[PBBANK] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
21-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.17%
YoY- 23.01%
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 11,035,597 9,715,568 10,500,307 9,557,599 7,710,224 5,863,392 5,045,340 13.92%
PBT 4,086,197 3,321,433 3,379,188 3,003,638 2,416,361 2,059,436 1,853,874 14.07%
Tax -987,120 -769,893 -756,528 -801,852 -621,200 -514,146 -582,801 9.17%
NP 3,099,077 2,551,540 2,622,660 2,201,786 1,795,161 1,545,290 1,271,073 16.00%
-
NP to SH 3,048,224 2,517,302 2,581,237 2,123,915 1,726,688 1,459,139 1,271,073 15.68%
-
Tax Rate 24.16% 23.18% 22.39% 26.70% 25.71% 24.97% 31.44% -
Total Cost 7,936,520 7,164,028 7,877,647 7,355,813 5,915,063 4,318,102 3,774,267 13.18%
-
Net Worth 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 8,526,918 8,533,346 7.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,027,953 1,888,319 1,845,418 2,514,500 1,988,508 1,803,424 2,895,604 -5.76%
Div Payout % 66.53% 75.01% 71.49% 118.39% 115.16% 123.60% 227.81% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 8,526,918 8,533,346 7.28%
NOSH 3,496,471 3,433,308 3,355,306 3,352,667 3,314,180 3,278,953 3,217,338 1.39%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 28.08% 26.26% 24.98% 23.04% 23.28% 26.35% 25.19% -
ROE 23.43% 22.96% 27.07% 22.73% 19.25% 17.11% 14.90% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 315.62 282.98 312.95 285.07 232.64 178.82 156.82 12.35%
EPS 87.18 73.32 76.93 63.35 52.10 44.50 39.50 14.09%
DPS 58.00 55.00 55.00 75.00 60.00 55.00 90.00 -7.05%
NAPS 3.7214 3.1938 2.842 2.7874 2.7059 2.6005 2.6523 5.80%
Adjusted Per Share Value based on latest NOSH - 3,346,566
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 56.85 50.05 54.10 49.24 39.72 30.21 25.99 13.92%
EPS 15.70 12.97 13.30 10.94 8.90 7.52 6.55 15.67%
DPS 10.45 9.73 9.51 12.95 10.24 9.29 14.92 -5.75%
NAPS 0.6703 0.5649 0.4913 0.4814 0.462 0.4393 0.4396 7.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 13.02 11.30 8.85 11.00 7.75 6.55 7.10 -
P/RPS 4.13 3.99 2.83 3.86 3.33 3.66 4.53 -1.52%
P/EPS 14.93 15.41 11.50 17.36 14.88 14.72 17.97 -3.04%
EY 6.70 6.49 8.69 5.76 6.72 6.79 5.56 3.15%
DY 4.45 4.87 6.21 6.82 7.74 8.40 12.68 -16.00%
P/NAPS 3.50 3.54 3.11 3.95 2.86 2.52 2.68 4.54%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 23/01/06 18/01/05 -
Price 13.34 12.08 8.70 11.00 8.50 6.60 7.50 -
P/RPS 4.23 4.27 2.78 3.86 3.65 3.69 4.78 -2.01%
P/EPS 15.30 16.48 11.31 17.36 16.31 14.83 18.98 -3.52%
EY 6.54 6.07 8.84 5.76 6.13 6.74 5.27 3.66%
DY 4.35 4.55 6.32 6.82 7.06 8.33 12.00 -15.55%
P/NAPS 3.58 3.78 3.06 3.95 3.14 2.54 2.83 3.99%

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