[PBBANK] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	17,511,997	15,539,463	14,357,861	13,138,203	11,519,445	9,791,866	10,295,756	9.25%
YoY %	12.69%	8.23%	9.28%	14.05%	17.64%	-4.89%	-	-
Horiz. %	170.09%	150.93%	139.45%	127.61%	111.89%	95.11%	100.00%	-
PBT	5,975,833	5,367,108	5,085,812	4,936,269	4,336,690	3,499,080	3,153,484	11.23%
YoY %	11.34%	5.53%	3.03%	13.83%	23.94%	10.96%	-	-
Horiz. %	189.50%	170.20%	161.28%	156.53%	137.52%	110.96%	100.00%	-
Tax	-1,255,324	-1,213,357	-1,175,730	-1,168,698	-1,040,251	-845,699	-666,513	11.12%
YoY %	-3.46%	-3.20%	-0.60%	-12.35%	-23.00%	-26.88%	-	-
Horiz. %	188.34%	182.05%	176.40%	175.35%	156.07%	126.88%	100.00%	-
NP	4,720,509	4,153,751	3,910,082	3,767,571	3,296,439	2,653,381	2,486,971	11.26%
YoY %	13.64%	6.23%	3.78%	14.29%	24.24%	6.69%	-	-
Horiz. %	189.81%	167.02%	157.22%	151.49%	132.55%	106.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,673,417	4,113,314	3,864,873	3,730,410	3,247,030	2,613,272	2,453,135	11.33%
YoY %	13.62%	6.43%	3.60%	14.89%	24.25%	6.53%	-	-
Horiz. %	190.51%	167.68%	157.55%	152.07%	132.36%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.01%	22.61%	23.12%	23.68%	23.99%	24.17%	21.14%	-
YoY %	-7.08%	-2.21%	-2.36%	-1.29%	-0.74%	14.33%	-	-
Horiz. %	99.39%	106.95%	109.37%	112.02%	113.48%	114.33%	100.00%	-
Total Cost	12,791,488	11,385,712	10,447,779	9,370,632	8,223,006	7,138,485	7,808,785	8.56%
YoY %	12.35%	8.98%	11.49%	13.96%	15.19%	-8.58%	-	-
Horiz. %	163.81%	145.81%	133.80%	120.00%	105.30%	91.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,091,211	20,387,314	17,933,004	15,682,767	10,507,922	11,252,443	9,406,596	19.99%
YoY %	37.79%	13.69%	14.35%	49.25%	-6.62%	19.62%	-	-
Horiz. %	298.63%	216.73%	190.64%	166.72%	111.71%	119.62%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	2,002,670	1,820,820	1,751,115	1,681,018	2,031,374	1,898,043	1,845,419	1.37%
YoY %	9.99%	3.98%	4.17%	-17.25%	7.02%	2.85%	-	-
Horiz. %	108.52%	98.67%	94.89%	91.09%	110.08%	102.85%	100.00%	-
Div Payout %	42.85%	44.27%	45.31%	45.06%	62.56%	72.63%	75.23%	-
YoY %	-3.21%	-2.30%	0.55%	-27.97%	-13.86%	-3.46%	-	-
Horiz. %	56.96%	58.85%	60.23%	59.90%	83.16%	96.54%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	28,091,211	20,387,314	17,933,004	15,682,767	10,507,922	11,252,443	9,406,596	19.99%
YoY %	37.79%	13.69%	14.35%	49.25%	-6.62%	19.62%	-	-
Horiz. %	298.63%	216.73%	190.64%	166.72%	111.71%	119.62%	100.00%	-
NOSH	3,882,138	3,501,831	3,501,992	3,502,650	3,502,640	3,478,451	3,378,927	2.33%
YoY %	10.86%	-0.00%	-0.02%	0.00%	0.70%	2.95%	-	-
Horiz. %	114.89%	103.64%	103.64%	103.66%	103.66%	102.95%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	26.96%	26.73%	27.23%	28.68%	28.62%	27.10%	24.16%	-
YoY %	0.86%	-1.84%	-5.06%	0.21%	5.61%	12.17%	-	-
Horiz. %	111.59%	110.64%	112.71%	118.71%	118.46%	112.17%	100.00%	-
ROE	16.64%	20.18%	21.55%	23.79%	30.90%	23.22%	26.08%	-
YoY %	-17.54%	-6.36%	-9.42%	-23.01%	33.07%	-10.97%	-	-
Horiz. %	63.80%	77.38%	82.63%	91.22%	118.48%	89.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	453.50	443.75	409.99	375.09	328.88	281.50	304.70	6.84%
YoY %	2.20%	8.23%	9.30%	14.05%	16.83%	-7.61%	-	-
Horiz. %	148.83%	145.64%	134.56%	123.10%	107.94%	92.39%	100.00%	-
