[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	11,345,627	10,428,040	9,434,727	8,064,403	7,220,116	7,942,750	6,984,520	8.41%
YoY %	8.80%	10.53%	16.99%	11.69%	-9.10%	13.72%	-	-
Horiz. %	162.44%	149.30%	135.08%	115.46%	103.37%	113.72%	100.00%	-
PBT	3,968,698	3,755,905	3,666,132	2,955,933	2,421,218	2,566,245	2,182,437	10.47%
YoY %	5.67%	2.45%	24.03%	22.08%	-5.65%	17.59%	-	-
Horiz. %	181.85%	172.10%	167.98%	135.44%	110.94%	117.59%	100.00%	-
Tax	-898,127	-883,314	-864,088	-716,951	-558,041	-600,192	-588,494	7.29%
YoY %	-1.68%	-2.23%	-20.52%	-28.48%	7.02%	-1.99%	-	-
Horiz. %	152.61%	150.10%	146.83%	121.83%	94.83%	101.99%	100.00%	-
NP	3,070,571	2,872,591	2,802,044	2,238,982	1,863,177	1,966,053	1,593,943	11.53%
YoY %	6.89%	2.52%	25.15%	20.17%	-5.23%	23.35%	-	-
Horiz. %	192.64%	180.22%	175.79%	140.47%	116.89%	123.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,039,066	2,844,914	2,770,897	2,202,036	1,839,071	1,927,262	1,543,955	11.93%
YoY %	6.82%	2.67%	25.83%	19.74%	-4.58%	24.83%	-	-
Horiz. %	196.84%	184.26%	179.47%	142.62%	119.11%	124.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.63%	23.52%	23.57%	24.25%	23.05%	23.39%	26.96%	-
YoY %	-3.78%	-0.21%	-2.80%	5.21%	-1.45%	-13.24%	-	-
Horiz. %	83.94%	87.24%	87.43%	89.95%	85.50%	86.76%	100.00%	-
Total Cost	8,275,056	7,555,449	6,632,683	5,825,421	5,356,939	5,976,697	5,390,577	7.39%
YoY %	9.52%	13.91%	13.86%	8.75%	-10.37%	10.87%	-	-
Horiz. %	153.51%	140.16%	123.04%	108.07%	99.38%	110.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,274,851	16,917,947	10,505,734	12,163,261	10,225,590	9,181,001	8,830,939	13.87%
YoY %	13.93%	61.04%	-13.63%	18.95%	11.38%	3.96%	-	-
Horiz. %	218.27%	191.58%	118.97%	137.73%	115.79%	103.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	770,447	700,463	700,382	873,546	1,028,179	1,006,578	838,741	-1.40%
YoY %	9.99%	0.01%	-19.82%	-15.04%	2.15%	20.01%	-	-
Horiz. %	91.86%	83.51%	83.50%	104.15%	122.59%	120.01%	100.00%	-
Div Payout %	25.35%	24.62%	25.28%	39.67%	55.91%	52.23%	54.32%	-
YoY %	2.97%	-2.61%	-36.27%	-29.05%	7.05%	-3.85%	-	-
Horiz. %	46.67%	45.32%	46.54%	73.03%	102.93%	96.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	19,274,851	16,917,947	10,505,734	12,163,261	10,225,590	9,181,001	8,830,939	13.87%
YoY %	13.93%	61.04%	-13.63%	18.95%	11.38%	3.96%	-	-
Horiz. %	218.27%	191.58%	118.97%	137.73%	115.79%	103.96%	100.00%	-
NOSH	3,502,035	3,502,318	3,501,911	3,494,185	3,427,266	3,355,261	3,354,965	0.71%
YoY %	-0.01%	0.01%	0.22%	1.95%	2.15%	0.01%	-	-
Horiz. %	104.38%	104.39%	104.38%	104.15%	102.16%	100.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	27.06%	27.55%	29.70%	27.76%	25.81%	24.75%	22.82%	-
YoY %	-1.78%	-7.24%	6.99%	7.56%	4.28%	8.46%	-	-
Horiz. %	118.58%	120.73%	130.15%	121.65%	113.10%	108.46%	100.00%	-
ROE	15.77%	16.82%	26.38%	18.10%	17.98%	20.99%	17.48%	-
YoY %	-6.24%	-36.24%	45.75%	0.67%	-14.34%	20.08%	-	-
Horiz. %	90.22%	96.22%	150.92%	103.55%	102.86%	120.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	323.97	297.75	269.42	230.79	210.67	236.73	208.18	7.64%
YoY %	8.81%	10.52%	16.74%	9.55%	-11.01%	13.71%	-	-
Horiz. %	155.62%	143.03%	129.42%	110.86%	101.20%	113.71%	100.00%	-
