[PBBANK] YoY Annual (Unaudited) Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 9,557,599 7,710,224 10.52% YoY % 10.20% 15.59% 13.59% -7.47% 9.86% 23.96% - Horiz. % 182.33% 165.45% 143.13% 126.01% 136.19% 123.96% 100.00%
PBT 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 3,003,638 2,416,361 13.05% YoY % 3.47% 19.38% 23.03% -1.71% 12.50% 24.30% - Horiz. % 208.88% 201.87% 169.11% 137.46% 139.85% 124.30% 100.00%
Tax -1,177,992 -1,153,436 -987,120 -769,893 -756,528 -801,852 -621,200 11.24% YoY % -2.13% -16.85% -28.22% -1.77% 5.65% -29.08% - Horiz. % 189.63% 185.68% 158.91% 123.94% 121.78% 129.08% 100.00%
NP 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 2,201,786 1,795,161 13.64% YoY % 3.89% 20.18% 21.46% -2.71% 19.12% 22.65% - Horiz. % 215.54% 207.47% 172.64% 142.13% 146.10% 122.65% 100.00%
NP to SH 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 2,123,915 1,726,688 14.17% YoY % 3.87% 20.87% 21.09% -2.48% 21.53% 23.01% - Horiz. % 221.62% 213.37% 176.54% 145.79% 149.49% 123.01% 100.00%
Tax Rate 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % 26.70 % 25.71 % -1.60% YoY % -1.31% -2.11% 4.23% 3.53% -16.14% 3.85% - Horiz. % 90.78% 91.99% 93.97% 90.16% 87.09% 103.85% 100.00%
Total Cost 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7,355,813 5,915,063 9.48% YoY % 12.81% 13.80% 10.78% -9.06% 7.09% 24.36% - Horiz. % 172.25% 152.69% 134.17% 121.11% 133.18% 124.36% 100.00%
Net Worth 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 12.32% YoY % 14.61% 20.83% 18.66% 14.99% 2.04% 4.21% - Horiz. % 200.93% 175.32% 145.09% 122.27% 106.33% 104.21% 100.00%
Dividend 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,751,119 1,680,969 2,027,953 1,888,319 1,845,418 2,514,500 1,988,508 -2.09% YoY % 4.17% -17.11% 7.39% 2.32% -26.61% 26.45% - Horiz. % 88.06% 84.53% 101.98% 94.96% 92.80% 126.45% 100.00%
Div Payout % 45.76 % 45.63 % 66.53 % 75.01 % 71.49 % 118.39 % 115.16 % -14.25% YoY % 0.28% -31.41% -11.31% 4.92% -39.61% 2.80% - Horiz. % 39.74% 39.62% 57.77% 65.14% 62.08% 102.80% 100.00%
Equity 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 18,019,016 15,721,970 13,011,769 10,965,301 9,535,779 9,345,226 8,967,840 12.32% YoY % 14.61% 20.83% 18.66% 14.99% 2.04% 4.21% - Horiz. % 200.93% 175.32% 145.09% 122.27% 106.33% 104.21% 100.00%
NOSH 3,502,238 3,502,020 3,496,471 3,433,308 3,355,306 3,352,667 3,314,180 0.92% YoY % 0.01% 0.16% 1.84% 2.32% 0.08% 1.16% - Horiz. % 105.67% 105.67% 105.50% 103.59% 101.24% 101.16% 100.00%
Ratio Analysis 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 23.04 % 23.28 % 2.83% YoY % -5.75% 3.99% 6.93% 5.12% 8.42% -1.03% - Horiz. % 118.21% 125.43% 120.62% 112.80% 107.30% 98.97% 100.00%
ROE 21.24 % 23.43 % 23.43 % 22.96 % 27.07 % 22.73 % 19.25 % 1.65% YoY % -9.35% 0.00% 2.05% -15.18% 19.09% 18.08% - Horiz. % 110.34% 121.71% 121.71% 119.27% 140.62% 118.08% 100.00%
Per Share 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 401.40 364.26 315.62 282.98 312.95 285.07 232.64 9.51% YoY % 10.20% 15.41% 11.53% -9.58% 9.78% 22.54% - Horiz. % 172.54% 156.58% 135.67% 121.64% 134.52% 122.54% 100.00%
