[PBBANK] YoY Cumulative Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 8,007,478 7,476,085 6,839,290 6,162,261 5,187,020 4,782,081 5,151,591 7.62% YoY % 7.11% 9.31% 10.99% 18.80% 8.47% -7.17% - Horiz. % 155.44% 145.12% 132.76% 119.62% 100.69% 92.83% 100.00%
PBT 2,694,794 2,610,534 2,457,542 2,434,988 1,904,556 1,564,710 1,762,198 7.33% YoY % 3.23% 6.23% 0.93% 27.85% 21.72% -11.21% - Horiz. % 152.92% 148.14% 139.46% 138.18% 108.08% 88.79% 100.00%
Tax -599,929 -597,325 -566,461 -574,000 -459,883 -348,958 -423,672 5.97% YoY % -0.44% -5.45% 1.31% -24.81% -31.79% 17.63% - Horiz. % 141.60% 140.99% 133.70% 135.48% 108.55% 82.37% 100.00%
NP 2,094,865 2,013,209 1,891,081 1,860,988 1,444,673 1,215,752 1,338,526 7.75% YoY % 4.06% 6.46% 1.62% 28.82% 18.83% -9.17% - Horiz. % 156.51% 150.40% 141.28% 139.03% 107.93% 90.83% 100.00%
NP to SH 2,073,328 1,991,806 1,872,250 1,838,944 1,419,334 1,200,026 1,310,922 7.94% YoY % 4.09% 6.39% 1.81% 29.56% 18.28% -8.46% - Horiz. % 158.16% 151.94% 142.82% 140.28% 108.27% 91.54% 100.00%
Tax Rate 22.26 % 22.88 % 23.05 % 23.57 % 24.15 % 22.30 % 24.04 % -1.27% YoY % -2.71% -0.74% -2.21% -2.40% 8.30% -7.24% - Horiz. % 92.60% 95.17% 95.88% 98.04% 100.46% 92.76% 100.00%
Total Cost 5,912,613 5,462,876 4,948,209 4,301,273 3,742,347 3,566,329 3,813,065 7.58% YoY % 8.23% 10.40% 15.04% 14.94% 4.94% -6.47% - Horiz. % 155.06% 143.27% 129.77% 112.80% 98.15% 93.53% 100.00%
Net Worth 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 9,365,980 14.79% YoY % 12.88% 14.18% 58.27% -12.40% 17.42% 9.06% - Horiz. % 228.83% 202.73% 177.54% 112.18% 128.06% 109.06% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 805,515 770,524 700,392 700,442 872,684 1,024,495 1,006,337 -3.64% YoY % 4.54% 10.01% -0.01% -19.74% -14.82% 1.80% - Horiz. % 80.04% 76.57% 69.60% 69.60% 86.72% 101.80% 100.00%
Div Payout % 38.85 % 38.68 % 37.41 % 38.09 % 61.49 % 85.37 % 76.77 % -10.73% YoY % 0.44% 3.39% -1.79% -38.05% -27.97% 11.20% - Horiz. % 50.61% 50.38% 48.73% 49.62% 80.10% 111.20% 100.00%
Equity 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 9,365,980 14.79% YoY % 12.88% 14.18% 58.27% -12.40% 17.42% 9.06% - Horiz. % 228.83% 202.73% 177.54% 112.18% 128.06% 109.06% 100.00%
NOSH 3,502,243 3,502,384 3,501,960 3,502,212 3,490,737 3,414,985 3,354,457 0.72% YoY % -0.00% 0.01% -0.01% 0.33% 2.22% 1.80% - Horiz. % 104.41% 104.41% 104.40% 104.40% 104.06% 101.80% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.16 % 26.93 % 27.65 % 30.20 % 27.85 % 25.42 % 25.98 % 0.12% YoY % -2.86% -2.60% -8.44% 8.44% 9.56% -2.16% - Horiz. % 100.69% 103.66% 106.43% 116.24% 107.20% 97.84% 100.00%
ROE 9.67 % 10.49 % 11.26 % 17.50 % 11.83 % 11.75 % 14.00 % -5.98% YoY % -7.82% -6.84% -35.66% 47.93% 0.68% -16.07% - Horiz. % 69.07% 74.93% 80.43% 125.00% 84.50% 83.93% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 228.64 213.46 195.30 175.95 148.59 140.03 153.57 6.85% YoY % 7.11% 9.30% 11.00% 18.41% 6.11% -8.82% - Horiz. % 148.88% 139.00% 127.17% 114.57% 96.76% 91.18% 100.00%