EPS	86.78	81.23	79.12	63.02	53.66	57.44	46.02	11.13%
YoY %	6.83%	2.67%	25.55%	17.44%	-6.58%	24.82%	-	-
Horiz. %	188.57%	176.51%	171.93%	136.94%	116.60%	124.82%	100.00%	-
DPS	22.00	20.00	20.00	25.00	30.00	30.00	25.00	-2.10%
YoY %	10.00%	0.00%	-20.00%	-16.67%	0.00%	20.00%	-	-
Horiz. %	88.00%	80.00%	80.00%	100.00%	120.00%	120.00%	100.00%	-
NAPS	5.5039	4.8305	3.00	3.481	2.9836	2.7363	2.6322	13.06%
YoY %	13.94%	61.02%	-13.82%	16.67%	9.04%	3.95%	-	-
Horiz. %	209.10%	183.52%	113.97%	132.25%	113.35%	103.95%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,022
RPS	58.45	53.72	48.61	41.55	37.20	40.92	35.98	8.41%
YoY %	8.80%	10.51%	16.99%	11.69%	-9.09%	13.73%	-	-
Horiz. %	162.45%	149.31%	135.10%	115.48%	103.39%	113.73%	100.00%	-
EPS	15.66	14.66	14.28	11.34	9.47	9.93	7.95	11.95%
YoY %	6.82%	2.66%	25.93%	19.75%	-4.63%	24.91%	-	-
Horiz. %	196.98%	184.40%	179.62%	142.64%	119.12%	124.91%	100.00%	-
DPS	3.97	3.61	3.61	4.50	5.30	5.19	4.32	-1.39%
YoY %	9.97%	0.00%	-19.78%	-15.09%	2.12%	20.14%	-	-
Horiz. %	91.90%	83.56%	83.56%	104.17%	122.69%	120.14%	100.00%	-
NAPS	0.993	0.8716	0.5412	0.6266	0.5268	0.473	0.455	13.87%
YoY %	13.93%	61.05%	-13.63%	18.94%	11.37%	3.96%	-	-
Horiz. %	218.24%	191.56%	118.95%	137.71%	115.78%	103.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	17.74	14.38	12.20	12.56	10.20	10.00	9.95	-
P/RPS	5.48	4.83	4.53	5.44	4.84	4.22	4.78	2.30%
YoY %	13.46%	6.62%	-16.73%	12.40%	14.69%	-11.72%	-	-
Horiz. %	114.64%	101.05%	94.77%	113.81%	101.26%	88.28%	100.00%	-
P/EPS	20.44	17.70	15.42	19.93	19.01	17.41	21.62	-0.93%
YoY %	15.48%	14.79%	-22.63%	4.84%	9.19%	-19.47%	-	-
Horiz. %	94.54%	81.87%	71.32%	92.18%	87.93%	80.53%	100.00%	-
EY	4.89	5.65	6.49	5.02	5.26	5.74	4.63	0.91%
YoY %	-13.45%	-12.94%	29.28%	-4.56%	-8.36%	23.97%	-	-
Horiz. %	105.62%	122.03%	140.17%	108.42%	113.61%	123.97%	100.00%	-
DY	1.24	1.39	1.64	1.99	2.94	3.00	2.51	-11.07%
YoY %	-10.79%	-15.24%	-17.59%	-32.31%	-2.00%	19.52%	-	-
Horiz. %	49.40%	55.38%	65.34%	79.28%	117.13%	119.52%	100.00%	-
P/NAPS	3.22	2.98	4.07	3.61	3.42	3.65	3.78	-2.63%
YoY %	8.05%	-26.78%	12.74%	5.56%	-6.30%	-3.44%	-	-
Horiz. %	85.19%	78.84%	107.67%	95.50%	90.48%	96.56%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	22/10/13	18/10/12	17/10/11	18/10/10	15/10/09	14/10/08	16/10/07	-
Price	18.50	14.72	12.50	12.58	10.62	9.05	10.30	-
P/RPS	5.71	4.94	4.64	5.45	5.04	3.82	4.95	2.40%
YoY %	15.59%	6.47%	-14.86%	8.13%	31.94%	-22.83%	-	-
Horiz. %	115.35%	99.80%	93.74%	110.10%	101.82%	77.17%	100.00%	-
P/EPS	21.32	18.12	15.80	19.96	19.79	15.76	22.38	-0.80%
YoY %	17.66%	14.68%	-20.84%	0.86%	25.57%	-29.58%	-	-
Horiz. %	95.26%	80.97%	70.60%	89.19%	88.43%	70.42%	100.00%	-
EY	4.69	5.52	6.33	5.01	5.05	6.35	4.47	0.80%
YoY %	-15.04%	-12.80%	26.35%	-0.79%	-20.47%	42.06%	-	-
Horiz. %	104.92%	123.49%	141.61%	112.08%	112.98%	142.06%	100.00%	-
DY	1.19	1.36	1.60	1.99	2.82	3.31	2.43	-11.20%
YoY %	-12.50%	-15.00%	-19.60%	-29.43%	-14.80%	36.21%	-	-
Horiz. %	48.97%	55.97%	65.84%	81.89%	116.05%	136.21%	100.00%	-
P/NAPS	3.36	3.05	4.17	3.61	3.56	3.31	3.91	-2.49%
YoY %	10.16%	-26.86%	15.51%	1.40%	7.55%	-15.35%	-	-
Horiz. %	85.93%	78.01%	106.65%	92.33%	91.05%	84.65%	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