[PBBANK] QoQ Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,272,466 3,170,654 2,991,607 2,971,194 2,877,383 2,679,261 2,507,759 19.40% QoQ % 3.21% 5.98% 0.69% 3.26% 7.39% 6.84% - Horiz. % 130.49% 126.43% 119.29% 118.48% 114.74% 106.84% 100.00%
PBT 1,231,144 1,261,920 1,173,068 1,130,264 1,051,377 981,981 922,575 21.19% QoQ % -2.44% 7.57% 3.79% 7.50% 7.07% 6.44% - Horiz. % 133.45% 136.78% 127.15% 122.51% 113.96% 106.44% 100.00%
Tax -290,088 -295,948 -278,052 -270,169 -257,068 -234,962 -224,921 18.47% QoQ % 1.98% -6.44% -2.92% -5.10% -9.41% -4.46% - Horiz. % 128.97% 131.58% 123.62% 120.12% 114.29% 104.46% 100.00%
NP 941,056 965,972 895,016 860,095 794,309 747,019 697,654 22.06% QoQ % -2.58% 7.93% 4.06% 8.28% 6.33% 7.08% - Horiz. % 134.89% 138.46% 128.29% 123.28% 113.85% 107.08% 100.00%
NP to SH 931,953 954,883 884,061 846,188 782,702 734,079 685,255 22.73% QoQ % -2.40% 8.01% 4.48% 8.11% 6.62% 7.12% - Horiz. % 136.00% 139.35% 129.01% 123.49% 114.22% 107.12% 100.00%
Tax Rate 23.56 % 23.45 % 23.70 % 23.90 % 24.45 % 23.93 % 24.38 % -2.25% QoQ % 0.47% -1.05% -0.84% -2.25% 2.17% -1.85% - Horiz. % 96.64% 96.19% 97.21% 98.03% 100.29% 98.15% 100.00%
Total Cost 2,331,410 2,204,682 2,096,591 2,111,099 2,083,074 1,932,242 1,810,105 18.36% QoQ % 5.75% 5.16% -0.69% 1.35% 7.81% 6.75% - Horiz. % 128.80% 121.80% 115.83% 116.63% 115.08% 106.75% 100.00%
Net Worth 10,508,113 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 -4.46% QoQ % 0.03% -0.02% -19.38% 6.92% 1.30% 6.94% - Horiz. % 93.39% 93.36% 93.38% 115.83% 108.34% 106.94% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 700,361 - 1,155,803 - 875,571 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 79.99% 0.00% 132.01% 0.00% 100.00% -
Div Payout % - % 73.35 % - % 136.59 % - % 119.27 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 61.50% 0.00% 114.52% 0.00% 100.00% -
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,508,113 10,505,429 10,507,922 13,033,957 12,190,539 12,033,853 11,252,443 -4.46% QoQ % 0.03% -0.02% -19.38% 6.92% 1.30% 6.94% - Horiz. % 93.39% 93.36% 93.38% 115.83% 108.34% 106.94% 100.00%
NOSH 3,502,704 3,501,809 3,502,640 3,502,433 3,502,022 3,502,285 3,478,451 0.46% QoQ % 0.03% -0.02% 0.01% 0.01% -0.01% 0.69% - Horiz. % 100.70% 100.67% 100.70% 100.69% 100.68% 100.69% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 28.76 % 30.47 % 29.92 % 28.95 % 27.61 % 27.88 % 27.82 % 2.24% QoQ % -5.61% 1.84% 3.35% 4.85% -0.97% 0.22% - Horiz. % 103.38% 109.53% 107.55% 104.06% 99.25% 100.22% 100.00%
ROE 8.87 % 9.09 % 8.41 % 6.49 % 6.42 % 6.10 % 6.09 % 28.46% QoQ % -2.42% 8.09% 29.58% 1.09% 5.25% 0.16% - Horiz. % 145.65% 149.26% 138.10% 106.57% 105.42% 100.16% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.43 90.54 85.41 84.83 82.16 76.50 72.09 18.85% QoQ % 3.19% 6.01% 0.68% 3.25% 7.40% 6.12% - Horiz. % 129.60% 125.59% 118.48% 117.67% 113.97% 106.12% 100.00%
