[PBBANK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.72%
YoY- 6.82%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 20,024,876 19,003,338 16,441,981 15,127,502 13,904,053 12,579,636 10,752,537 10.90%
PBT 6,348,428 6,178,158 5,662,636 5,291,597 5,007,873 4,888,176 3,941,244 8.26%
Tax -1,324,206 -1,359,401 -1,266,637 -1,197,502 -1,177,752 -1,152,117 -955,934 5.57%
NP 5,024,221 4,818,757 4,395,998 4,094,094 3,830,121 3,736,058 2,985,309 9.05%
-
NP to SH 4,965,457 4,759,632 4,353,132 4,052,088 3,793,218 3,694,529 2,936,048 9.14%
-
Tax Rate 20.86% 22.00% 22.37% 22.63% 23.52% 23.57% 24.25% -
Total Cost 15,000,654 14,184,581 12,045,982 11,033,408 10,073,932 8,843,577 7,767,228 11.58%
-
Net Worth 32,826,175 29,640,055 25,887,612 19,274,851 16,917,948 10,505,734 12,163,261 17.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,338,651 1,235,678 1,146,092 1,027,263 933,951 933,843 1,164,728 2.34%
Div Payout % 26.96% 25.96% 26.33% 25.35% 24.62% 25.28% 39.67% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,826,175 29,640,055 25,887,612 19,274,851 16,917,948 10,505,734 12,163,261 17.97%
NOSH 3,882,138 3,882,138 3,882,138 3,502,035 3,502,318 3,501,911 3,494,186 1.76%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.09% 25.36% 26.74% 27.06% 27.55% 29.70% 27.76% -
ROE 15.13% 16.06% 16.82% 21.02% 22.42% 35.17% 24.14% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 518.58 492.12 439.95 431.96 397.00 359.22 307.73 9.07%
EPS 128.59 123.25 121.55 115.71 108.31 105.49 84.03 7.34%
DPS 34.67 32.00 30.67 29.33 26.67 26.67 33.33 0.65%
NAPS 8.5009 7.6758 6.9269 5.5039 4.8305 3.00 3.481 16.02%
Adjusted Per Share Value based on latest NOSH - 3,502,541
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.13 97.87 84.68 77.91 71.61 64.79 55.38 10.90%
EPS 25.57 24.51 22.42 20.87 19.54 19.03 15.12 9.14%
DPS 6.89 6.36 5.90 5.29 4.81 4.81 6.00 2.32%
NAPS 1.6906 1.5265 1.3333 0.9927 0.8713 0.5411 0.6264 17.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 19.82 17.52 18.90 17.74 14.38 12.20 12.56 -
P/RPS 3.82 3.56 4.30 4.11 3.62 3.40 4.08 -1.09%
P/EPS 15.41 14.21 16.23 15.33 13.28 11.56 14.95 0.50%
EY 6.49 7.04 6.16 6.52 7.53 8.65 6.69 -0.50%
DY 1.75 1.83 1.62 1.65 1.85 2.19 2.65 -6.67%
P/NAPS 2.33 2.28 2.73 3.22 2.98 4.07 3.61 -7.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 22/10/15 23/10/14 22/10/13 18/10/12 17/10/11 18/10/10 -
Price 19.80 18.64 18.62 18.50 14.72 12.50 12.58 -
P/RPS 3.82 3.79 4.23 4.28 3.71 3.48 4.09 -1.13%
P/EPS 15.40 15.12 15.99 15.99 13.59 11.85 14.97 0.47%
EY 6.49 6.61 6.26 6.25 7.36 8.44 6.68 -0.47%
DY 1.75 1.72 1.65 1.59 1.81 2.13 2.65 -6.67%
P/NAPS 2.33 2.43 2.69 3.36 3.05 4.17 3.61 -7.03%

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