[PBBANK] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	13,749,673	13,433,389	13,138,203	12,756,360	12,405,921	12,010,838	11,519,445	12.48%
YoY %	2.35%	2.25%	2.99%	2.82%	3.29%	4.27%	-	-
Horiz. %	119.36%	116.61%	114.05%	110.74%	107.70%	104.27%	100.00%	-
PBT	4,967,712	4,900,493	4,936,269	4,877,939	4,796,396	4,616,629	4,336,690	9.45%
YoY %	1.37%	-0.72%	1.20%	1.70%	3.89%	6.46%	-	-
Horiz. %	114.55%	113.00%	113.83%	112.48%	110.60%	106.46%	100.00%	-
Tax	-1,172,662	-1,145,897	-1,168,698	-1,153,436	-1,134,257	-1,101,237	-1,040,251	8.29%
YoY %	-2.34%	1.95%	-1.32%	-1.69%	-3.00%	-5.86%	-	-
Horiz. %	112.73%	110.16%	112.35%	110.88%	109.04%	105.86%	100.00%	-
NP	3,795,050	3,754,596	3,767,571	3,724,503	3,662,139	3,515,392	3,296,439	9.81%
YoY %	1.08%	-0.34%	1.16%	1.70%	4.17%	6.64%	-	-
Horiz. %	115.13%	113.90%	114.29%	112.99%	111.09%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,758,306	3,717,595	3,730,410	3,684,289	3,617,085	3,467,834	3,247,030	10.21%
YoY %	1.10%	-0.34%	1.25%	1.86%	4.30%	6.80%	-	-
Horiz. %	115.75%	114.49%	114.89%	113.47%	111.40%	106.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	23.38%	23.68%	23.65%	23.65%	23.85%	23.99%	-
YoY %	0.98%	-1.27%	0.13%	0.00%	-0.84%	-0.58%	-	-
Horiz. %	98.42%	97.46%	98.71%	98.58%	98.58%	99.42%	100.00%	-
Total Cost	9,954,623	9,678,793	9,370,632	9,031,857	8,743,782	8,495,446	8,223,006	13.54%
YoY %	2.85%	3.29%	3.75%	3.29%	2.92%	3.31%	-	-
Horiz. %	121.06%	117.70%	113.96%	109.84%	106.33%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,915,248	16,631,585	15,682,767	14,009,376	10,508,113	10,505,429	10,507,922	37.23%
YoY %	1.71%	6.05%	11.94%	33.32%	0.03%	-0.02%	-	-
Horiz. %	160.98%	158.28%	149.25%	133.32%	100.00%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	1,681,169	1,681,169	1,681,018	1,681,018	1,856,165	1,856,165	2,031,374	-11.82%
YoY %	0.00%	0.01%	0.00%	-9.44%	0.00%	-8.63%	-	-
Horiz. %	82.76%	82.76%	82.75%	82.75%	91.37%	91.37%	100.00%	-
Div Payout %	44.73%	45.22%	45.06%	45.63%	51.32%	53.53%	62.56%	-
YoY %	-1.08%	0.36%	-1.25%	-11.09%	-4.13%	-14.43%	-	-
Horiz. %	71.50%	72.28%	72.03%	72.94%	82.03%	85.57%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	16,915,248	16,631,585	15,682,767	14,009,376	10,508,113	10,505,429	10,507,922	37.23%
YoY %	1.71%	6.05%	11.94%	33.32%	0.03%	-0.02%	-	-
Horiz. %	160.98%	158.28%	149.25%	133.32%	100.00%	99.98%	100.00%	-
NOSH	3,501,759	3,502,566	3,502,650	3,502,344	3,502,704	3,501,809	3,502,640	-0.01%
YoY %	-0.02%	-0.00%	0.01%	-0.01%	0.03%	-0.02%	-	-
Horiz. %	99.97%	100.00%	100.00%	99.99%	100.00%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	27.60%	27.95%	28.68%	29.20%	29.52%	29.27%	28.62%	-
YoY %	-1.25%	-2.55%	-1.78%	-1.08%	0.85%	2.27%	-	-
Horiz. %	96.44%	97.66%	100.21%	102.03%	103.14%	102.27%	100.00%	-
ROE	22.22%	22.35%	23.79%	26.30%	34.42%	33.01%	30.90%	-
YoY %	-0.58%	-6.05%	-9.54%	-23.59%	4.27%	6.83%	-	-
Horiz. %	71.91%	72.33%	76.99%	85.11%	111.39%	106.83%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	392.65	383.53	375.09	364.22	354.18	342.99	328.88	12.50%
YoY %	2.38%	2.25%	2.98%	2.83%	3.26%	4.29%	-	-
Horiz. %	119.39%	116.62%	114.05%	110.75%	107.69%	104.29%	100.00%	-
