[PBBANK] YoY Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Quarter Result
Revenue	3,630,057	3,321,633	2,971,194	2,495,452	2,557,557	2,573,079	2,184,839	8.82%
YoY %	9.29%	11.79%	19.06%	-2.43%	-0.60%	17.77%	-	-
Horiz. %	166.15%	152.03%	135.99%	114.22%	117.06%	117.77%	100.00%	-
PBT	1,291,329	1,211,807	1,130,264	900,215	812,943	821,201	649,248	12.13%
YoY %	6.56%	7.21%	25.55%	10.74%	-1.01%	26.48%	-	-
Horiz. %	198.90%	186.65%	174.09%	138.66%	125.21%	126.48%	100.00%	-
Tax	-294,678	-289,348	-270,169	-211,852	-156,336	-213,358	-187,924	7.77%
YoY %	-1.84%	-7.10%	-27.53%	-35.51%	26.73%	-13.53%	-	-
Horiz. %	156.81%	153.97%	143.77%	112.73%	83.19%	113.53%	100.00%	-
NP	996,651	922,459	860,095	688,363	656,607	607,843	461,324	13.68%
YoY %	8.04%	7.25%	24.95%	4.84%	8.02%	31.76%	-	-
Horiz. %	216.04%	199.96%	186.44%	149.21%	142.33%	131.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	981,840	913,392	846,188	678,231	653,975	579,960	445,063	14.08%
YoY %	7.49%	7.94%	24.76%	3.71%	12.76%	30.31%	-	-
Horiz. %	220.61%	205.23%	190.13%	152.39%	146.94%	130.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.82%	23.88%	23.90%	23.53%	19.23%	25.98%	28.94%	-
YoY %	-4.44%	-0.08%	1.57%	22.36%	-25.98%	-10.23%	-	-
Horiz. %	78.85%	82.52%	82.58%	81.31%	66.45%	89.77%	100.00%	-
Total Cost	2,633,406	2,399,174	2,111,099	1,807,089	1,900,950	1,965,236	1,723,515	7.31%
YoY %	9.76%	13.65%	16.82%	-4.94%	-3.27%	14.02%	-	-
Horiz. %	152.79%	139.20%	122.49%	104.85%	110.29%	114.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,943,237	14,009,376	13,033,957	11,023,583	9,536,156	9,328,219	9,014,191	12.14%
YoY %	28.08%	7.48%	18.24%	15.60%	2.23%	3.48%	-	-
Horiz. %	199.06%	155.41%	144.59%	122.29%	105.79%	103.48%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	1,050,602	980,656	1,155,803	862,889	838,859	1,673,283	1,332,523	-3.88%
YoY %	7.13%	-15.15%	33.95%	2.86%	-49.87%	25.57%	-	-
Horiz. %	78.84%	73.59%	86.74%	64.76%	62.95%	125.57%	100.00%	-
Div Payout %	107.00%	107.36%	136.59%	127.23%	128.27%	288.52%	299.40%	-
YoY %	-0.34%	-21.40%	7.36%	-0.81%	-55.54%	-3.63%	-	-
Horiz. %	35.74%	35.86%	45.62%	42.49%	42.84%	96.37%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	17,943,237	14,009,376	13,033,957	11,023,583	9,536,156	9,328,219	9,014,191	12.14%
YoY %	28.08%	7.48%	18.24%	15.60%	2.23%	3.48%	-	-
Horiz. %	199.06%	155.41%	144.59%	122.29%	105.79%	103.48%	100.00%	-
NOSH	3,502,007	3,502,344	3,502,433	3,451,557	3,355,438	3,346,566	3,331,309	0.83%
YoY %	-0.01%	-0.00%	1.47%	2.86%	0.27%	0.46%	-	-
Horiz. %	105.12%	105.13%	105.14%	103.61%	100.72%	100.46%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	27.46%	27.77%	28.95%	27.58%	25.67%	23.62%	21.11%	-
YoY %	-1.12%	-4.08%	4.97%	7.44%	8.68%	11.89%	-	-
Horiz. %	130.08%	131.55%	137.14%	130.65%	121.60%	111.89%	100.00%	-
ROE	5.47%	6.52%	6.49%	6.15%	6.86%	6.22%	4.94%	-
YoY %	-16.10%	0.46%	5.53%	-10.35%	10.29%	25.91%	-	-
Horiz. %	110.73%	131.98%	131.38%	124.49%	138.87%	125.91%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	103.66	94.84	84.83	72.30	76.22	76.89	65.58	7.92%
YoY %	9.30%	11.80%	17.33%	-5.14%	-0.87%	17.25%	-	-
Horiz. %	158.07%	144.62%	129.35%	110.25%	116.22%	117.25%	100.00%	-
