[PBBANK] YoY Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Quarter Result
Revenue	2,495,452	2,557,557	2,573,079	2,184,839	1,544,800	1,425,030	1,111,689	14.41%
YoY %	-2.43%	-0.60%	17.77%	41.43%	8.40%	28.19%	-	-
Horiz. %	224.47%	230.06%	231.46%	196.53%	138.96%	128.19%	100.00%	-
PBT	900,215	812,943	821,201	649,248	549,233	506,907	401,124	14.40%
YoY %	10.74%	-1.01%	26.48%	18.21%	8.35%	26.37%	-	-
Horiz. %	224.42%	202.67%	204.72%	161.86%	136.92%	126.37%	100.00%	-
Tax	-211,852	-156,336	-213,358	-187,924	-129,753	-167,983	-115,852	10.57%
YoY %	-35.51%	26.73%	-13.53%	-44.83%	22.76%	-45.00%	-	-
Horiz. %	182.86%	134.94%	184.16%	162.21%	112.00%	145.00%	100.00%	-
NP	688,363	656,607	607,843	461,324	419,480	338,924	285,272	15.79%
YoY %	4.84%	8.02%	31.76%	9.98%	23.77%	18.81%	-	-
Horiz. %	241.30%	230.17%	213.07%	161.71%	147.05%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	678,231	653,975	579,960	445,063	392,667	338,924	285,272	15.51%
YoY %	3.71%	12.76%	30.31%	13.34%	15.86%	18.81%	-	-
Horiz. %	237.75%	229.25%	203.30%	156.01%	137.65%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.53%	19.23%	25.98%	28.94%	23.62%	33.14%	28.88%	-
YoY %	22.36%	-25.98%	-10.23%	22.52%	-28.73%	14.75%	-	-
Horiz. %	81.48%	66.59%	89.96%	100.21%	81.79%	114.75%	100.00%	-
Total Cost	1,807,089	1,900,950	1,965,236	1,723,515	1,125,320	1,086,106	826,417	13.91%
YoY %	-4.94%	-3.27%	14.02%	53.16%	3.61%	31.42%	-	-
Horiz. %	218.67%	230.02%	237.80%	208.55%	136.17%	131.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,023,583	9,536,156	9,328,219	9,014,191	8,472,376	7,715,636	6,407,933	9.45%
YoY %	15.60%	2.23%	3.48%	6.40%	9.81%	20.41%	-	-
Horiz. %	172.03%	148.82%	145.57%	140.67%	132.22%	120.41%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	862,889	838,859	1,673,283	1,332,523	1,151,361	1,618,619	1,409,745	-7.84%
YoY %	2.86%	-49.87%	25.57%	15.73%	-28.87%	14.82%	-	-
Horiz. %	61.21%	59.50%	118.69%	94.52%	81.67%	114.82%	100.00%	-
Div Payout %	127.23%	128.27%	288.52%	299.40%	293.22%	477.58%	494.18%	-
YoY %	-0.81%	-55.54%	-3.63%	2.11%	-38.60%	-3.36%	-	-
Horiz. %	25.75%	25.96%	58.38%	60.59%	59.33%	96.64%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	11,023,583	9,536,156	9,328,219	9,014,191	8,472,376	7,715,636	6,407,933	9.45%
YoY %	15.60%	2.23%	3.48%	6.40%	9.81%	20.41%	-	-
Horiz. %	172.03%	148.82%	145.57%	140.67%	132.22%	120.41%	100.00%	-
NOSH	3,451,557	3,355,438	3,346,566	3,331,309	3,289,604	3,237,239	6,407,933	-9.78%
YoY %	2.86%	0.27%	0.46%	1.27%	1.62%	-49.48%	-	-
Horiz. %	53.86%	52.36%	52.23%	51.99%	51.34%	50.52%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	27.58%	25.67%	23.62%	21.11%	27.15%	23.78%	25.66%	-
YoY %	7.44%	8.68%	11.89%	-22.25%	14.17%	-7.33%	-	-
Horiz. %	107.48%	100.04%	92.05%	82.27%	105.81%	92.67%	100.00%	-
ROE	6.15%	6.86%	6.22%	4.94%	4.63%	4.39%	4.45%	-
YoY %	-10.35%	10.29%	25.91%	6.70%	5.47%	-1.35%	-	-
Horiz. %	138.20%	154.16%	139.78%	111.01%	104.04%	98.65%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	72.30	76.22	76.89	65.58	46.96	44.02	17.35	26.82%
YoY %	-5.14%	-0.87%	17.25%	39.65%	6.68%	153.72%	-	-
Horiz. %	416.71%	439.31%	443.17%	377.98%	270.66%	253.72%	100.00%	-
EPS	19.65	19.49	17.33	13.36	11.93	10.47	8.96	13.97%
