[PBBANK] YoY Quarter Result on 31-Dec-2005 [#4]

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Quarter Result
Revenue	2,557,557	2,573,079	2,184,839	1,544,800	1,425,030	1,111,689	1,063,839	15.72%
YoY %	-0.60%	17.77%	41.43%	8.40%	28.19%	4.50%	-	-
Horiz. %	240.41%	241.87%	205.37%	145.21%	133.95%	104.50%	100.00%	-
PBT	812,943	821,201	649,248	549,233	506,907	401,124	325,906	16.43%
YoY %	-1.01%	26.48%	18.21%	8.35%	26.37%	23.08%	-	-
Horiz. %	249.44%	251.97%	199.21%	168.52%	155.54%	123.08%	100.00%	-
Tax	-156,336	-213,358	-187,924	-129,753	-167,983	-115,852	-124,885	3.81%
YoY %	26.73%	-13.53%	-44.83%	22.76%	-45.00%	7.23%	-	-
Horiz. %	125.18%	170.84%	150.48%	103.90%	134.51%	92.77%	100.00%	-
NP	656,607	607,843	461,324	419,480	338,924	285,272	201,021	21.78%
YoY %	8.02%	31.76%	9.98%	23.77%	18.81%	41.91%	-	-
Horiz. %	326.64%	302.38%	229.49%	208.67%	168.60%	141.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	653,975	579,960	445,063	392,667	338,924	285,272	201,021	21.70%
YoY %	12.76%	30.31%	13.34%	15.86%	18.81%	41.91%	-	-
Horiz. %	325.33%	288.51%	221.40%	195.34%	168.60%	141.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	25.98%	28.94%	23.62%	33.14%	28.88%	38.32%	-
YoY %	-25.98%	-10.23%	22.52%	-28.73%	14.75%	-24.63%	-	-
Horiz. %	50.18%	67.80%	75.52%	61.64%	86.48%	75.37%	100.00%	-
Total Cost	1,900,950	1,965,236	1,723,515	1,125,320	1,086,106	826,417	862,818	14.05%
YoY %	-3.27%	14.02%	53.16%	3.61%	31.42%	-4.22%	-	-
Horiz. %	220.32%	227.77%	199.75%	130.42%	125.88%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,536,156	9,328,219	9,014,191	8,472,376	7,715,636	6,407,933	4,625,446	12.80%
YoY %	2.23%	3.48%	6.40%	9.81%	20.41%	38.54%	-	-
Horiz. %	206.17%	201.67%	194.88%	183.17%	166.81%	138.54%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	838,859	1,673,283	1,332,523	1,151,361	1,618,619	1,409,745	416,290	12.37%
YoY %	-49.87%	25.57%	15.73%	-28.87%	14.82%	238.64%	-	-
Horiz. %	201.51%	401.95%	320.09%	276.58%	388.82%	338.64%	100.00%	-
Div Payout %	128.27%	288.52%	299.40%	293.22%	477.58%	494.18%	207.09%	-
YoY %	-55.54%	-3.63%	2.11%	-38.60%	-3.36%	138.63%	-	-
Horiz. %	61.94%	139.32%	144.57%	141.59%	230.61%	238.63%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	9,536,156	9,328,219	9,014,191	8,472,376	7,715,636	6,407,933	4,625,446	12.80%
YoY %	2.23%	3.48%	6.40%	9.81%	20.41%	38.54%	-	-
Horiz. %	206.17%	201.67%	194.88%	183.17%	166.81%	138.54%	100.00%	-
NOSH	3,355,438	3,346,566	3,331,309	3,289,604	3,237,239	6,407,933	4,625,446	-5.20%
YoY %	0.27%	0.46%	1.27%	1.62%	-49.48%	38.54%	-	-
Horiz. %	72.54%	72.35%	72.02%	71.12%	69.99%	138.54%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	25.67%	23.62%	21.11%	27.15%	23.78%	25.66%	18.90%	-
YoY %	8.68%	11.89%	-22.25%	14.17%	-7.33%	35.77%	-	-
Horiz. %	135.82%	124.97%	111.69%	143.65%	125.82%	135.77%	100.00%	-
ROE	6.86%	6.22%	4.94%	4.63%	4.39%	4.45%	4.35%	-
YoY %	10.29%	25.91%	6.70%	5.47%	-1.35%	2.30%	-	-
Horiz. %	157.70%	142.99%	113.56%	106.44%	100.92%	102.30%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	76.22	76.89	65.58	46.96	44.02	17.35	23.00	22.07%
YoY %	-0.87%	17.25%	39.65%	6.68%	153.72%	-24.57%	-	-
Horiz. %	331.39%	334.30%	285.13%	204.17%	191.39%	75.43%	100.00%	-