EPS 26.61 27.27 25.24 24.16 22.35 20.96 19.70 22.17% QoQ % -2.42% 8.04% 4.47% 8.10% 6.63% 6.40% - Horiz. % 135.08% 138.43% 128.12% 122.64% 113.45% 106.40% 100.00%
DPS 0.00 20.00 0.00 33.00 0.00 25.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.00% 0.00% 132.00% 0.00% 100.00% -
NAPS 3.0000 3.0000 3.0000 3.7214 3.4810 3.4360 3.2349 -4.90% QoQ % 0.00% 0.00% -19.39% 6.91% 1.31% 6.22% - Horiz. % 92.74% 92.74% 92.74% 115.04% 107.61% 106.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.86 16.33 15.41 15.31 14.82 13.80 12.92 19.40% QoQ % 3.25% 5.97% 0.65% 3.31% 7.39% 6.81% - Horiz. % 130.50% 126.39% 119.27% 118.50% 114.71% 106.81% 100.00%
EPS 4.80 4.92 4.55 4.36 4.03 3.78 3.53 22.71% QoQ % -2.44% 8.13% 4.36% 8.19% 6.61% 7.08% - Horiz. % 135.98% 139.38% 128.90% 123.51% 114.16% 107.08% 100.00%
DPS 0.00 3.61 0.00 5.95 0.00 4.51 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.04% 0.00% 131.93% 0.00% 100.00% -
NAPS 0.5414 0.5412 0.5413 0.6715 0.6280 0.6200 0.5797 -4.45% QoQ % 0.04% -0.02% -19.39% 6.93% 1.29% 6.95% - Horiz. % 93.39% 93.36% 93.38% 115.84% 108.33% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 12.2000 13.3000 13.1200 13.0200 12.5600 11.9000 11.6400 -
P/RPS 13.06 14.69 15.36 15.35 15.29 15.56 16.15 -13.19% QoQ % -11.10% -4.36% 0.07% 0.39% -1.74% -3.65% - Horiz. % 80.87% 90.96% 95.11% 95.05% 94.67% 96.35% 100.00%
P/EPS 45.85 48.77 51.98 53.89 56.20 56.77 59.09 -15.55% QoQ % -5.99% -6.18% -3.54% -4.11% -1.00% -3.93% - Horiz. % 77.59% 82.54% 87.97% 91.20% 95.11% 96.07% 100.00%
EY 2.18 2.05 1.92 1.86 1.78 1.76 1.69 18.48% QoQ % 6.34% 6.77% 3.23% 4.49% 1.14% 4.14% - Horiz. % 128.99% 121.30% 113.61% 110.06% 105.33% 104.14% 100.00%
DY 0.00 1.50 0.00 2.53 0.00 2.10 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.43% 0.00% 120.48% 0.00% 100.00% -
P/NAPS 4.07 4.43 4.37 3.50 3.61 3.46 3.60 8.52% QoQ % -8.13% 1.37% 24.86% -3.05% 4.34% -3.89% - Horiz. % 113.06% 123.06% 121.39% 97.22% 100.28% 96.11% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/10/11 25/07/11 18/04/11 25/01/11 18/10/10 20/07/10 15/04/10 -
Price 12.5000 13.3600 13.0600 13.3400 12.5800 12.2000 12.0400 -
P/RPS 13.38 14.76 15.29 15.73 15.31 15.95 16.70 -13.72% QoQ % -9.35% -3.47% -2.80% 2.74% -4.01% -4.49% - Horiz. % 80.12% 88.38% 91.56% 94.19% 91.68% 95.51% 100.00%
P/EPS 46.98 48.99 51.74 55.22 56.29 58.21 61.12 -16.08% QoQ % -4.10% -5.32% -6.30% -1.90% -3.30% -4.76% - Horiz. % 76.87% 80.15% 84.65% 90.35% 92.10% 95.24% 100.00%
EY 2.13 2.04 1.93 1.81 1.78 1.72 1.64 19.02% QoQ % 4.41% 5.70% 6.63% 1.69% 3.49% 4.88% - Horiz. % 129.88% 124.39% 117.68% 110.37% 108.54% 104.88% 100.00%
DY 0.00 1.50 0.00 2.47 0.00 2.05 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 73.17% 0.00% 120.49% 0.00% 100.00% -
P/NAPS 4.17 4.45 4.35 3.58 3.61 3.55 3.72 7.90% QoQ % -6.29% 2.30% 21.51% -0.83% 1.69% -4.57% - Horiz. % 112.10% 119.62% 116.94% 96.24% 97.04% 95.43% 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
4th Qtr 31 December 2010 Results.pdf 
