[PBBANK] QoQ Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,802,871 3,673,214 3,630,057 3,588,750 3,465,840 3,373,450 3,321,633 9.45% QoQ % 3.53% 1.19% 1.15% 3.55% 2.74% 1.56% - Horiz. % 114.49% 110.58% 109.29% 108.04% 104.34% 101.56% 100.00%
PBT 1,340,558 1,269,976 1,291,329 1,298,363 1,226,144 1,231,398 1,211,807 6.97% QoQ % 5.56% -1.65% -0.54% 5.89% -0.43% 1.62% - Horiz. % 110.62% 104.80% 106.56% 107.14% 101.18% 101.62% 100.00%
Tax -306,273 -291,052 -294,678 -316,853 -273,147 -293,314 -289,348 3.87% QoQ % -5.23% 1.23% 7.00% -16.00% 6.88% -1.37% - Horiz. % 105.85% 100.59% 101.84% 109.51% 94.40% 101.37% 100.00%
NP 1,034,285 978,924 996,651 981,510 952,997 938,084 922,459 7.93% QoQ % 5.66% -1.78% 1.54% 2.99% 1.59% 1.69% - Horiz. % 112.12% 106.12% 108.04% 106.40% 103.31% 101.69% 100.00%
NP to SH 1,023,505 968,301 981,840 972,664 942,068 930,182 913,392 7.89% QoQ % 5.70% -1.38% 0.94% 3.25% 1.28% 1.84% - Horiz. % 112.06% 106.01% 107.49% 106.49% 103.14% 101.84% 100.00%
Tax Rate 22.85 % 22.92 % 22.82 % 24.40 % 22.28 % 23.82 % 23.88 % -2.90% QoQ % -0.31% 0.44% -6.48% 9.52% -6.47% -0.25% - Horiz. % 95.69% 95.98% 95.56% 102.18% 93.30% 99.75% 100.00%
Total Cost 2,768,586 2,694,290 2,633,406 2,607,240 2,512,843 2,435,366 2,399,174 10.03% QoQ % 2.76% 2.31% 1.00% 3.76% 3.18% 1.51% - Horiz. % 115.40% 112.30% 109.76% 108.67% 104.74% 101.51% 100.00%
Net Worth 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14,009,376 22.47% QoQ % 5.86% -0.06% 6.08% 1.71% 6.05% 11.94% - Horiz. % 135.50% 128.01% 128.08% 120.74% 118.72% 111.94% 100.00%
Dividend 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 770,342 - 1,050,602 - 700,513 - 980,656 -14.88% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 78.55% 0.00% 107.13% 0.00% 71.43% 0.00% 100.00%
Div Payout % 75.27 % - % 107.00 % - % 74.36 % - % 107.36 % -21.10% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.11% 0.00% 99.66% 0.00% 69.26% 0.00% 100.00%
Equity 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 18,982,988 17,933,004 17,943,237 16,915,248 16,631,585 15,682,767 14,009,376 22.47% QoQ % 5.86% -0.06% 6.08% 1.71% 6.05% 11.94% - Horiz. % 135.50% 128.01% 128.08% 120.74% 118.72% 111.94% 100.00%
NOSH 3,501,556 3,501,992 3,502,007 3,501,759 3,502,566 3,502,650 3,502,344 -0.02% QoQ % -0.01% -0.00% 0.01% -0.02% -0.00% 0.01% - Horiz. % 99.98% 99.99% 99.99% 99.98% 100.01% 100.01% 100.00%
Ratio Analysis 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 27.20 % 26.65 % 27.46 % 27.35 % 27.50 % 27.81 % 27.77 % -1.37% QoQ % 2.06% -2.95% 0.40% -0.55% -1.11% 0.14% - Horiz. % 97.95% 95.97% 98.88% 98.49% 99.03% 100.14% 100.00%
ROE 5.39 % 5.40 % 5.47 % 5.75 % 5.66 % 5.93 % 6.52 % -11.93% QoQ % -0.19% -1.28% -4.87% 1.59% -4.55% -9.05% - Horiz. % 82.67% 82.82% 83.90% 88.19% 86.81% 90.95% 100.00%
Per Share 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.61 104.89 103.66 102.48 98.95 96.31 94.84 9.47% QoQ % 3.55% 1.19% 1.15% 3.57% 2.74% 1.55% - Horiz. % 114.52% 110.60% 109.30% 108.06% 104.33% 101.55% 100.00%
