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

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Quarter Result
Revenue	2,971,194	2,495,452	2,557,557	2,573,079	2,184,839	1,544,800	1,425,030	13.02%
YoY %	19.06%	-2.43%	-0.60%	17.77%	41.43%	8.40%	-	-
Horiz. %	208.50%	175.12%	179.47%	180.56%	153.32%	108.40%	100.00%	-
PBT	1,130,264	900,215	812,943	821,201	649,248	549,233	506,907	14.29%
YoY %	25.55%	10.74%	-1.01%	26.48%	18.21%	8.35%	-	-
Horiz. %	222.97%	177.59%	160.37%	162.00%	128.08%	108.35%	100.00%	-
Tax	-270,169	-211,852	-156,336	-213,358	-187,924	-129,753	-167,983	8.23%
YoY %	-27.53%	-35.51%	26.73%	-13.53%	-44.83%	22.76%	-	-
Horiz. %	160.83%	126.12%	93.07%	127.01%	111.87%	77.24%	100.00%	-
NP	860,095	688,363	656,607	607,843	461,324	419,480	338,924	16.78%
YoY %	24.95%	4.84%	8.02%	31.76%	9.98%	23.77%	-	-
Horiz. %	253.77%	203.10%	193.73%	179.34%	136.11%	123.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	846,188	678,231	653,975	579,960	445,063	392,667	338,924	16.46%
YoY %	24.76%	3.71%	12.76%	30.31%	13.34%	15.86%	-	-
Horiz. %	249.67%	200.11%	192.96%	171.12%	131.32%	115.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.90%	23.53%	19.23%	25.98%	28.94%	23.62%	33.14%	-
YoY %	1.57%	22.36%	-25.98%	-10.23%	22.52%	-28.73%	-	-
Horiz. %	72.12%	71.00%	58.03%	78.39%	87.33%	71.27%	100.00%	-
Total Cost	2,111,099	1,807,089	1,900,950	1,965,236	1,723,515	1,125,320	1,086,106	11.70%
YoY %	16.82%	-4.94%	-3.27%	14.02%	53.16%	3.61%	-	-
Horiz. %	194.37%	166.38%	175.02%	180.94%	158.69%	103.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,033,957	11,023,583	9,536,156	9,328,219	9,014,191	8,472,376	7,715,636	9.12%
YoY %	18.24%	15.60%	2.23%	3.48%	6.40%	9.81%	-	-
Horiz. %	168.93%	142.87%	123.60%	120.90%	116.83%	109.81%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	1,155,803	862,889	838,859	1,673,283	1,332,523	1,151,361	1,618,619	-5.45%
YoY %	33.95%	2.86%	-49.87%	25.57%	15.73%	-28.87%	-	-
Horiz. %	71.41%	53.31%	51.83%	103.38%	82.32%	71.13%	100.00%	-
Div Payout %	136.59%	127.23%	128.27%	288.52%	299.40%	293.22%	477.58%	-
YoY %	7.36%	-0.81%	-55.54%	-3.63%	2.11%	-38.60%	-	-
Horiz. %	28.60%	26.64%	26.86%	60.41%	62.69%	61.40%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	13,033,957	11,023,583	9,536,156	9,328,219	9,014,191	8,472,376	7,715,636	9.12%
YoY %	18.24%	15.60%	2.23%	3.48%	6.40%	9.81%	-	-
Horiz. %	168.93%	142.87%	123.60%	120.90%	116.83%	109.81%	100.00%	-
NOSH	3,502,433	3,451,557	3,355,438	3,346,566	3,331,309	3,289,604	3,237,239	1.32%
YoY %	1.47%	2.86%	0.27%	0.46%	1.27%	1.62%	-	-
Horiz. %	108.19%	106.62%	103.65%	103.38%	102.91%	101.62%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	28.95%	27.58%	25.67%	23.62%	21.11%	27.15%	23.78%	-
YoY %	4.97%	7.44%	8.68%	11.89%	-22.25%	14.17%	-	-
Horiz. %	121.74%	115.98%	107.95%	99.33%	88.77%	114.17%	100.00%	-
ROE	6.49%	6.15%	6.86%	6.22%	4.94%	4.63%	4.39%	-
YoY %	5.53%	-10.35%	10.29%	25.91%	6.70%	5.47%	-	-
Horiz. %	147.84%	140.09%	156.26%	141.69%	112.53%	105.47%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	84.83	72.30	76.22	76.89	65.58	46.96	44.02	11.54%
YoY %	17.33%	-5.14%	-0.87%	17.25%	39.65%	6.68%	-	-
Horiz. %	192.71%	164.24%	173.15%	174.67%	148.98%	106.68%	100.00%	-