EPS 59.20 56.87 53.46 52.51 40.66 35.14 39.08 7.16% YoY % 4.10% 6.38% 1.81% 29.14% 15.71% -10.08% - Horiz. % 151.48% 145.52% 136.80% 134.37% 104.04% 89.92% 100.00%
DPS 23.00 22.00 20.00 20.00 25.00 30.00 30.00 -4.33% YoY % 4.55% 10.00% 0.00% -20.00% -16.67% 0.00% - Horiz. % 76.67% 73.33% 66.67% 66.67% 83.33% 100.00% 100.00%
NAPS 6.1196 5.4213 4.7484 3.0000 3.4360 2.9912 2.7921 13.97% YoY % 12.88% 14.17% 58.28% -12.69% 14.87% 7.13% - Horiz. % 219.18% 194.17% 170.07% 107.45% 123.06% 107.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.25 38.52 35.23 31.75 26.72 24.64 26.54 7.62% YoY % 7.09% 9.34% 10.96% 18.82% 8.44% -7.16% - Horiz. % 155.43% 145.14% 132.74% 119.63% 100.68% 92.84% 100.00%
EPS 10.68 10.26 9.65 9.47 7.31 6.18 6.75 7.94% YoY % 4.09% 6.32% 1.90% 29.55% 18.28% -8.44% - Horiz. % 158.22% 152.00% 142.96% 140.30% 108.30% 91.56% 100.00%
DPS 4.15 3.97 3.61 3.61 4.50 5.28 5.18 -3.63% YoY % 4.53% 9.97% 0.00% -19.78% -14.77% 1.93% - Horiz. % 80.12% 76.64% 69.69% 69.69% 86.87% 101.93% 100.00%
NAPS 1.1042 0.9782 0.8567 0.5413 0.6179 0.5263 0.4825 14.79% YoY % 12.88% 14.18% 58.27% -12.40% 17.40% 9.08% - Horiz. % 228.85% 202.74% 177.55% 112.19% 128.06% 109.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 19.5800 16.9400 13.7600 13.3000 11.9000 9.0500 10.4000 -
P/RPS 8.56 7.94 7.05 7.56 8.01 6.46 6.77 3.99% YoY % 7.81% 12.62% -6.75% -5.62% 23.99% -4.58% - Horiz. % 126.44% 117.28% 104.14% 111.67% 118.32% 95.42% 100.00%
P/EPS 33.07 29.79 25.74 25.33 29.27 25.75 26.61 3.69% YoY % 11.01% 15.73% 1.62% -13.46% 13.67% -3.23% - Horiz. % 124.28% 111.95% 96.73% 95.19% 110.00% 96.77% 100.00%
EY 3.02 3.36 3.89 3.95 3.42 3.88 3.76 -3.59% YoY % -10.12% -13.62% -1.52% 15.50% -11.86% 3.19% - Horiz. % 80.32% 89.36% 103.46% 105.05% 90.96% 103.19% 100.00%
DY 1.17 1.30 1.45 1.50 2.10 3.31 2.88 -13.93% YoY % -10.00% -10.34% -3.33% -28.57% -36.56% 14.93% - Horiz. % 40.62% 45.14% 50.35% 52.08% 72.92% 114.93% 100.00%
P/NAPS 3.20 3.12 2.90 4.43 3.46 3.03 3.72 -2.48% YoY % 2.56% 7.59% -34.54% 28.03% 14.19% -18.55% - Horiz. % 86.02% 83.87% 77.96% 119.09% 93.01% 81.45% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 -
Price 20.0000 17.1000 14.3400 13.3600 12.2000 10.3000 10.3000 -
P/RPS 8.75 8.01 7.34 7.59 8.21 7.36 6.71 4.52% YoY % 9.24% 9.13% -3.29% -7.55% 11.55% 9.69% - Horiz. % 130.40% 119.37% 109.39% 113.11% 122.35% 109.69% 100.00%
P/EPS 33.78 30.07 26.82 25.44 30.00 29.31 26.36 4.22% YoY % 12.34% 12.12% 5.42% -15.20% 2.35% 11.19% - Horiz. % 128.15% 114.07% 101.75% 96.51% 113.81% 111.19% 100.00%
EY 2.96 3.33 3.73 3.93 3.33 3.41 3.79 -4.03% YoY % -11.11% -10.72% -5.09% 18.02% -2.35% -10.03% - Horiz. % 78.10% 87.86% 98.42% 103.69% 87.86% 89.97% 100.00%
DY 1.15 1.29 1.39 1.50 2.05 2.91 2.91 -14.33% YoY % -10.85% -7.19% -7.33% -26.83% -29.55% 0.00% - Horiz. % 39.52% 44.33% 47.77% 51.55% 70.45% 100.00% 100.00%
P/NAPS 3.27 3.15 3.02 4.45 3.55 3.44 3.69 -1.99% YoY % 3.81% 4.30% -32.13% 25.35% 3.20% -6.78% - Horiz. % 88.62% 85.37% 81.84% 120.60% 96.21% 93.22% 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
2nd Qtr 30 June 2011 Results.pdf 
