[PBBANK] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	10,047,391	9,557,599	9,169,359	8,847,434	8,194,527	7,735,592	7,095,553	26.07%
YoY %	5.12%	4.23%	3.64%	7.97%	5.93%	9.02%	-	-
Horiz. %	141.60%	134.70%	129.23%	124.69%	115.49%	109.02%	100.00%	-
PBT	3,299,002	3,003,638	2,831,685	2,663,577	2,545,860	2,416,361	2,316,346	26.55%
YoY %	9.83%	6.07%	6.31%	4.62%	5.36%	4.32%	-	-
Horiz. %	142.42%	129.67%	122.25%	114.99%	109.91%	104.32%	100.00%	-
Tax	-856,756	-801,852	-776,418	-721,278	-666,901	-621,200	-563,029	32.26%
YoY %	-6.85%	-3.28%	-7.64%	-8.15%	-7.36%	-10.33%	-	-
Horiz. %	152.17%	142.42%	137.90%	128.11%	118.45%	110.33%	100.00%	-
NP	2,442,246	2,201,786	2,055,267	1,942,299	1,878,959	1,795,161	1,753,317	24.69%
YoY %	10.92%	7.13%	5.82%	3.37%	4.67%	2.39%	-	-
Horiz. %	139.29%	125.58%	117.22%	110.78%	107.17%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,365,084	2,123,915	1,989,018	1,881,706	1,814,498	1,726,688	1,674,292	25.86%
YoY %	11.35%	6.78%	5.70%	3.70%	5.09%	3.13%	-	-
Horiz. %	141.26%	126.85%	118.80%	112.39%	108.37%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	26.70%	27.42%	27.08%	26.20%	25.71%	24.31%	-
YoY %	-2.73%	-2.63%	1.26%	3.36%	1.91%	5.76%	-	-
Horiz. %	106.83%	109.83%	112.79%	111.39%	107.77%	105.76%	100.00%	-
Total Cost	7,605,145	7,355,813	7,114,092	6,905,135	6,315,568	5,940,431	5,342,236	26.52%
YoY %	3.39%	3.40%	3.03%	9.34%	6.31%	11.20%	-	-
Horiz. %	142.36%	137.69%	133.17%	129.26%	118.22%	111.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,752,859	9,328,219	8,827,483	9,052,473	8,575,951	9,014,191	8,405,798	2.73%
YoY %	-6.17%	5.67%	-2.49%	5.56%	-4.86%	7.24%	-	-
Horiz. %	104.13%	110.97%	105.02%	107.69%	102.02%	107.24%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	2,512,127	2,512,127	2,171,368	2,171,368	1,994,409	1,994,409	1,813,247	24.25%
YoY %	0.00%	15.69%	0.00%	8.87%	0.00%	9.99%	-	-
Horiz. %	138.54%	138.54%	119.75%	119.75%	109.99%	109.99%	100.00%	-
Div Payout %	106.22%	118.28%	109.17%	115.39%	109.92%	115.50%	108.30%	-
YoY %	-10.20%	8.34%	-5.39%	4.98%	-4.83%	6.65%	-	-
Horiz. %	98.08%	109.22%	100.80%	106.55%	101.50%	106.65%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	8,752,859	9,328,219	8,827,483	9,052,473	8,575,951	9,014,191	8,405,798	2.73%
YoY %	-6.17%	5.67%	-2.49%	5.56%	-4.86%	7.24%	-	-
Horiz. %	104.13%	110.97%	105.02%	107.69%	102.02%	107.24%	100.00%	-
NOSH	3,353,843	3,346,566	3,353,652	3,355,377	3,356,011	3,331,309	3,316,027	0.75%
YoY %	0.22%	-0.21%	-0.05%	-0.02%	0.74%	0.46%	-	-
Horiz. %	101.14%	100.92%	101.13%	101.19%	101.21%	100.46%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	24.31%	23.04%	22.41%	21.95%	22.93%	23.21%	24.71%	-
YoY %	5.51%	2.81%	2.10%	-4.27%	-1.21%	-6.07%	-	-
Horiz. %	98.38%	93.24%	90.69%	88.83%	92.80%	93.93%	100.00%	-
ROE	27.02%	22.77%	22.53%	20.79%	21.16%	19.16%	19.92%	-
YoY %	18.66%	1.07%	8.37%	-1.75%	10.44%	-3.82%	-	-
Horiz. %	135.64%	114.31%	113.10%	104.37%	106.22%	96.18%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	299.58	285.59	273.41	263.68	244.17	232.21	213.98	25.12%
YoY %	4.90%	4.45%	3.69%	7.99%	5.15%	8.52%	-	-
Horiz. %	140.00%	133.47%	127.77%	123.23%	114.11%	108.52%	100.00%	-