EPS 109.27 105.20 87.18 73.32 76.93 63.35 52.10 13.13% YoY % 3.87% 20.67% 18.90% -4.69% 21.44% 21.59% - Horiz. % 209.73% 201.92% 167.33% 140.73% 147.66% 121.59% 100.00%
DPS 50.00 48.00 58.00 55.00 55.00 75.00 60.00 -2.99% YoY % 4.17% -17.24% 5.45% 0.00% -26.67% 25.00% - Horiz. % 83.33% 80.00% 96.67% 91.67% 91.67% 125.00% 100.00%
NAPS 5.1450 4.4894 3.7214 3.1938 2.8420 2.7874 2.7059 11.29% YoY % 14.60% 20.64% 16.52% 12.38% 1.96% 3.01% - Horiz. % 190.14% 165.91% 137.53% 118.03% 105.03% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.42 65.72 56.85 50.05 54.10 49.24 39.72 10.52% YoY % 10.19% 15.60% 13.59% -7.49% 9.87% 23.97% - Horiz. % 182.33% 165.46% 143.13% 126.01% 136.20% 123.97% 100.00%
EPS 19.71 18.98 15.70 12.97 13.30 10.94 8.90 14.16% YoY % 3.85% 20.89% 21.05% -2.48% 21.57% 22.92% - Horiz. % 221.46% 213.26% 176.40% 145.73% 149.44% 122.92% 100.00%
DPS 9.02 8.66 10.45 9.73 9.51 12.95 10.24 -2.09% YoY % 4.16% -17.13% 7.40% 2.31% -26.56% 26.46% - Horiz. % 88.09% 84.57% 102.05% 95.02% 92.87% 126.46% 100.00%
NAPS 0.9283 0.8100 0.6703 0.5649 0.4913 0.4814 0.4620 12.32% YoY % 14.60% 20.84% 18.66% 14.98% 2.06% 4.20% - Horiz. % 200.93% 175.32% 145.09% 122.27% 106.34% 104.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 16.2800 13.3800 13.0200 11.3000 8.8500 11.0000 7.7500 -
P/RPS 4.06 3.67 4.13 3.99 2.83 3.86 3.33 3.36% YoY % 10.63% -11.14% 3.51% 40.99% -26.68% 15.92% - Horiz. % 121.92% 110.21% 124.02% 119.82% 84.98% 115.92% 100.00%
P/EPS 14.90 12.72 14.93 15.41 11.50 17.36 14.88 0.02% YoY % 17.14% -14.80% -3.11% 34.00% -33.76% 16.67% - Horiz. % 100.13% 85.48% 100.34% 103.56% 77.28% 116.67% 100.00%
EY 6.71 7.86 6.70 6.49 8.69 5.76 6.72 -0.02% YoY % -14.63% 17.31% 3.24% -25.32% 50.87% -14.29% - Horiz. % 99.85% 116.96% 99.70% 96.58% 129.32% 85.71% 100.00%
DY 3.07 3.59 4.45 4.87 6.21 6.82 7.74 -14.27% YoY % -14.48% -19.33% -8.62% -21.58% -8.94% -11.89% - Horiz. % 39.66% 46.38% 57.49% 62.92% 80.23% 88.11% 100.00%
P/NAPS 3.16 2.98 3.50 3.54 3.11 3.95 2.86 1.67% YoY % 6.04% -14.86% -1.13% 13.83% -21.27% 38.11% - Horiz. % 110.49% 104.20% 122.38% 123.78% 108.74% 138.11% 100.00%
Price Multiplier on Announcement Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 21/01/08 22/01/07 -
Price 15.7200 13.5200 13.3400 12.0800 8.7000 11.0000 8.5000 -
P/RPS 3.92 3.71 4.23 4.27 2.78 3.86 3.65 1.20% YoY % 5.66% -12.29% -0.94% 53.60% -27.98% 5.75% - Horiz. % 107.40% 101.64% 115.89% 116.99% 76.16% 105.75% 100.00%
P/EPS 14.39 12.85 15.30 16.48 11.31 17.36 16.31 -2.06% YoY % 11.98% -16.01% -7.16% 45.71% -34.85% 6.44% - Horiz. % 88.23% 78.79% 93.81% 101.04% 69.34% 106.44% 100.00%
EY 6.95 7.78 6.54 6.07 8.84 5.76 6.13 2.11% YoY % -10.67% 18.96% 7.74% -31.33% 53.47% -6.04% - Horiz. % 113.38% 126.92% 106.69% 99.02% 144.21% 93.96% 100.00%
DY 3.18 3.55 4.35 4.55 6.32 6.82 7.06 -12.44% YoY % -10.42% -18.39% -4.40% -28.01% -7.33% -3.40% - Horiz. % 45.04% 50.28% 61.61% 64.45% 89.52% 96.60% 100.00%
P/NAPS 3.06 3.01 3.58 3.78 3.06 3.95 3.14 -0.43% YoY % 1.66% -15.92% -5.29% 23.53% -22.53% 25.80% - Horiz. % 97.45% 95.86% 114.01% 120.38% 97.45% 125.80% 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 2009 Results.pdf 