EPS	28.04	26.08	24.16	19.65	19.49	17.33	13.36	13.13%
YoY %	7.52%	7.95%	22.95%	0.82%	12.46%	29.72%	-	-
Horiz. %	209.88%	195.21%	180.84%	147.08%	145.88%	129.72%	100.00%	-
DPS	30.00	28.00	33.00	25.00	25.00	50.00	40.00	-4.67%
YoY %	7.14%	-15.15%	32.00%	0.00%	-50.00%	25.00%	-	-
Horiz. %	75.00%	70.00%	82.50%	62.50%	62.50%	125.00%	100.00%	-
NAPS	5.1237	4.00	3.7214	3.1938	2.842	2.7874	2.7059	11.21%
YoY %	28.09%	7.49%	16.52%	12.38%	1.96%	3.01%	-	-
Horiz. %	189.35%	147.83%	137.53%	118.03%	105.03%	103.01%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,451,557
RPS	18.70	17.11	15.30	12.85	13.17	13.25	11.25	8.82%
YoY %	9.29%	11.83%	19.07%	-2.43%	-0.60%	17.78%	-	-
Horiz. %	166.22%	152.09%	136.00%	114.22%	117.07%	117.78%	100.00%	-
EPS	5.06	4.70	4.36	3.49	3.37	2.99	2.29	14.11%
YoY %	7.66%	7.80%	24.93%	3.56%	12.71%	30.57%	-	-
Horiz. %	220.96%	205.24%	190.39%	152.40%	147.16%	130.57%	100.00%	-
DPS	5.41	5.05	5.95	4.44	4.32	8.62	6.86	-3.87%
YoY %	7.13%	-15.13%	34.01%	2.78%	-49.88%	25.66%	-	-
Horiz. %	78.86%	73.62%	86.73%	64.72%	62.97%	125.66%	100.00%	-
NAPS	0.9241	0.7215	0.6713	0.5677	0.4911	0.4804	0.4643	12.14%
YoY %	28.08%	7.48%	18.25%	15.60%	2.23%	3.47%	-	-
Horiz. %	199.03%	155.40%	144.58%	122.27%	105.77%	103.47%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	16.28	13.38	13.02	11.30	8.85	11.00	7.75	-
P/RPS	15.71	14.11	15.35	15.63	11.61	14.31	11.82	4.85%
YoY %	11.34%	-8.08%	-1.79%	34.63%	-18.87%	21.07%	-	-
Horiz. %	132.91%	119.37%	129.86%	132.23%	98.22%	121.07%	100.00%	-
P/EPS	58.07	51.30	53.89	57.51	45.41	63.47	58.01	0.01%
YoY %	13.20%	-4.81%	-6.29%	26.65%	-28.45%	9.41%	-	-
Horiz. %	100.10%	88.43%	92.90%	99.14%	78.28%	109.41%	100.00%	-
EY	1.72	1.95	1.86	1.74	2.20	1.58	1.72	0.00%
YoY %	-11.79%	4.84%	6.90%	-20.91%	39.24%	-8.14%	-	-
Horiz. %	100.00%	113.37%	108.14%	101.16%	127.91%	91.86%	100.00%	-
DY	1.84	2.09	2.53	2.21	2.82	4.55	5.16	-15.77%
YoY %	-11.96%	-17.39%	14.48%	-21.63%	-38.02%	-11.82%	-	-
Horiz. %	35.66%	40.50%	49.03%	42.83%	54.65%	88.18%	100.00%	-
P/NAPS	3.18	3.35	3.50	3.54	3.11	3.95	2.86	1.78%
YoY %	-5.07%	-4.29%	-1.13%	13.83%	-21.27%	38.11%	-	-
Horiz. %	111.19%	117.13%	122.38%	123.78%	108.74%	138.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	06/02/13	30/01/12	25/01/11	20/01/10	20/01/09	21/01/08	22/01/07	-
Price	15.72	13.52	13.34	12.08	8.70	11.00	8.50	-
P/RPS	15.17	14.26	15.73	16.71	11.41	14.31	12.96	2.65%
YoY %	6.38%	-9.35%	-5.86%	46.45%	-20.27%	10.42%	-	-
Horiz. %	117.05%	110.03%	121.37%	128.94%	88.04%	110.42%	100.00%	-
P/EPS	56.07	51.84	55.22	61.48	44.64	63.47	63.62	-2.08%
YoY %	8.16%	-6.12%	-10.18%	37.72%	-29.67%	-0.24%	-	-
Horiz. %	88.13%	81.48%	86.80%	96.64%	70.17%	99.76%	100.00%	-
EY	1.78	1.93	1.81	1.63	2.24	1.58	1.57	2.11%
YoY %	-7.77%	6.63%	11.04%	-27.23%	41.77%	0.64%	-	-
Horiz. %	113.38%	122.93%	115.29%	103.82%	142.68%	100.64%	100.00%	-
DY	1.91	2.07	2.47	2.07	2.87	4.55	4.71	-13.95%
YoY %	-7.73%	-16.19%	19.32%	-27.87%	-36.92%	-3.40%	-	-
Horiz. %	40.55%	43.95%	52.44%	43.95%	60.93%	96.60%	100.00%	-
P/NAPS	3.07	3.38	3.58	3.78	3.06	3.95	3.14	-0.37%
YoY %	-9.17%	-5.59%	-5.29%	23.53%	-22.53%	25.80%	-	-
Horiz. %	97.77%	107.64%	114.01%	120.38%	97.45%	125.80%	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