EPS	70.52	63.47	59.31	56.08	54.07	51.83	50.49	24.92%
YoY %	11.11%	7.01%	5.76%	3.72%	4.32%	2.65%	-	-
Horiz. %	139.67%	125.71%	117.47%	111.07%	107.09%	102.65%	100.00%	-
DPS	75.00	75.00	65.00	65.00	60.00	60.00	55.00	22.94%
YoY %	0.00%	15.38%	0.00%	8.33%	0.00%	9.09%	-	-
Horiz. %	136.36%	136.36%	118.18%	118.18%	109.09%	109.09%	100.00%	-
NAPS	2.6098	2.7874	2.6322	2.6979	2.5554	2.7059	2.5349	1.95%
YoY %	-6.37%	5.90%	-2.44%	5.58%	-5.56%	6.75%	-	-
Horiz. %	102.95%	109.96%	103.84%	106.43%	100.81%	106.75%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,355,377
RPS	51.76	49.24	47.24	45.58	42.22	39.85	36.55	26.07%
YoY %	5.12%	4.23%	3.64%	7.96%	5.95%	9.03%	-	-
Horiz. %	141.61%	134.72%	129.25%	124.71%	115.51%	109.03%	100.00%	-
EPS	12.18	10.94	10.25	9.69	9.35	8.90	8.63	25.79%
YoY %	11.33%	6.73%	5.78%	3.64%	5.06%	3.13%	-	-
Horiz. %	141.14%	126.77%	118.77%	112.28%	108.34%	103.13%	100.00%	-
DPS	12.94	12.94	11.19	11.19	10.27	10.27	9.34	24.25%
YoY %	0.00%	15.64%	0.00%	8.96%	0.00%	9.96%	-	-
Horiz. %	138.54%	138.54%	119.81%	119.81%	109.96%	109.96%	100.00%	-
NAPS	0.4509	0.4806	0.4548	0.4664	0.4418	0.4644	0.433	2.73%
YoY %	-6.18%	5.67%	-2.49%	5.57%	-4.87%	7.25%	-	-
Horiz. %	104.13%	110.99%	105.03%	107.71%	102.03%	107.25%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	10.50	11.00	9.95	9.80	8.85	7.75	6.85	-
P/RPS	3.50	3.85	3.64	3.72	3.62	3.34	3.20	6.15%
YoY %	-9.09%	5.77%	-2.15%	2.76%	8.38%	4.37%	-	-
Horiz. %	109.38%	120.31%	113.75%	116.25%	113.12%	104.38%	100.00%	-
P/EPS	14.89	17.33	16.78	17.47	16.37	14.95	13.57	6.37%
YoY %	-14.08%	3.28%	-3.95%	6.72%	9.50%	10.17%	-	-
Horiz. %	109.73%	127.71%	123.66%	128.74%	120.63%	110.17%	100.00%	-
EY	6.72	5.77	5.96	5.72	6.11	6.69	7.37	-5.96%
YoY %	16.46%	-3.19%	4.20%	-6.38%	-8.67%	-9.23%	-	-
Horiz. %	91.18%	78.29%	80.87%	77.61%	82.90%	90.77%	100.00%	-
DY	7.14	6.82	6.53	6.63	6.78	7.74	8.03	-7.52%
YoY %	4.69%	4.44%	-1.51%	-2.21%	-12.40%	-3.61%	-	-
Horiz. %	88.92%	84.93%	81.32%	82.57%	84.43%	96.39%	100.00%	-
P/NAPS	4.02	3.95	3.78	3.63	3.46	2.86	2.70	30.35%
YoY %	1.77%	4.50%	4.13%	4.91%	20.98%	5.93%	-	-
Horiz. %	148.89%	146.30%	140.00%	134.44%	128.15%	105.93%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	14/04/08	21/01/08	16/10/07	17/07/07	16/04/07	22/01/07	17/10/06	-
Price	10.90	11.00	10.30	9.80	9.25	8.50	6.65	-
P/RPS	3.64	3.85	3.77	3.72	3.79	3.66	3.11	11.05%
YoY %	-5.45%	2.12%	1.34%	-1.85%	3.55%	17.68%	-	-
Horiz. %	117.04%	123.79%	121.22%	119.61%	121.86%	117.68%	100.00%	-
P/EPS	15.46	17.33	17.37	17.47	17.11	16.40	13.17	11.26%
YoY %	-10.79%	-0.23%	-0.57%	2.10%	4.33%	24.53%	-	-
Horiz. %	117.39%	131.59%	131.89%	132.65%	129.92%	124.53%	100.00%	-
EY	6.47	5.77	5.76	5.72	5.85	6.10	7.59	-10.08%
YoY %	12.13%	0.17%	0.70%	-2.22%	-4.10%	-19.63%	-	-
Horiz. %	85.24%	76.02%	75.89%	75.36%	77.08%	80.37%	100.00%	-
DY	6.88	6.82	6.31	6.63	6.49	7.06	8.27	-11.53%
YoY %	0.88%	8.08%	-4.83%	2.16%	-8.07%	-14.63%	-	-
Horiz. %	83.19%	82.47%	76.30%	80.17%	78.48%	85.37%	100.00%	-
P/NAPS	4.18	3.95	3.91	3.63	3.62	3.14	2.62	36.49%
YoY %	5.82%	1.02%	7.71%	0.28%	15.29%	19.85%	-	-
Horiz. %	159.54%	150.76%	149.24%	138.55%	138.17%	119.85%	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