EPS	24.16	19.65	19.49	17.33	13.36	11.93	10.47	14.94%
YoY %	22.95%	0.82%	12.46%	29.72%	11.99%	13.94%	-	-
Horiz. %	230.75%	187.68%	186.15%	165.52%	127.60%	113.94%	100.00%	-
DPS	33.00	25.00	25.00	50.00	40.00	35.00	50.00	-6.68%
YoY %	32.00%	0.00%	-50.00%	25.00%	14.29%	-30.00%	-	-
Horiz. %	66.00%	50.00%	50.00%	100.00%	80.00%	70.00%	100.00%	-
NAPS	3.7214	3.1938	2.842	2.7874	2.7059	2.5755	2.3834	7.70%
YoY %	16.52%	12.38%	1.96%	3.01%	5.06%	8.06%	-	-
Horiz. %	156.14%	134.00%	119.24%	116.95%	113.53%	108.06%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,346,566
RPS	15.30	12.85	13.17	13.25	11.25	7.96	7.34	13.01%
YoY %	19.07%	-2.43%	-0.60%	17.78%	41.33%	8.45%	-	-
Horiz. %	208.45%	175.07%	179.43%	180.52%	153.27%	108.45%	100.00%	-
EPS	4.36	3.49	3.37	2.99	2.29	2.02	1.75	16.42%
YoY %	24.93%	3.56%	12.71%	30.57%	13.37%	15.43%	-	-
Horiz. %	249.14%	199.43%	192.57%	170.86%	130.86%	115.43%	100.00%	-
DPS	5.95	4.44	4.32	8.62	6.86	5.93	8.34	-5.47%
YoY %	34.01%	2.78%	-49.88%	25.66%	15.68%	-28.90%	-	-
Horiz. %	71.34%	53.24%	51.80%	103.36%	82.25%	71.10%	100.00%	-
NAPS	0.6713	0.5677	0.4911	0.4804	0.4643	0.4363	0.3974	9.12%
YoY %	18.25%	15.60%	2.23%	3.47%	6.42%	9.79%	-	-
Horiz. %	168.92%	142.85%	123.58%	120.89%	116.83%	109.79%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
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	15.35	15.63	11.61	14.31	11.82	13.95	16.13	-0.82%
YoY %	-1.79%	34.63%	-18.87%	21.07%	-15.27%	-13.52%	-	-
Horiz. %	95.16%	96.90%	71.98%	88.72%	73.28%	86.48%	100.00%	-
P/EPS	53.89	57.51	45.41	63.47	58.01	54.87	67.82	-3.75%
YoY %	-6.29%	26.65%	-28.45%	9.41%	5.72%	-19.09%	-	-
Horiz. %	79.46%	84.80%	66.96%	93.59%	85.54%	80.91%	100.00%	-
EY	1.86	1.74	2.20	1.58	1.72	1.82	1.47	3.99%
YoY %	6.90%	-20.91%	39.24%	-8.14%	-5.49%	23.81%	-	-
Horiz. %	126.53%	118.37%	149.66%	107.48%	117.01%	123.81%	100.00%	-
DY	2.53	2.21	2.82	4.55	5.16	5.34	7.04	-15.67%
YoY %	14.48%	-21.63%	-38.02%	-11.82%	-3.37%	-24.15%	-	-
Horiz. %	35.94%	31.39%	40.06%	64.63%	73.30%	75.85%	100.00%	-
P/NAPS	3.50	3.54	3.11	3.95	2.86	2.54	2.98	2.71%
YoY %	-1.13%	13.83%	-21.27%	38.11%	12.60%	-14.77%	-	-
Horiz. %	117.45%	118.79%	104.36%	132.55%	95.97%	85.23%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
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	15.73	16.71	11.41	14.31	12.96	14.05	17.04	-1.32%
YoY %	-5.86%	46.45%	-20.27%	10.42%	-7.76%	-17.55%	-	-
Horiz. %	92.31%	98.06%	66.96%	83.98%	76.06%	82.45%	100.00%	-
P/EPS	55.22	61.48	44.64	63.47	63.62	55.29	71.64	-4.24%
YoY %	-10.18%	37.72%	-29.67%	-0.24%	15.07%	-22.82%	-	-
Horiz. %	77.08%	85.82%	62.31%	88.60%	88.81%	77.18%	100.00%	-
EY	1.81	1.63	2.24	1.58	1.57	1.81	1.40	4.37%
YoY %	11.04%	-27.23%	41.77%	0.64%	-13.26%	29.29%	-	-
Horiz. %	129.29%	116.43%	160.00%	112.86%	112.14%	129.29%	100.00%	-
DY	2.47	2.07	2.87	4.55	4.71	5.30	6.67	-15.25%
YoY %	19.32%	-27.87%	-36.92%	-3.40%	-11.13%	-20.54%	-	-
Horiz. %	37.03%	31.03%	43.03%	68.22%	70.61%	79.46%	100.00%	-
P/NAPS	3.58	3.78	3.06	3.95	3.14	2.56	3.15	2.15%
YoY %	-5.29%	23.53%	-22.53%	25.80%	22.66%	-18.73%	-	-
Horiz. %	113.65%	120.00%	97.14%	125.40%	99.68%	81.27%	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