[PBBANK] QoQ Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 9,987,557 5,007,301 19,181,550 14,252,504 9,337,981 4,600,303 16,860,071 -29.49% QoQ % 99.46% -73.90% 34.58% 52.63% 102.99% -72.71% - Horiz. % 59.24% 29.70% 113.77% 84.53% 55.39% 27.29% 100.00%
PBT 3,203,079 1,651,558 6,491,395 4,633,619 3,019,825 1,488,678 5,814,255 -32.82% QoQ % 93.94% -74.56% 40.09% 53.44% 102.85% -74.40% - Horiz. % 55.09% 28.41% 111.65% 79.69% 51.94% 25.60% 100.00%
Tax -687,427 -406,498 -1,370,156 -1,019,551 -622,722 -304,476 -1,250,915 -32.93% QoQ % -69.11% 70.33% -34.39% -63.72% -104.52% 75.66% - Horiz. % 54.95% 32.50% 109.53% 81.50% 49.78% 24.34% 100.00%
NP 2,515,652 1,245,060 5,121,239 3,614,068 2,397,103 1,184,202 4,563,340 -32.79% QoQ % 102.05% -75.69% 41.70% 50.77% 102.42% -74.05% - Horiz. % 55.13% 27.28% 112.23% 79.20% 52.53% 25.95% 100.00%
NP to SH 2,485,943 1,229,790 5,062,152 3,569,724 2,368,329 1,171,519 4,518,830 -32.89% QoQ % 102.14% -75.71% 41.81% 50.73% 102.16% -74.07% - Horiz. % 55.01% 27.21% 112.02% 79.00% 52.41% 25.93% 100.00%
Tax Rate 21.46 % 24.61 % 21.11 % 22.00 % 20.62 % 20.45 % 21.51 % -0.16% QoQ % -12.80% 16.58% -4.05% 6.69% 0.83% -4.93% - Horiz. % 99.77% 114.41% 98.14% 102.28% 95.86% 95.07% 100.00%
Total Cost 7,471,905 3,762,241 14,060,311 10,638,436 6,940,878 3,416,101 12,296,731 -28.28% QoQ % 98.60% -73.24% 32.17% 53.27% 103.18% -72.22% - Horiz. % 60.76% 30.60% 114.34% 86.51% 56.44% 27.78% 100.00%
Net Worth 32,443,500 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 10.26% QoQ % 4.28% -0.38% 5.37% 1.08% 4.38% 0.24% - Horiz. % 115.77% 111.01% 111.44% 105.76% 104.63% 100.24% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,003,988 - 2,162,436 926,758 926,758 - 2,085,206 -38.60% QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% - Horiz. % 48.15% 0.00% 103.70% 44.44% 44.44% 0.00% 100.00%
Div Payout % 40.39 % - % 42.72 % 25.96 % 39.13 % - % 46.14 % -8.50% QoQ % 0.00% 0.00% 64.56% -33.66% 0.00% 0.00% - Horiz. % 87.54% 0.00% 92.59% 56.26% 84.81% 0.00% 100.00%
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 32,443,500 31,111,671 31,230,991 29,640,055 29,322,255 28,091,211 28,024,793 10.26% QoQ % 4.28% -0.38% 5.37% 1.08% 4.38% 0.24% - Horiz. % 115.77% 111.01% 111.44% 105.76% 104.63% 100.24% 100.00%
NOSH 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 3,861,494 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 25.19 % 24.86 % 26.70 % 25.36 % 25.67 % 25.74 % 27.07 % -4.69% QoQ % 1.33% -6.89% 5.28% -1.21% -0.27% -4.91% - Horiz. % 93.06% 91.84% 98.63% 93.68% 94.83% 95.09% 100.00%
ROE 7.66 % 3.95 % 16.21 % 12.04 % 8.08 % 4.17 % 16.12 % -39.13% QoQ % 93.92% -75.63% 34.63% 49.01% 93.76% -74.13% - Horiz. % 47.52% 24.50% 100.56% 74.69% 50.12% 25.87% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 258.64 129.67 496.74 369.09 241.82 119.13 436.62 -29.49% QoQ % 99.46% -73.90% 34.59% 52.63% 102.99% -72.72% - Horiz. % 59.24% 29.70% 113.77% 84.53% 55.38% 27.28% 100.00%
EPS 64.38 31.85 131.09 92.44 61.33 30.34 123.74 -35.34% QoQ % 102.14% -75.70% 41.81% 50.73% 102.14% -75.48% - Horiz. % 52.03% 25.74% 105.94% 74.71% 49.56% 24.52% 100.00%