EPS 29.23 27.65 28.04 27.77 26.90 26.56 26.08 7.91% QoQ % 5.71% -1.39% 0.97% 3.23% 1.28% 1.84% - Horiz. % 112.08% 106.02% 107.52% 106.48% 103.14% 101.84% 100.00%
DPS 22.00 0.00 30.00 0.00 20.00 0.00 28.00 -14.86% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 78.57% 0.00% 107.14% 0.00% 71.43% 0.00% 100.00%
NAPS 5.4213 5.1208 5.1237 4.8305 4.7484 4.4774 4.0000 22.49% QoQ % 5.87% -0.06% 6.07% 1.73% 6.05% 11.93% - Horiz. % 135.53% 128.02% 128.09% 120.76% 118.71% 111.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 97.96 94.62 93.51 92.44 89.28 86.90 85.56 9.45% QoQ % 3.53% 1.19% 1.16% 3.54% 2.74% 1.57% - Horiz. % 114.49% 110.59% 109.29% 108.04% 104.35% 101.57% 100.00%
EPS 26.36 24.94 25.29 25.05 24.27 23.96 23.53 7.87% QoQ % 5.69% -1.38% 0.96% 3.21% 1.29% 1.83% - Horiz. % 112.03% 105.99% 107.48% 106.46% 103.14% 101.83% 100.00%
DPS 19.84 0.00 27.06 0.00 18.04 0.00 25.26 -14.88% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 78.54% 0.00% 107.13% 0.00% 71.42% 0.00% 100.00%
NAPS 4.8898 4.6194 4.6220 4.3572 4.2841 4.0397 3.6087 22.47% QoQ % 5.85% -0.06% 6.08% 1.71% 6.05% 11.94% - Horiz. % 135.50% 128.01% 128.08% 120.74% 118.72% 111.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 16.9400 16.2600 16.2800 14.3800 13.7600 13.6400 13.3800 -
P/RPS 15.60 15.50 15.71 14.03 13.91 14.16 14.11 6.93% QoQ % 0.65% -1.34% 11.97% 0.86% -1.77% 0.35% - Horiz. % 110.56% 109.85% 111.34% 99.43% 98.58% 100.35% 100.00%
P/EPS 57.95 58.81 58.07 51.77 51.16 51.36 51.30 8.47% QoQ % -1.46% 1.27% 12.17% 1.19% -0.39% 0.12% - Horiz. % 112.96% 114.64% 113.20% 100.92% 99.73% 100.12% 100.00%
EY 1.73 1.70 1.72 1.93 1.95 1.95 1.95 -7.68% QoQ % 1.76% -1.16% -10.88% -1.03% 0.00% 0.00% - Horiz. % 88.72% 87.18% 88.21% 98.97% 100.00% 100.00% 100.00%
DY 1.30 0.00 1.84 0.00 1.45 0.00 2.09 -27.15% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.20% 0.00% 88.04% 0.00% 69.38% 0.00% 100.00%
P/NAPS 3.12 3.18 3.18 2.98 2.90 3.05 3.35 -4.64% QoQ % -1.89% 0.00% 6.71% 2.76% -4.92% -8.96% - Horiz. % 93.13% 94.93% 94.93% 88.96% 86.57% 91.04% 100.00%
Price Multiplier on Announcement Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 23/04/13 06/02/13 18/10/12 23/07/12 18/04/12 30/01/12 -
Price 17.1000 16.3400 15.7200 14.7200 14.3400 13.7800 13.5200 -
P/RPS 15.75 15.58 15.17 14.36 14.49 14.31 14.26 6.86% QoQ % 1.09% 2.70% 5.64% -0.90% 1.26% 0.35% - Horiz. % 110.45% 109.26% 106.38% 100.70% 101.61% 100.35% 100.00%
P/EPS 58.50 59.10 56.07 52.99 53.32 51.89 51.84 8.40% QoQ % -1.02% 5.40% 5.81% -0.62% 2.76% 0.10% - Horiz. % 112.85% 114.00% 108.16% 102.22% 102.85% 100.10% 100.00%
EY 1.71 1.69 1.78 1.89 1.88 1.93 1.93 -7.76% QoQ % 1.18% -5.06% -5.82% 0.53% -2.59% 0.00% - Horiz. % 88.60% 87.56% 92.23% 97.93% 97.41% 100.00% 100.00%
DY 1.29 0.00 1.91 0.00 1.39 0.00 2.07 -27.06% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.32% 0.00% 92.27% 0.00% 67.15% 0.00% 100.00%
P/NAPS 3.15 3.19 3.07 3.05 3.02 3.08 3.38 -4.59% QoQ % -1.25% 3.91% 0.66% 0.99% -1.95% -8.88% - Horiz. % 93.20% 94.38% 90.83% 90.24% 89.35% 91.12% 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 Sept 2012 Results.pdf 