YoY %	0.82%	12.46%	29.72%	11.99%	13.94%	16.85%	-	-
Horiz. %	219.31%	217.52%	193.42%	149.11%	133.15%	116.85%	100.00%	-
DPS	25.00	25.00	50.00	40.00	35.00	50.00	22.00	2.15%
YoY %	0.00%	-50.00%	25.00%	14.29%	-30.00%	127.27%	-	-
Horiz. %	113.64%	113.64%	227.27%	181.82%	159.09%	227.27%	100.00%	-
NAPS	3.1938	2.842	2.7874	2.7059	2.5755	2.3834	1.00	21.33%
YoY %	12.38%	1.96%	3.01%	5.06%	8.06%	138.34%	-	-
Horiz. %	319.38%	284.20%	278.74%	270.59%	257.55%	238.34%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,331,309
RPS	12.86	13.18	13.26	11.26	7.96	7.34	5.73	14.40%
YoY %	-2.43%	-0.60%	17.76%	41.46%	8.45%	28.10%	-	-
Horiz. %	224.43%	230.02%	231.41%	196.51%	138.92%	128.10%	100.00%	-
EPS	3.49	3.37	2.99	2.29	2.02	1.75	1.47	15.48%
YoY %	3.56%	12.71%	30.57%	13.37%	15.43%	19.05%	-	-
Horiz. %	237.41%	229.25%	203.40%	155.78%	137.41%	119.05%	100.00%	-
DPS	4.45	4.32	8.62	6.86	5.93	8.34	7.26	-7.82%
YoY %	3.01%	-49.88%	25.66%	15.68%	-28.90%	14.88%	-	-
Horiz. %	61.29%	59.50%	118.73%	94.49%	81.68%	114.88%	100.00%	-
NAPS	0.5679	0.4913	0.4806	0.4644	0.4365	0.3975	0.3301	9.45%
YoY %	15.59%	2.23%	3.49%	6.39%	9.81%	20.42%	-	-
Horiz. %	172.04%	148.83%	145.59%	140.68%	132.23%	120.42%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	11.30	8.85	11.00	7.75	6.55	7.10	5.66	-
P/RPS	15.63	11.61	14.31	11.82	13.95	16.13	32.63	-11.53%
YoY %	34.63%	-18.87%	21.07%	-15.27%	-13.52%	-50.57%	-	-
Horiz. %	47.90%	35.58%	43.86%	36.22%	42.75%	49.43%	100.00%	-
P/EPS	57.51	45.41	63.47	58.01	54.87	67.82	127.14	-12.37%
YoY %	26.65%	-28.45%	9.41%	5.72%	-19.09%	-46.66%	-	-
Horiz. %	45.23%	35.72%	49.92%	45.63%	43.16%	53.34%	100.00%	-
EY	1.74	2.20	1.58	1.72	1.82	1.47	0.79	14.05%
YoY %	-20.91%	39.24%	-8.14%	-5.49%	23.81%	86.08%	-	-
Horiz. %	220.25%	278.48%	200.00%	217.72%	230.38%	186.08%	100.00%	-
DY	2.21	2.82	4.55	5.16	5.34	7.04	3.89	-8.98%
YoY %	-21.63%	-38.02%	-11.82%	-3.37%	-24.15%	80.98%	-	-
Horiz. %	56.81%	72.49%	116.97%	132.65%	137.28%	180.98%	100.00%	-
P/NAPS	3.54	3.11	3.95	2.86	2.54	2.98	5.66	-7.51%
YoY %	13.83%	-21.27%	38.11%	12.60%	-14.77%	-47.35%	-	-
Horiz. %	62.54%	54.95%	69.79%	50.53%	44.88%	52.65%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	20/01/10	20/01/09	21/01/08	22/01/07	23/01/06	18/01/05	11/02/04	-
Price	12.08	8.70	11.00	8.50	6.60	7.50	6.04	-
P/RPS	16.71	11.41	14.31	12.96	14.05	17.04	34.82	-11.50%
YoY %	46.45%	-20.27%	10.42%	-7.76%	-17.55%	-51.06%	-	-
Horiz. %	47.99%	32.77%	41.10%	37.22%	40.35%	48.94%	100.00%	-
P/EPS	61.48	44.64	63.47	63.62	55.29	71.64	135.67	-12.34%
YoY %	37.72%	-29.67%	-0.24%	15.07%	-22.82%	-47.20%	-	-
Horiz. %	45.32%	32.90%	46.78%	46.89%	40.75%	52.80%	100.00%	-
EY	1.63	2.24	1.58	1.57	1.81	1.40	0.74	14.05%
YoY %	-27.23%	41.77%	0.64%	-13.26%	29.29%	89.19%	-	-
Horiz. %	220.27%	302.70%	213.51%	212.16%	244.59%	189.19%	100.00%	-
DY	2.07	2.87	4.55	4.71	5.30	6.67	3.64	-8.97%
YoY %	-27.87%	-36.92%	-3.40%	-11.13%	-20.54%	83.24%	-	-
Horiz. %	56.87%	78.85%	125.00%	129.40%	145.60%	183.24%	100.00%	-
P/NAPS	3.78	3.06	3.95	3.14	2.56	3.15	6.04	-7.50%
YoY %	23.53%	-22.53%	25.80%	22.66%	-18.73%	-47.85%	-	-
Horiz. %	62.58%	50.66%	65.40%	51.99%	42.38%	52.15%	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