[PBBANK] YoY TTM 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
TTM Result
Revenue	11,035,597	9,715,568	10,500,307	9,557,599	7,735,592	5,905,148	5,045,340	13.92%
YoY %	13.59%	-7.47%	9.86%	23.55%	31.00%	17.04%	-	-
Horiz. %	218.73%	192.57%	208.12%	189.43%	153.32%	117.04%	100.00%	-
PBT	4,086,197	3,321,433	3,379,188	3,003,638	2,416,361	2,050,522	1,853,874	14.07%
YoY %	23.03%	-1.71%	12.50%	24.30%	17.84%	10.61%	-	-
Horiz. %	220.41%	179.16%	182.28%	162.02%	130.34%	110.61%	100.00%	-
Tax	-987,120	-769,893	-756,528	-801,852	-621,200	-552,110	-582,801	9.17%
YoY %	-28.22%	-1.77%	5.65%	-29.08%	-12.51%	5.27%	-	-
Horiz. %	169.38%	132.10%	129.81%	137.59%	106.59%	94.73%	100.00%	-
NP	3,099,077	2,551,540	2,622,660	2,201,786	1,795,161	1,498,412	1,271,073	16.00%
YoY %	21.46%	-2.71%	19.12%	22.65%	19.80%	17.89%	-	-
Horiz. %	243.82%	200.74%	206.33%	173.22%	141.23%	117.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,048,224	2,517,302	2,581,237	2,123,915	1,726,688	1,451,814	1,271,073	15.68%
YoY %	21.09%	-2.48%	21.53%	23.01%	18.93%	14.22%	-	-
Horiz. %	239.82%	198.05%	203.08%	167.10%	135.84%	114.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.16%	23.18%	22.39%	26.70%	25.71%	26.93%	31.44%	-
YoY %	4.23%	3.53%	-16.14%	3.85%	-4.53%	-14.34%	-	-
Horiz. %	76.84%	73.73%	71.22%	84.92%	81.77%	85.66%	100.00%	-
Total Cost	7,936,520	7,164,028	7,877,647	7,355,813	5,940,431	4,406,736	3,774,267	13.18%
YoY %	10.78%	-9.06%	7.09%	23.83%	34.80%	16.76%	-	-
Horiz. %	210.28%	189.81%	208.72%	194.89%	157.39%	116.76%	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	2,031,374	1,898,043	1,845,419	2,512,127	1,994,409	1,805,792	2,909,546	-5.80%
YoY %	7.02%	2.85%	-26.54%	25.96%	10.45%	-37.94%	-	-
Horiz. %	69.82%	65.24%	63.43%	86.34%	68.55%	62.06%	100.00%	-
Div Payout %	66.64%	75.40%	71.49%	118.28%	115.50%	124.38%	228.90%	-
YoY %	-11.62%	5.47%	-39.56%	2.41%	-7.14%	-45.66%	-	-
Horiz. %	29.11%	32.94%	31.23%	51.67%	50.46%	54.34%	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	28.08%	26.26%	24.98%	23.04%	23.21%	25.37%	25.19%	-
YoY %	6.93%	5.12%	8.42%	-0.73%	-8.51%	0.71%	-	-
Horiz. %	111.47%	104.25%	99.17%	91.46%	92.14%	100.71%	100.00%	-
ROE	23.39%	22.84%	27.07%	22.77%	19.16%	17.14%	16.47%	-
YoY %	2.41%	-15.63%	18.88%	18.84%	11.79%	4.07%	-	-
Horiz. %	142.02%	138.68%	164.36%	138.25%	116.33%	104.07%	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	315.08	281.48	312.93	285.59	232.21	179.51	155.85	12.44%
