.64%	-77.17%	33.93%	47.02%	-	-
Horiz. %	192.03%	140.29%	91.54%	44.95%	196.90%	147.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.18%	23.05%	22.30%	20.02%	22.39%	23.39%	24.04%	-
YoY %	0.56%	3.36%	11.39%	-10.59%	-4.28%	-2.70%	-	-
Horiz. %	96.42%	95.88%	92.76%	83.28%	93.14%	97.30%	100.00%	-
Total Cost	7,164,028	5,356,939	3,566,329	1,835,648	7,877,647	5,976,697	3,813,065	52.08%
YoY %	33.73%	50.21%	94.28%	-76.70%	31.81%	56.74%	-	-
Horiz. %	187.88%	140.49%	93.53%	48.14%	206.60%	156.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,965,301	10,225,590	10,214,905	9,406,596	9,535,779	9,181,001	9,365,980	11.05%
YoY %	7.23%	0.10%	8.59%	-1.35%	3.86%	-1.98%	-	-
Horiz. %	117.08%	109.18%	109.06%	100.43%	101.81%	98.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,888,319	1,028,179	1,024,495	-	1,845,418	1,006,578	1,006,337	51.95%
YoY %	83.66%	0.36%	0.00%	-	83.34%	0.02%	-	-
Horiz. %	187.64%	102.17%	101.80%	-	183.38%	100.02%	100.00%	-
Div Payout %	75.01%	55.91%	85.37%	-	71.49%	52.23%	76.77%	-
YoY %	34.16%	-34.51%	0.00%	-	36.88%	-31.97%	-	-
Horiz. %	97.71%	72.83%	111.20%	-	93.12%	68.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	10,965,301	10,225,590	10,214,905	9,406,596	9,535,779	9,181,001	9,365,980	11.05%
YoY %	7.23%	0.10%	8.59%	-1.35%	3.86%	-1.98%	-	-
Horiz. %	117.08%	109.18%	109.06%	100.43%	101.81%	98.02%	100.00%	-
NOSH	3,433,308	3,427,266	3,414,985	3,378,927	3,355,306	3,355,261	3,354,457	1.55%
YoY %	0.18%	0.36%	1.07%	0.70%	0.00%	0.02%	-	-
Horiz. %	102.35%	102.17%	101.80%	100.73%	100.03%	100.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	26.26%	25.81%	25.42%	24.50%	24.98%	24.75%	25.98%	-
YoY %	1.74%	1.53%	3.76%	-1.92%	0.93%	-4.73%	-	-
Horiz. %	101.08%	99.35%	97.84%	94.30%	96.15%	95.27%	100.00%	-
ROE	22.96%	17.98%	11.75%	6.26%	27.07%	20.99%	14.00%	-
YoY %	27.70%	53.02%	87.70%	-76.87%	28.97%	49.93%	-	-
Horiz. %	164.00%	128.43%	83.93%	44.71%	193.36%	149.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	282.98	210.67	140.03	71.96	312.95	236.73	153.57	50.13%
YoY %	34.32%	50.45%	94.59%	-77.01%	32.20%	54.15%	-	-
Horiz. %	184.27%	137.18%	91.18%	46.86%	203.78%	154.15%	100.00%	-
EPS	73.32	53.66	35.14	17.44	76.93	57.44	39.08	51.94%
YoY %	36.64%	52.70%	101.49%	-77.33%	33.93%	46.98%	-	-
Horiz. %	187.62%	137.31%	89.92%	44.63%	196.85%	146.98%	100.00%	-
DPS	55.00	30.00	30.00	0.00	55.00	30.00	30.00	49.62%
YoY %	83.33%	0.00%	0.00%	0.00%	83.33%	0.00%	-	-
Horiz. %	183.33%	100.00%	100.00%	0.00%	183.33%	100.00%	100.00%	-
NAPS	3.1938	2.9836	2.9912	2.7839	2.842	2.7363	2.7921	9.34%
YoY %	7.05%	-0.25%	7.45%	-2.04%	3.86%	-2.00%	-	-
Horiz. %	114.39%	106.86%	107.13%	99.71%	101.79%	98.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,378,927