EPS	107.33	106.14	106.50	105.19	103.27	99.03	92.70	10.23%
YoY %	1.12%	-0.34%	1.25%	1.86%	4.28%	6.83%	-	-
Horiz. %	115.78%	114.50%	114.89%	113.47%	111.40%	106.83%	100.00%	-
DPS	48.00	48.00	48.00	48.00	53.00	53.00	58.00	-11.82%
YoY %	0.00%	0.00%	0.00%	-9.43%	0.00%	-8.62%	-	-
Horiz. %	82.76%	82.76%	82.76%	82.76%	91.38%	91.38%	100.00%	-
NAPS	4.8305	4.7484	4.4774	4.00	3.00	3.00	3.00	37.25%
YoY %	1.73%	6.05%	11.94%	33.33%	0.00%	0.00%	-	-
Horiz. %	161.02%	158.28%	149.25%	133.33%	100.00%	100.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,344
RPS	70.81	69.19	67.66	65.70	63.89	61.86	59.33	12.47%
YoY %	2.34%	2.26%	2.98%	2.83%	3.28%	4.26%	-	-
Horiz. %	119.35%	116.62%	114.04%	110.74%	107.69%	104.26%	100.00%	-
EPS	19.36	19.15	19.21	18.97	18.63	17.86	16.72	10.23%
YoY %	1.10%	-0.31%	1.27%	1.83%	4.31%	6.82%	-	-
Horiz. %	115.79%	114.53%	114.89%	113.46%	111.42%	106.82%	100.00%	-
DPS	8.66	8.66	8.66	8.66	9.56	9.56	10.46	-11.79%
YoY %	0.00%	0.00%	0.00%	-9.41%	0.00%	-8.60%	-	-
Horiz. %	82.79%	82.79%	82.79%	82.79%	91.40%	91.40%	100.00%	-
NAPS	0.8712	0.8566	0.8077	0.7215	0.5412	0.5411	0.5412	37.23%
YoY %	1.70%	6.05%	11.95%	33.31%	0.02%	-0.02%	-	-
Horiz. %	160.98%	158.28%	149.24%	133.31%	100.00%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	14.38	13.76	13.64	13.38	12.20	13.30	13.12	-
P/RPS	3.66	3.59	3.64	3.67	3.44	3.88	3.99	-5.57%
YoY %	1.95%	-1.37%	-0.82%	6.69%	-11.34%	-2.76%	-	-
Horiz. %	91.73%	89.97%	91.23%	91.98%	86.22%	97.24%	100.00%	-
P/EPS	13.40	12.96	12.81	12.72	11.81	13.43	14.15	-3.55%
YoY %	3.40%	1.17%	0.71%	7.71%	-12.06%	-5.09%	-	-
Horiz. %	94.70%	91.59%	90.53%	89.89%	83.46%	94.91%	100.00%	-
EY	7.46	7.71	7.81	7.86	8.46	7.45	7.07	3.63%
YoY %	-3.24%	-1.28%	-0.64%	-7.09%	13.56%	5.37%	-	-
Horiz. %	105.52%	109.05%	110.47%	111.17%	119.66%	105.37%	100.00%	-
DY	3.34	3.49	3.52	3.59	4.34	3.98	4.42	-16.99%
YoY %	-4.30%	-0.85%	-1.95%	-17.28%	9.05%	-9.95%	-	-
Horiz. %	75.57%	78.96%	79.64%	81.22%	98.19%	90.05%	100.00%	-
P/NAPS	2.98	2.90	3.05	3.35	4.07	4.43	4.37	-22.47%
YoY %	2.76%	-4.92%	-8.96%	-17.69%	-8.13%	1.37%	-	-
Horiz. %	68.19%	66.36%	69.79%	76.66%	93.14%	101.37%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	18/10/12	23/07/12	18/04/12	30/01/12	17/10/11	25/07/11	18/04/11	-
Price	14.72	14.34	13.78	13.52	12.50	13.36	13.06	-
P/RPS	3.75	3.74	3.67	3.71	3.53	3.90	3.97	-3.71%
YoY %	0.27%	1.91%	-1.08%	5.10%	-9.49%	-1.76%	-	-
Horiz. %	94.46%	94.21%	92.44%	93.45%	88.92%	98.24%	100.00%	-
P/EPS	13.72	13.51	12.94	12.85	12.10	13.49	14.09	-1.75%
YoY %	1.55%	4.40%	0.70%	6.20%	-10.30%	-4.26%	-	-
Horiz. %	97.37%	95.88%	91.84%	91.20%	85.88%	95.74%	100.00%	-
EY	7.29	7.40	7.73	7.78	8.26	7.41	7.10	1.77%
YoY %	-1.49%	-4.27%	-0.64%	-5.81%	11.47%	4.37%	-	-
Horiz. %	102.68%	104.23%	108.87%	109.58%	116.34%	104.37%	100.00%	-
DY	3.26	3.35	3.48	3.55	4.24	3.97	4.44	-18.56%
YoY %	-2.69%	-3.74%	-1.97%	-16.27%	6.80%	-10.59%	-	-
Horiz. %	73.42%	75.45%	78.38%	79.95%	95.50%	89.41%	100.00%	-
P/NAPS	3.05	3.02	3.08	3.38	4.17	4.45	4.35	-21.02%
YoY %	0.99%	-1.95%	-8.88%	-18.94%	-6.29%	2.30%	-	-
Horiz. %	70.11%	69.43%	70.80%	77.70%	95.86%	102.30%	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