[PBBANK] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.7%
YoY- 1.47%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 13,433,389 12,010,838 10,120,507 10,130,797 10,139,144 8,847,434 6,530,051 12.76%
PBT 4,900,493 4,616,629 3,661,279 3,181,700 3,357,823 2,663,577 2,210,388 14.17%
Tax -1,145,897 -1,101,237 -880,818 -681,814 -848,515 -721,278 -539,393 13.36%
NP 3,754,596 3,515,392 2,780,461 2,499,886 2,509,308 1,942,299 1,670,995 14.43%
-
NP to SH 3,717,595 3,467,834 2,736,610 2,470,341 2,434,509 1,881,706 1,585,841 15.24%
-
Tax Rate 23.38% 23.85% 24.06% 21.43% 25.27% 27.08% 24.40% -
Total Cost 9,678,793 8,495,446 7,340,046 7,630,911 7,629,836 6,905,135 4,859,056 12.15%
-
Net Worth 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 9,052,473 8,382,785 12.08%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,681,169 1,856,165 1,738,460 1,874,013 2,679,843 2,171,368 1,813,247 -1.25%
Div Payout % 45.22% 53.53% 63.53% 75.86% 110.08% 115.39% 114.34% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 9,052,473 8,382,785 12.08%
NOSH 3,502,566 3,501,809 3,502,285 3,450,513 3,355,200 3,355,377 3,309,429 0.94%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 27.95% 29.27% 27.47% 24.68% 24.75% 21.95% 25.59% -
ROE 22.35% 33.01% 22.74% 23.93% 25.99% 20.79% 18.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 383.53 342.99 288.97 293.60 302.19 263.68 197.32 11.70%
EPS 106.14 99.03 78.14 71.59 72.56 56.08 47.92 14.15%
DPS 48.00 53.00 50.00 54.31 80.00 65.00 55.00 -2.24%
NAPS 4.7484 3.00 3.436 2.9912 2.7921 2.6979 2.533 11.03%
Adjusted Per Share Value based on latest NOSH - 3,450,513
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.19 61.86 52.12 52.18 52.22 45.57 33.63 12.76%
EPS 19.15 17.86 14.09 12.72 12.54 9.69 8.17 15.23%
DPS 8.66 9.56 8.95 9.65 13.80 11.18 9.34 -1.25%
NAPS 0.8566 0.5411 0.6198 0.5316 0.4825 0.4662 0.4317 12.08%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 13.76 13.30 11.90 9.05 10.40 9.80 6.35 -
P/RPS 3.59 3.88 4.12 3.08 3.44 3.72 3.22 1.82%
P/EPS 12.96 13.43 15.23 12.64 14.33 17.47 13.25 -0.36%
EY 7.71 7.45 6.57 7.91 6.98 5.72 7.55 0.34%
DY 3.49 3.98 4.20 6.00 7.69 6.63 8.66 -14.04%
P/NAPS 2.90 4.43 3.46 3.03 3.72 3.63 2.51 2.43%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 17/07/07 20/07/06 -
Price 14.34 13.36 12.20 10.30 10.30 9.80 6.45 -
P/RPS 3.74 3.90 4.22 3.51 3.41 3.72 3.27 2.26%
P/EPS 13.51 13.49 15.61 14.39 14.20 17.47 13.46 0.06%
EY 7.40 7.41 6.40 6.95 7.04 5.72 7.43 -0.06%
DY 3.35 3.97 4.10 5.27 7.77 6.63 8.53 -14.41%
P/NAPS 3.02 4.45 3.55 3.44 3.69 3.63 2.55 2.85%

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

Post a Comment