EPS	121.03	117.46	110.36	106.50	92.70	75.13	72.60	8.88%
YoY %	3.04%	6.43%	3.62%	14.89%	23.39%	3.48%	-	-
Horiz. %	166.71%	161.79%	152.01%	146.69%	127.69%	103.48%	100.00%	-
DPS	51.86	52.00	50.00	48.00	58.00	55.00	55.00	-0.97%
YoY %	-0.27%	4.00%	4.17%	-17.24%	5.45%	0.00%	-	-
Horiz. %	94.29%	94.55%	90.91%	87.27%	105.45%	100.00%	100.00%	-
NAPS	7.2747	5.8219	5.1208	4.4774	3.00	3.2349	2.7839	17.35%
YoY %	24.95%	13.69%	14.37%	49.25%	-7.26%	16.20%	-	-
Horiz. %	261.31%	209.13%	183.94%	160.83%	107.76%	116.20%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,650
RPS	90.22	80.06	73.97	67.69	59.35	50.45	53.04	9.25%
YoY %	12.69%	8.23%	9.28%	14.05%	17.64%	-4.88%	-	-
Horiz. %	170.10%	150.94%	139.46%	127.62%	111.90%	95.12%	100.00%	-
EPS	24.08	21.19	19.91	19.22	16.73	13.46	12.64	11.33%
YoY %	13.64%	6.43%	3.59%	14.88%	24.29%	6.49%	-	-
Horiz. %	190.51%	167.64%	157.52%	152.06%	132.36%	106.49%	100.00%	-
DPS	10.32	9.38	9.02	8.66	10.47	9.78	9.51	1.37%
YoY %	10.02%	3.99%	4.16%	-17.29%	7.06%	2.84%	-	-
Horiz. %	108.52%	98.63%	94.85%	91.06%	110.09%	102.84%	100.00%	-
NAPS	1.4472	1.0503	0.9239	0.8079	0.5413	0.5797	0.4846	19.99%
YoY %	37.79%	13.68%	14.36%	49.25%	-6.62%	19.62%	-	-
Horiz. %	298.64%	216.74%	190.65%	166.71%	111.70%	119.62%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	18.88	19.16	16.26	13.64	13.12	11.64	7.55	-
P/RPS	4.16	4.32	3.97	3.64	3.99	4.13	2.48	8.99%
YoY %	-3.70%	8.82%	9.07%	-8.77%	-3.39%	66.53%	-	-
Horiz. %	167.74%	174.19%	160.08%	146.77%	160.89%	166.53%	100.00%	-
P/EPS	15.60	16.31	14.73	12.81	14.15	15.49	10.40	6.98%
YoY %	-4.35%	10.73%	14.99%	-9.47%	-8.65%	48.94%	-	-
Horiz. %	150.00%	156.83%	141.63%	123.17%	136.06%	148.94%	100.00%	-
EY	6.41	6.13	6.79	7.81	7.07	6.45	9.62	-6.53%
YoY %	4.57%	-9.72%	-13.06%	10.47%	9.61%	-32.95%	-	-
Horiz. %	66.63%	63.72%	70.58%	81.19%	73.49%	67.05%	100.00%	-
DY	2.75	2.71	3.08	3.52	4.42	4.73	7.28	-14.97%
YoY %	1.48%	-12.01%	-12.50%	-20.36%	-6.55%	-35.03%	-	-
Horiz. %	37.77%	37.23%	42.31%	48.35%	60.71%	64.97%	100.00%	-
P/NAPS	2.60	3.29	3.18	3.05	4.37	3.60	2.71	-0.68%
YoY %	-20.97%	3.46%	4.26%	-30.21%	21.39%	32.84%	-	-
Horiz. %	95.94%	121.40%	117.34%	112.55%	161.25%	132.84%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	20/04/15	21/04/14	23/04/13	18/04/12	18/04/11	15/04/10	14/04/09	-
Price	19.60	20.20	16.34	13.78	13.06	12.04	8.45	-
P/RPS	4.32	4.55	3.99	3.67	3.97	4.28	2.77	7.68%
YoY %	-5.05%	14.04%	8.72%	-7.56%	-7.24%	54.51%	-	-
Horiz. %	155.96%	164.26%	144.04%	132.49%	143.32%	154.51%	100.00%	-
P/EPS	16.19	17.20	14.81	12.94	14.09	16.03	11.64	5.65%
YoY %	-5.87%	16.14%	14.45%	-8.16%	-12.10%	37.71%	-	-
Horiz. %	139.09%	147.77%	127.23%	111.17%	121.05%	137.71%	100.00%	-
EY	6.17	5.81	6.75	7.73	7.10	6.24	8.59	-5.36%
YoY %	6.20%	-13.93%	-12.68%	8.87%	13.78%	-27.36%	-	-
Horiz. %	71.83%	67.64%	78.58%	89.99%	82.65%	72.64%	100.00%	-
DY	2.65	2.57	3.06	3.48	4.44	4.57	6.51	-13.90%
YoY %	3.11%	-16.01%	-12.07%	-21.62%	-2.84%	-29.80%	-	-
Horiz. %	40.71%	39.48%	47.00%	53.46%	68.20%	70.20%	100.00%	-
P/NAPS	2.69	3.47	3.19	3.08	4.35	3.72	3.04	-2.01%
YoY %	-22.48%	8.78%	3.57%	-29.20%	16.94%	22.37%	-	-
Horiz. %	88.49%	114.14%	104.93%	101.32%	143.09%	122.37%	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