[PBBANK] YoY Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	4,980,256	4,737,678	4,059,101	3,802,871	3,465,840	3,170,654	2,679,261	10.87%
YoY %	5.12%	16.72%	6.74%	9.72%	9.31%	18.34%	-	-
Horiz. %	185.88%	176.83%	151.50%	141.94%	129.36%	118.34%	100.00%	-
PBT	1,551,521	1,531,147	1,367,694	1,340,558	1,226,144	1,261,920	981,981	7.91%
YoY %	1.33%	11.95%	2.02%	9.33%	-2.84%	28.51%	-	-
Horiz. %	158.00%	155.92%	139.28%	136.52%	124.86%	128.51%	100.00%	-
Tax	-280,929	-318,246	-299,862	-306,273	-273,147	-295,948	-234,962	3.01%
YoY %	11.73%	-6.13%	2.09%	-12.13%	7.70%	-25.96%	-	-
Horiz. %	119.56%	135.45%	127.62%	130.35%	116.25%	125.96%	100.00%	-
NP	1,270,592	1,212,901	1,067,832	1,034,285	952,997	965,972	747,019	9.24%
YoY %	4.76%	13.59%	3.24%	8.53%	-1.34%	29.31%	-	-
Horiz. %	170.09%	162.37%	142.95%	138.45%	127.57%	129.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,256,153	1,196,810	1,056,396	1,023,505	942,068	954,883	734,079	9.35%
YoY %	4.96%	13.29%	3.21%	8.64%	-1.34%	30.08%	-	-
Horiz. %	171.12%	163.04%	143.91%	139.43%	128.33%	130.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	20.78%	21.92%	22.85%	22.28%	23.45%	23.93%	-
YoY %	-12.85%	-5.20%	-4.07%	2.56%	-4.99%	-2.01%	-	-
Horiz. %	75.68%	86.84%	91.60%	95.49%	93.10%	97.99%	100.00%	-
Total Cost	3,709,664	3,524,777	2,991,269	2,768,586	2,512,843	2,204,682	1,932,242	11.47%
YoY %	5.25%	17.84%	8.04%	10.18%	13.98%	14.10%	-	-
Horiz. %	191.99%	182.42%	154.81%	143.28%	130.05%	114.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,443,500	29,322,255	21,434,750	18,982,988	16,631,585	10,505,429	12,033,853	17.95%
YoY %	10.64%	36.80%	12.92%	14.14%	58.31%	-12.70%	-	-
Horiz. %	269.60%	243.66%	178.12%	157.75%	138.21%	87.30%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	1,003,988	926,758	805,607	770,342	700,513	700,361	875,571	2.30%
YoY %	8.33%	15.04%	4.58%	9.97%	0.02%	-20.01%	-	-
Horiz. %	114.67%	105.85%	92.01%	87.98%	80.01%	79.99%	100.00%	-
Div Payout %	79.93%	77.44%	76.26%	75.27%	74.36%	73.35%	119.27%	-
YoY %	3.22%	1.55%	1.32%	1.22%	1.38%	-38.50%	-	-
Horiz. %	67.02%	64.93%	63.94%	63.11%	62.35%	61.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	32,443,500	29,322,255	21,434,750	18,982,988	16,631,585	10,505,429	12,033,853	17.95%
YoY %	10.64%	36.80%	12.92%	14.14%	58.31%	-12.70%	-	-
Horiz. %	269.60%	243.66%	178.12%	157.75%	138.21%	87.30%	100.00%	-
NOSH	3,882,138	3,882,138	3,502,639	3,501,556	3,502,566	3,501,809	3,502,285	1.72%
YoY %	0.00%	10.83%	0.03%	-0.03%	0.02%	-0.01%	-	-
Horiz. %	110.85%	110.85%	100.01%	99.98%	100.01%	99.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	25.51%	25.60%	26.31%	27.20%	27.50%	30.47%	27.88%	-
YoY %	-0.35%	-2.70%	-3.27%	-1.09%	-9.75%	9.29%	-	-
Horiz. %	91.50%	91.82%	94.37%	97.56%	98.64%	109.29%	100.00%	-
ROE	3.87%	4.08%	4.93%	5.39%	5.66%	9.09%	6.10%	-
YoY %	-5.15%	-17.24%	-8.53%	-4.77%	-37.73%	49.02%	-	-
Horiz. %	63.44%	66.89%	80.82%	88.36%	92.79%	149.02%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	128.97	122.69	115.89	108.61	98.95	90.54	76.50	9.08%
YoY %	5.12%	5.87%	6.70%	9.76%	9.29%	18.35%	-	-
Horiz. %	168.59%	160.38%	151.49%	141.97%	129.35%	118.35%	100.00%	-
