[PBBANK] YoY TTM Result on 31-Dec-2008 [#4]

Announcement Date
20-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.95%
YoY- 21.53%
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 12,756,360 11,035,597 9,715,568 10,500,307 9,557,599 7,735,592 5,905,148 13.69%
PBT 4,877,939 4,086,197 3,321,433 3,379,188 3,003,638 2,416,361 2,050,522 15.53%
Tax -1,153,436 -987,120 -769,893 -756,528 -801,852 -621,200 -552,110 13.05%
NP 3,724,503 3,099,077 2,551,540 2,622,660 2,201,786 1,795,161 1,498,412 16.37%
-
NP to SH 3,684,289 3,048,224 2,517,302 2,581,237 2,123,915 1,726,688 1,451,814 16.78%
-
Tax Rate 23.65% 24.16% 23.18% 22.39% 26.70% 25.71% 26.93% -
Total Cost 9,031,857 7,936,520 7,164,028 7,877,647 7,355,813 5,940,431 4,406,736 12.69%
-
Net Worth 14,009,376 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 8,472,376 8.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,681,018 2,031,374 1,898,043 1,845,419 2,512,127 1,994,409 1,805,792 -1.18%
Div Payout % 45.63% 66.64% 75.40% 71.49% 118.28% 115.50% 124.38% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 14,009,376 13,033,957 11,023,583 9,536,156 9,328,219 9,014,191 8,472,376 8.73%
NOSH 3,502,344 3,502,433 3,451,557 3,355,438 3,346,566 3,331,309 3,289,604 1.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 29.20% 28.08% 26.26% 24.98% 23.04% 23.21% 25.37% -
ROE 26.30% 23.39% 22.84% 27.07% 22.77% 19.16% 17.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 364.22 315.08 281.48 312.93 285.59 232.21 179.51 12.50%
EPS 105.19 87.03 72.93 76.93 63.47 51.83 44.13 15.56%
DPS 48.00 58.00 54.99 55.00 75.00 60.00 55.00 -2.24%
NAPS 4.00 3.7214 3.1938 2.842 2.7874 2.7059 2.5755 7.60%
Adjusted Per Share Value based on latest NOSH - 3,355,438
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.70 56.84 50.04 54.08 49.22 39.84 30.41 13.69%
EPS 18.97 15.70 12.96 13.29 10.94 8.89 7.48 16.76%
DPS 8.66 10.46 9.78 9.50 12.94 10.27 9.30 -1.18%
NAPS 0.7215 0.6713 0.5677 0.4911 0.4804 0.4643 0.4363 8.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 13.38 13.02 11.30 8.85 11.00 7.75 6.55 -
P/RPS 3.67 4.13 4.01 2.83 3.85 3.34 3.65 0.09%
P/EPS 12.72 14.96 15.49 11.50 17.33 14.95 14.84 -2.53%
EY 7.86 6.68 6.45 8.69 5.77 6.69 6.74 2.59%
DY 3.59 4.45 4.87 6.21 6.82 7.74 8.40 -13.20%
P/NAPS 3.35 3.50 3.54 3.11 3.95 2.86 2.54 4.71%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 23/01/06 -
Price 13.52 13.34 12.08 8.70 11.00 8.50 6.60 -
P/RPS 3.71 4.23 4.29 2.78 3.85 3.66 3.68 0.13%
P/EPS 12.85 15.33 16.56 11.31 17.33 16.40 14.95 -2.49%
EY 7.78 6.52 6.04 8.84 5.77 6.10 6.69 2.54%
DY 3.55 4.35 4.55 6.32 6.82 7.06 8.33 -13.24%
P/NAPS 3.38 3.58 3.78 3.06 3.95 3.14 2.56 4.73%

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