DPS 26.00 0.00 56.00 24.00 24.00 0.00 54.00 -38.60% QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% - Horiz. % 48.15% 0.00% 103.70% 44.44% 44.44% 0.00% 100.00%
NAPS 8.4018 8.0569 8.0878 7.6758 7.5935 7.2747 7.2575 10.26% QoQ % 4.28% -0.38% 5.37% 1.08% 4.38% 0.24% - Horiz. % 115.77% 111.01% 111.44% 105.76% 104.63% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 257.27 128.98 494.10 367.13 240.54 118.50 434.30 -29.49% QoQ % 99.47% -73.90% 34.58% 52.63% 102.99% -72.71% - Horiz. % 59.24% 29.70% 113.77% 84.53% 55.39% 27.29% 100.00%
EPS 64.04 31.68 130.40 91.95 61.01 30.18 116.40 -32.88% QoQ % 102.15% -75.71% 41.82% 50.71% 102.15% -74.07% - Horiz. % 55.02% 27.22% 112.03% 78.99% 52.41% 25.93% 100.00%
DPS 25.86 0.00 55.70 23.87 23.87 0.00 53.71 -38.60% QoQ % 0.00% 0.00% 133.35% 0.00% 0.00% 0.00% - Horiz. % 48.15% 0.00% 103.71% 44.44% 44.44% 0.00% 100.00%
NAPS 8.3571 8.0141 8.0448 7.6350 7.5531 7.2360 7.2189 10.26% QoQ % 4.28% -0.38% 5.37% 1.08% 4.38% 0.24% - Horiz. % 115.77% 111.02% 111.44% 105.76% 104.63% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 19.4000 18.7800 18.5200 17.5200 18.7200 18.8800 18.3000 -
P/RPS 7.50 14.48 3.73 4.75 7.74 15.85 4.19 47.48% QoQ % -48.20% 288.20% -21.47% -38.63% -51.17% 278.28% - Horiz. % 179.00% 345.58% 89.02% 113.37% 184.73% 378.28% 100.00%
P/EPS 30.13 58.97 14.13 18.95 30.52 62.23 15.64 54.89% QoQ % -48.91% 317.34% -25.44% -37.91% -50.96% 297.89% - Horiz. % 192.65% 377.05% 90.35% 121.16% 195.14% 397.89% 100.00%
EY 3.32 1.70 7.08 5.28 3.28 1.61 6.39 -35.40% QoQ % 95.29% -75.99% 34.09% 60.98% 103.73% -74.80% - Horiz. % 51.96% 26.60% 110.80% 82.63% 51.33% 25.20% 100.00%
DY 1.34 0.00 3.02 1.37 1.28 0.00 2.95 -40.94% QoQ % 0.00% 0.00% 120.44% 7.03% 0.00% 0.00% - Horiz. % 45.42% 0.00% 102.37% 46.44% 43.39% 0.00% 100.00%
P/NAPS 2.31 2.33 2.29 2.28 2.47 2.60 2.52 -5.64% QoQ % -0.86% 1.75% 0.44% -7.69% -5.00% 3.17% - Horiz. % 91.67% 92.46% 90.87% 90.48% 98.02% 103.17% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 20/04/16 03/02/16 22/10/15 30/07/15 20/04/15 05/02/15 -
Price 19.5600 19.0200 18.3800 18.6400 18.8800 19.6000 18.4400 -
P/RPS 7.56 14.67 3.70 5.05 7.81 16.45 4.22 47.56% QoQ % -48.47% 296.49% -26.73% -35.34% -52.52% 289.81% - Horiz. % 179.15% 347.63% 87.68% 119.67% 185.07% 389.81% 100.00%
P/EPS 30.38 59.72 14.02 20.16 30.78 64.60 15.76 54.95% QoQ % -49.13% 325.96% -30.46% -34.50% -52.35% 309.90% - Horiz. % 192.77% 378.93% 88.96% 127.92% 195.30% 409.90% 100.00%
EY 3.29 1.67 7.13 4.96 3.25 1.55 6.35 -35.52% QoQ % 97.01% -76.58% 43.75% 52.62% 109.68% -75.59% - Horiz. % 51.81% 26.30% 112.28% 78.11% 51.18% 24.41% 100.00%
DY 1.33 0.00 3.05 1.29 1.27 0.00 2.93 -40.96% QoQ % 0.00% 0.00% 136.43% 1.57% 0.00% 0.00% - Horiz. % 45.39% 0.00% 104.10% 44.03% 43.34% 0.00% 100.00%
P/NAPS 2.33 2.36 2.27 2.43 2.49 2.69 2.54 -5.60% QoQ % -1.27% 3.96% -6.58% -2.41% -7.43% 5.91% - Horiz. % 91.73% 92.91% 89.37% 95.67% 98.03% 105.91% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3rd Qtr 30 September 2015 Results.pdf 