EPS	32.53	30.99	30.16	29.23	26.90	27.27	20.96	7.59%
YoY %	4.97%	2.75%	3.18%	8.66%	-1.36%	30.10%	-	-
Horiz. %	155.20%	147.85%	143.89%	139.46%	128.34%	130.10%	100.00%	-
DPS	26.00	24.00	23.00	22.00	20.00	20.00	25.00	0.65%
YoY %	8.33%	4.35%	4.55%	10.00%	0.00%	-20.00%	-	-
Horiz. %	104.00%	96.00%	92.00%	88.00%	80.00%	80.00%	100.00%	-
NAPS	8.4018	7.5935	6.1196	5.4213	4.7484	3.00	3.436	16.05%
YoY %	10.64%	24.08%	12.88%	14.17%	58.28%	-12.69%	-	-
Horiz. %	244.52%	221.00%	178.10%	157.78%	138.20%	87.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,501,556
RPS	25.66	24.41	20.91	19.59	17.86	16.33	13.80	10.88%
YoY %	5.12%	16.74%	6.74%	9.69%	9.37%	18.33%	-	-
Horiz. %	185.94%	176.88%	151.52%	141.96%	129.42%	118.33%	100.00%	-
EPS	6.47	6.17	5.44	5.27	4.85	4.92	3.78	9.36%
YoY %	4.86%	13.42%	3.23%	8.66%	-1.42%	30.16%	-	-
Horiz. %	171.16%	163.23%	143.92%	139.42%	128.31%	130.16%	100.00%	-
DPS	5.17	4.77	4.15	3.97	3.61	3.61	4.51	2.30%
YoY %	8.39%	14.94%	4.53%	9.97%	0.00%	-19.96%	-	-
Horiz. %	114.63%	105.76%	92.02%	88.03%	80.04%	80.04%	100.00%	-
NAPS	1.6714	1.5106	1.1043	0.978	0.8568	0.5412	0.62	17.95%
YoY %	10.64%	36.79%	12.91%	14.15%	58.31%	-12.71%	-	-
Horiz. %	269.58%	243.65%	178.11%	157.74%	138.19%	87.29%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	19.40	18.72	19.58	16.94	13.76	13.30	11.90	-
P/RPS	15.04	15.26	16.90	15.60	13.91	14.69	15.56	-0.56%
YoY %	-1.44%	-9.70%	8.33%	12.15%	-5.31%	-5.59%	-	-
Horiz. %	96.66%	98.07%	108.61%	100.26%	89.40%	94.41%	100.00%	-
P/EPS	59.64	60.40	64.92	57.95	51.16	48.77	56.77	0.82%
YoY %	-1.26%	-6.96%	12.03%	13.27%	4.90%	-14.09%	-	-
Horiz. %	105.06%	106.39%	114.36%	102.08%	90.12%	85.91%	100.00%	-
EY	1.68	1.66	1.54	1.73	1.95	2.05	1.76	-0.77%
YoY %	1.20%	7.79%	-10.98%	-11.28%	-4.88%	16.48%	-	-
Horiz. %	95.45%	94.32%	87.50%	98.30%	110.80%	116.48%	100.00%	-
DY	1.34	1.28	1.17	1.30	1.45	1.50	2.10	-7.20%
YoY %	4.69%	9.40%	-10.00%	-10.34%	-3.33%	-28.57%	-	-
Horiz. %	63.81%	60.95%	55.71%	61.90%	69.05%	71.43%	100.00%	-
P/NAPS	2.31	2.47	3.20	3.12	2.90	4.43	3.46	-6.50%
YoY %	-6.48%	-22.81%	2.56%	7.59%	-34.54%	28.03%	-	-
Horiz. %	66.76%	71.39%	92.49%	90.17%	83.82%	128.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/07/16	30/07/15	24/07/14	23/07/13	23/07/12	25/07/11	20/07/10	-
Price	19.56	18.88	20.00	17.10	14.34	13.36	12.20	-
P/RPS	15.17	15.39	17.26	15.75	14.49	14.76	15.95	-0.83%
YoY %	-1.43%	-10.83%	9.59%	8.70%	-1.83%	-7.46%	-	-
Horiz. %	95.11%	96.49%	108.21%	98.75%	90.85%	92.54%	100.00%	-
P/EPS	60.13	60.92	66.31	58.50	53.32	48.99	58.21	0.54%
YoY %	-1.30%	-8.13%	13.35%	9.71%	8.84%	-15.84%	-	-
Horiz. %	103.30%	104.66%	113.92%	100.50%	91.60%	84.16%	100.00%	-
EY	1.66	1.64	1.51	1.71	1.88	2.04	1.72	-0.58%
YoY %	1.22%	8.61%	-11.70%	-9.04%	-7.84%	18.60%	-	-
Horiz. %	96.51%	95.35%	87.79%	99.42%	109.30%	118.60%	100.00%	-
DY	1.33	1.27	1.15	1.29	1.39	1.50	2.05	-6.95%
YoY %	4.72%	10.43%	-10.85%	-7.19%	-7.33%	-26.83%	-	-
Horiz. %	64.88%	61.95%	56.10%	62.93%	67.80%	73.17%	100.00%	-
P/NAPS	2.33	2.49	3.27	3.15	3.02	4.45	3.55	-6.77%
YoY %	-6.43%	-23.85%	3.81%	4.30%	-32.13%	25.35%	-	-
Horiz. %	65.63%	70.14%	92.11%	88.73%	85.07%	125.35%	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