YoY %	11.94%	-10.05%	9.57%	22.99%	29.36%	15.18%	-	-
Horiz. %	202.17%	180.61%	200.79%	183.25%	149.00%	115.18%	100.00%	-
EPS	87.03	72.93	76.93	63.47	51.83	44.13	39.26	14.18%
YoY %	19.33%	-5.20%	21.21%	22.46%	17.45%	12.40%	-	-
Horiz. %	221.68%	185.76%	195.95%	161.67%	132.02%	112.40%	100.00%	-
DPS	58.00	54.99	55.00	75.00	60.00	55.00	89.88	-7.03%
YoY %	5.47%	-0.02%	-26.67%	25.00%	9.09%	-38.81%	-	-
Horiz. %	64.53%	61.18%	61.19%	83.44%	66.76%	61.19%	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	56.84	50.04	54.08	49.22	39.84	30.41	25.98	13.93%
YoY %	13.59%	-7.47%	9.87%	23.54%	31.01%	17.05%	-	-
Horiz. %	218.78%	192.61%	208.16%	189.45%	153.35%	117.05%	100.00%	-
EPS	15.70	12.96	13.29	10.94	8.89	7.48	6.55	15.67%
YoY %	21.14%	-2.48%	21.48%	23.06%	18.85%	14.20%	-	-
Horiz. %	239.69%	197.86%	202.90%	167.02%	135.73%	114.20%	100.00%	-
DPS	10.46	9.78	9.50	12.94	10.27	9.30	14.98	-5.80%
YoY %	6.95%	2.95%	-26.58%	26.00%	10.43%	-37.92%	-	-
Horiz. %	69.83%	65.29%	63.42%	86.38%	68.56%	62.08%	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	4.13	4.01	2.83	3.85	3.34	3.65	4.56	-1.63%
YoY %	2.99%	41.70%	-26.49%	15.27%	-8.49%	-19.96%	-	-
Horiz. %	90.57%	87.94%	62.06%	84.43%	73.25%	80.04%	100.00%	-
P/EPS	14.96	15.49	11.50	17.33	14.95	14.84	18.08	-3.10%
YoY %	-3.42%	34.70%	-33.64%	15.92%	0.74%	-17.92%	-	-
Horiz. %	82.74%	85.67%	63.61%	95.85%	82.69%	82.08%	100.00%	-
EY	6.68	6.45	8.69	5.77	6.69	6.74	5.53	3.19%
YoY %	3.57%	-25.78%	50.61%	-13.75%	-0.74%	21.88%	-	-
Horiz. %	120.80%	116.64%	157.14%	104.34%	120.98%	121.88%	100.00%	-
DY	4.45	4.87	6.21	6.82	7.74	8.40	12.66	-15.98%
YoY %	-8.62%	-21.58%	-8.94%	-11.89%	-7.86%	-33.65%	-	-
Horiz. %	35.15%	38.47%	49.05%	53.87%	61.14%	66.35%	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	4.23	4.29	2.78	3.85	3.66	3.68	4.81	-2.11%
YoY %	-1.40%	54.32%	-27.79%	5.19%	-0.54%	-23.49%	-	-
Horiz. %	87.94%	89.19%	57.80%	80.04%	76.09%	76.51%	100.00%	-
P/EPS	15.33	16.56	11.31	17.33	16.40	14.95	19.10	-3.59%
YoY %	-7.43%	46.42%	-34.74%	5.67%	9.70%	-21.73%	-	-
Horiz. %	80.26%	86.70%	59.21%	90.73%	85.86%	78.27%	100.00%	-
EY	6.52	6.04	8.84	5.77	6.10	6.69	5.24	3.70%
YoY %	7.95%	-31.67%	53.21%	-5.41%	-8.82%	27.67%	-	-
Horiz. %	124.43%	115.27%	168.70%	110.11%	116.41%	127.67%	100.00%	-
DY	4.35	4.55	6.32	6.82	7.06	8.33	11.98	-15.52%
YoY %	-4.40%	-28.01%	-7.33%	-3.40%	-15.25%	-30.47%	-	-
Horiz. %	36.31%	37.98%	52.75%	56.93%	58.93%	69.53%	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