[PBBANK] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.7%
YoY- 1.47%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 9,791,866 9,715,568 9,777,673 10,130,797 10,295,756 10,500,307 10,515,829 -4.64%
PBT 3,499,080 3,321,433 3,234,161 3,181,700 3,153,484 3,379,188 3,387,446 2.18%
Tax -845,699 -769,893 -714,377 -681,814 -666,513 -756,528 -813,550 2.61%
NP 2,653,381 2,551,540 2,519,784 2,499,886 2,486,971 2,622,660 2,573,896 2.05%
-
NP to SH 2,613,272 2,517,302 2,493,046 2,470,341 2,453,135 2,581,237 2,507,222 2.80%
-
Tax Rate 24.17% 23.18% 22.09% 21.43% 21.14% 22.39% 24.02% -
Total Cost 7,138,485 7,164,028 7,257,889 7,630,911 7,808,785 7,877,647 7,941,933 -6.86%
-
Net Worth 11,252,443 11,023,583 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 14.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,898,043 1,898,043 1,874,013 1,874,013 1,845,419 1,845,419 2,679,843 -20.55%
Div Payout % 72.63% 75.40% 75.17% 75.86% 75.23% 71.49% 106.88% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 11,252,443 11,023,583 10,295,110 10,321,177 9,406,596 9,536,156 9,180,680 14.54%
NOSH 3,478,451 3,451,557 3,450,566 3,450,513 3,378,927 3,355,438 3,355,144 2.43%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.10% 26.26% 25.77% 24.68% 24.16% 24.98% 24.48% -
ROE 23.22% 22.84% 24.22% 23.93% 26.08% 27.07% 27.31% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 281.50 281.48 283.36 293.60 304.70 312.93 313.42 -6.91%
EPS 75.13 72.93 72.25 71.59 72.60 76.93 74.73 0.35%
DPS 55.00 54.99 54.31 54.31 55.00 55.00 80.00 -22.12%
NAPS 3.2349 3.1938 2.9836 2.9912 2.7839 2.842 2.7363 11.81%
Adjusted Per Share Value based on latest NOSH - 3,450,513
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.45 50.05 50.37 52.19 53.04 54.10 54.18 -4.64%
EPS 13.46 12.97 12.84 12.73 12.64 13.30 12.92 2.76%
DPS 9.78 9.78 9.65 9.65 9.51 9.51 13.81 -20.56%
NAPS 0.5797 0.5679 0.5304 0.5317 0.4846 0.4913 0.473 14.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 11.64 11.30 10.20 9.05 7.55 8.85 10.00 -
P/RPS 4.13 4.01 3.60 3.08 2.48 2.83 3.19 18.80%
P/EPS 15.49 15.49 14.12 12.64 10.40 11.50 13.38 10.26%
EY 6.45 6.45 7.08 7.91 9.62 8.69 7.47 -9.33%
DY 4.73 4.87 5.32 6.00 7.28 6.21 8.00 -29.57%
P/NAPS 3.60 3.54 3.42 3.03 2.71 3.11 3.65 -0.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 15/04/10 20/01/10 15/10/09 20/07/09 14/04/09 20/01/09 14/10/08 -
Price 12.04 12.08 10.62 10.30 8.45 8.70 9.05 -
P/RPS 4.28 4.29 3.75 3.51 2.77 2.78 2.89 29.95%
P/EPS 16.03 16.56 14.70 14.39 11.64 11.31 12.11 20.57%
EY 6.24 6.04 6.80 6.95 8.59 8.84 8.26 -17.06%
DY 4.57 4.55 5.11 5.27 6.51 6.32 8.84 -35.61%
P/NAPS 3.72 3.78 3.56 3.44 3.04 3.06 3.31 8.10%

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