EPS	19.49	17.33	13.36	11.93	10.47	8.96	3.50	33.09%
YoY %	12.46%	29.72%	11.99%	13.94%	16.85%	156.00%	-	-
Horiz. %	556.86%	495.14%	381.71%	340.86%	299.14%	256.00%	100.00%	-
DPS	25.00	50.00	40.00	35.00	50.00	22.00	9.00	18.54%
YoY %	-50.00%	25.00%	14.29%	-30.00%	127.27%	144.44%	-	-
Horiz. %	277.78%	555.56%	444.44%	388.89%	555.56%	244.44%	100.00%	-
NAPS	2.842	2.7874	2.7059	2.5755	2.3834	1.00	1.00	18.99%
YoY %	1.96%	3.01%	5.06%	8.06%	138.34%	0.00%	-	-
Horiz. %	284.20%	278.74%	270.59%	257.55%	238.34%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 3,289,604
RPS	13.18	13.26	11.26	7.96	7.34	5.73	5.48	15.73%
YoY %	-0.60%	17.76%	41.46%	8.45%	28.10%	4.56%	-	-
Horiz. %	240.51%	241.97%	205.47%	145.26%	133.94%	104.56%	100.00%	-
EPS	3.37	2.99	2.29	2.02	1.75	1.47	1.04	21.62%
YoY %	12.71%	30.57%	13.37%	15.43%	19.05%	41.35%	-	-
Horiz. %	324.04%	287.50%	220.19%	194.23%	168.27%	141.35%	100.00%	-
DPS	4.32	8.62	6.86	5.93	8.34	7.26	2.14	12.40%
YoY %	-49.88%	25.66%	15.68%	-28.90%	14.88%	239.25%	-	-
Horiz. %	201.87%	402.80%	320.56%	277.10%	389.72%	339.25%	100.00%	-
NAPS	0.4913	0.4806	0.4644	0.4365	0.3975	0.3301	0.2383	12.80%
YoY %	2.23%	3.49%	6.39%	9.81%	20.42%	38.52%	-	-
Horiz. %	206.17%	201.68%	194.88%	183.17%	166.81%	138.52%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	8.85	11.00	7.75	6.55	7.10	5.66	4.54	-
P/RPS	11.61	14.31	11.82	13.95	16.13	32.63	19.74	-8.45%
YoY %	-18.87%	21.07%	-15.27%	-13.52%	-50.57%	65.30%	-	-
Horiz. %	58.81%	72.49%	59.88%	70.67%	81.71%	165.30%	100.00%	-
P/EPS	45.41	63.47	58.01	54.87	67.82	127.14	104.46	-12.95%
YoY %	-28.45%	9.41%	5.72%	-19.09%	-46.66%	21.71%	-	-
Horiz. %	43.47%	60.76%	55.53%	52.53%	64.92%	121.71%	100.00%	-
EY	2.20	1.58	1.72	1.82	1.47	0.79	0.96	14.80%
YoY %	39.24%	-8.14%	-5.49%	23.81%	86.08%	-17.71%	-	-
Horiz. %	229.17%	164.58%	179.17%	189.58%	153.12%	82.29%	100.00%	-
DY	2.82	4.55	5.16	5.34	7.04	3.89	1.98	6.06%
YoY %	-38.02%	-11.82%	-3.37%	-24.15%	80.98%	96.46%	-	-
Horiz. %	142.42%	229.80%	260.61%	269.70%	355.56%	196.46%	100.00%	-
P/NAPS	3.11	3.95	2.86	2.54	2.98	5.66	4.54	-6.10%
YoY %	-21.27%	38.11%	12.60%	-14.77%	-47.35%	24.67%	-	-
Horiz. %	68.50%	87.00%	63.00%	55.95%	65.64%	124.67%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	20/01/09	21/01/08	22/01/07	23/01/06	18/01/05	11/02/04	06/02/03	-
Price	8.70	11.00	8.50	6.60	7.50	6.04	4.62	-
P/RPS	11.41	14.31	12.96	14.05	17.04	34.82	20.09	-8.99%
YoY %	-20.27%	10.42%	-7.76%	-17.55%	-51.06%	73.32%	-	-
Horiz. %	56.79%	71.23%	64.51%	69.94%	84.82%	173.32%	100.00%	-
P/EPS	44.64	63.47	63.62	55.29	71.64	135.67	106.31	-13.45%
YoY %	-29.67%	-0.24%	15.07%	-22.82%	-47.20%	27.62%	-	-
Horiz. %	41.99%	59.70%	59.84%	52.01%	67.39%	127.62%	100.00%	-
EY	2.24	1.58	1.57	1.81	1.40	0.74	0.94	15.55%
YoY %	41.77%	0.64%	-13.26%	29.29%	89.19%	-21.28%	-	-
Horiz. %	238.30%	168.09%	167.02%	192.55%	148.94%	78.72%	100.00%	-
DY	2.87	4.55	4.71	5.30	6.67	3.64	1.95	6.64%
YoY %	-36.92%	-3.40%	-11.13%	-20.54%	83.24%	86.67%	-	-
Horiz. %	147.18%	233.33%	241.54%	271.79%	342.05%	186.67%	100.00%	-
P/NAPS	3.06	3.95	3.14	2.56	3.15	6.04	4.62	-6.63%
YoY %	-22.53%	25.80%	22.66%	-18.73%	-47.85%	30.74%	-	-
Horiz. %	66.23%	85.50%	67.97%	55.41%	68.18%	130.74%	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