[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
18-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.0%
YoY- 29.01%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,756,360 9,434,727 6,162,261 2,991,607 11,035,597 8,064,403 5,187,020 81.89%
PBT 4,877,939 3,666,132 2,434,988 1,173,068 4,086,197 2,955,933 1,904,556 86.87%
Tax -1,153,436 -864,088 -574,000 -278,052 -987,120 -716,951 -459,883 84.29%
NP 3,724,503 2,802,044 1,860,988 895,016 3,099,077 2,238,982 1,444,673 87.69%
-
NP to SH 3,684,289 2,770,897 1,838,944 884,061 3,048,224 2,202,036 1,419,334 88.54%
-
Tax Rate 23.65% 23.57% 23.57% 23.70% 24.16% 24.25% 24.15% -
Total Cost 9,031,857 6,632,683 4,301,273 2,096,591 7,936,520 5,825,421 3,742,347 79.63%
-
Net Worth 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 19.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,680,969 700,382 700,442 - 2,027,953 873,546 872,684 54.62%
Div Payout % 45.63% 25.28% 38.09% - 66.53% 39.67% 61.49% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,721,970 10,505,734 10,506,637 10,507,922 13,011,769 12,163,261 11,994,175 19.71%
NOSH 3,502,020 3,501,911 3,502,212 3,502,640 3,496,471 3,494,185 3,490,737 0.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.20% 29.70% 30.20% 29.92% 28.08% 27.76% 27.85% -
ROE 23.43% 26.38% 17.50% 8.41% 23.43% 18.10% 11.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 364.26 269.42 175.95 85.41 315.62 230.79 148.59 81.51%
EPS 105.20 79.12 52.51 25.24 87.18 63.02 40.66 88.13%
DPS 48.00 20.00 20.00 0.00 58.00 25.00 25.00 54.29%
NAPS 4.4894 3.00 3.00 3.00 3.7214 3.481 3.436 19.45%
Adjusted Per Share Value based on latest NOSH - 3,502,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.72 48.61 31.75 15.41 56.85 41.55 26.72 81.91%
EPS 18.98 14.28 9.47 4.55 15.70 11.34 7.31 88.58%
DPS 8.66 3.61 3.61 0.00 10.45 4.50 4.50 54.53%
NAPS 0.81 0.5412 0.5413 0.5413 0.6703 0.6266 0.6179 19.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.38 12.20 13.30 13.12 13.02 12.56 11.90 -
P/RPS 3.67 4.53 7.56 15.36 4.13 5.44 8.01 -40.48%
P/EPS 12.72 15.42 25.33 51.98 14.93 19.93 29.27 -42.53%
EY 7.86 6.49 3.95 1.92 6.70 5.02 3.42 73.88%
DY 3.59 1.64 1.50 0.00 4.45 1.99 2.10 42.83%
P/NAPS 2.98 4.07 4.43 4.37 3.50 3.61 3.46 -9.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/01/12 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 -
Price 13.52 12.50 13.36 13.06 13.34 12.58 12.20 -
P/RPS 3.71 4.64 7.59 15.29 4.23 5.45 8.21 -41.02%
P/EPS 12.85 15.80 25.44 51.74 15.30 19.96 30.00 -43.08%
EY 7.78 6.33 3.93 1.93 6.54 5.01 3.33 75.80%
DY 3.55 1.60 1.50 0.00 4.35 1.99 2.05 44.06%
P/NAPS 3.01 4.17 4.45 4.35 3.58 3.61 3.55 -10.39%

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