RPS	50.04	37.19	24.63	12.52	54.08	40.91	26.53	52.48%
YoY %	34.55%	50.99%	96.73%	-76.85%	32.19%	54.20%	-	-
Horiz. %	188.62%	140.18%	92.84%	47.19%	203.84%	154.20%	100.00%	-
EPS	12.96	9.47	6.18	3.03	13.29	9.93	6.75	54.29%
YoY %	36.85%	53.24%	103.96%	-77.20%	33.84%	47.11%	-	-
Horiz. %	192.00%	140.30%	91.56%	44.89%	196.89%	147.11%	100.00%	-
DPS	9.73	5.30	5.28	0.00	9.50	5.18	5.18	52.06%
YoY %	83.58%	0.38%	0.00%	0.00%	83.40%	0.00%	-	-
Horiz. %	187.84%	102.32%	101.93%	0.00%	183.40%	100.00%	100.00%	-
NAPS	0.5647	0.5266	0.5261	0.4845	0.4911	0.4728	0.4824	11.04%
YoY %	7.24%	0.10%	8.59%	-1.34%	3.87%	-1.99%	-	-
Horiz. %	117.06%	109.16%	109.06%	100.44%	101.80%	98.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	11.30	10.20	9.05	7.55	8.85	10.00	10.40	-
P/RPS	3.99	4.84	6.46	10.49	2.83	4.22	6.77	-29.63%
YoY %	-17.56%	-25.08%	-38.42%	270.67%	-32.94%	-37.67%	-	-
Horiz. %	58.94%	71.49%	95.42%	154.95%	41.80%	62.33%	100.00%	-
P/EPS	15.41	19.01	25.75	43.29	11.50	17.41	26.61	-30.45%
YoY %	-18.94%	-26.17%	-40.52%	276.43%	-33.95%	-34.57%	-	-
Horiz. %	57.91%	71.44%	96.77%	162.68%	43.22%	65.43%	100.00%	-
EY	6.49	5.26	3.88	2.31	8.69	5.74	3.76	43.74%
YoY %	23.38%	35.57%	67.97%	-73.42%	51.39%	52.66%	-	-
Horiz. %	172.61%	139.89%	103.19%	61.44%	231.12%	152.66%	100.00%	-
DY	4.87	2.94	3.31	0.00	6.21	3.00	2.88	41.79%
YoY %	65.65%	-11.18%	0.00%	0.00%	107.00%	4.17%	-	-
Horiz. %	169.10%	102.08%	114.93%	0.00%	215.62%	104.17%	100.00%	-
P/NAPS	3.54	3.42	3.03	2.71	3.11	3.65	3.72	-3.24%
YoY %	3.51%	12.87%	11.81%	-12.86%	-14.79%	-1.88%	-	-
Horiz. %	95.16%	91.94%	81.45%	72.85%	83.60%	98.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/01/10	15/10/09	20/07/09	14/04/09	20/01/09	14/10/08	17/07/08	-
Price	12.08	10.62	10.30	8.45	8.70	9.05	10.30	-
P/RPS	4.27	5.04	7.36	11.74	2.78	3.82	6.71	-25.95%
YoY %	-15.28%	-31.52%	-37.31%	322.30%	-27.23%	-43.07%	-	-
Horiz. %	63.64%	75.11%	109.69%	174.96%	41.43%	56.93%	100.00%	-
P/EPS	16.48	19.79	29.31	48.45	11.31	15.76	26.36	-26.82%
YoY %	-16.73%	-32.48%	-39.50%	328.38%	-28.24%	-40.21%	-	-
Horiz. %	62.52%	75.08%	111.19%	183.80%	42.91%	59.79%	100.00%	-
EY	6.07	5.05	3.41	2.06	8.84	6.35	3.79	36.77%
YoY %	20.20%	48.09%	65.53%	-76.70%	39.21%	67.55%	-	-
Horiz. %	160.16%	133.25%	89.97%	54.35%	233.25%	167.55%	100.00%	-
DY	4.55	2.82	2.91	0.00	6.32	3.31	2.91	34.60%
YoY %	61.35%	-3.09%	0.00%	0.00%	90.94%	13.75%	-	-
Horiz. %	156.36%	96.91%	100.00%	0.00%	217.18%	113.75%	100.00%	-
P/NAPS	3.78	3.56	3.44	3.04	3.06	3.31	3.69	1.61%
YoY %	6.18%	3.49%	13.16%	-0.65%	-7.55%	-10.30%	-	-
Horiz. %	102.44%	96.48%	93.22%	82.38%	82.93%	89.70%	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