[PBBANK] YoY TTM Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 16,860,071 15,264,300 14,058,097 12,756,360 11,035,597 9,715,568 10,500,307 8.21% YoY % 10.45% 8.58% 10.20% 15.59% 13.59% -7.47% - Horiz. % 160.57% 145.37% 133.88% 121.49% 105.10% 92.53% 100.00%
PBT 5,814,255 5,309,984 5,047,234 4,877,939 4,086,197 3,321,433 3,379,188 9.46% YoY % 9.50% 5.21% 3.47% 19.38% 23.03% -1.71% - Horiz. % 172.06% 157.14% 149.36% 144.35% 120.92% 98.29% 100.00%
Tax -1,250,915 -1,204,342 -1,177,992 -1,153,436 -987,120 -769,893 -756,528 8.74% YoY % -3.87% -2.24% -2.13% -16.85% -28.22% -1.77% - Horiz. % 165.35% 159.19% 155.71% 152.46% 130.48% 101.77% 100.00%
NP 4,563,340 4,105,642 3,869,242 3,724,503 3,099,077 2,551,540 2,622,660 9.67% YoY % 11.15% 6.11% 3.89% 20.18% 21.46% -2.71% - Horiz. % 174.00% 156.54% 147.53% 142.01% 118.17% 97.29% 100.00%
NP to SH 4,518,830 4,064,683 3,826,754 3,684,289 3,048,224 2,517,302 2,581,237 9.78% YoY % 11.17% 6.22% 3.87% 20.87% 21.09% -2.48% - Horiz. % 175.06% 157.47% 148.25% 142.73% 118.09% 97.52% 100.00%
Tax Rate 21.51 % 22.68 % 23.34 % 23.65 % 24.16 % 23.18 % 22.39 % -0.67% YoY % -5.16% -2.83% -1.31% -2.11% 4.23% 3.53% - Horiz. % 96.07% 101.30% 104.24% 105.63% 107.91% 103.53% 100.00%
Total Cost 12,296,731 11,158,658 10,188,855 9,031,857 7,936,520 7,164,028 7,877,647 7.70% YoY % 10.20% 9.52% 12.81% 13.80% 10.78% -9.06% - Horiz. % 156.10% 141.65% 129.34% 114.65% 100.75% 90.94% 100.00%
Net Worth 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 19.67% YoY % 37.24% 13.81% 28.08% 7.48% 18.24% 15.60% - Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 100.00%
Dividend 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,002,670 1,820,820 1,751,115 1,681,018 2,031,374 1,898,043 1,845,419 1.37% YoY % 9.99% 3.98% 4.17% -17.25% 7.02% 2.85% - Horiz. % 108.52% 98.67% 94.89% 91.09% 110.08% 102.85% 100.00%
Div Payout % 44.32 % 44.80 % 45.76 % 45.63 % 66.64 % 75.40 % 71.49 % -7.66% YoY % -1.07% -2.10% 0.28% -31.53% -11.62% 5.47% - Horiz. % 61.99% 62.67% 64.01% 63.83% 93.22% 105.47% 100.00%
Equity 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 28,024,793 20,420,597 17,943,237 14,009,376 13,033,957 11,023,583 9,536,156 19.67% YoY % 37.24% 13.81% 28.08% 7.48% 18.24% 15.60% - Horiz. % 293.88% 214.14% 188.16% 146.91% 136.68% 115.60% 100.00%
NOSH 3,861,494 3,501,594 3,502,007 3,502,344 3,502,433 3,451,557 3,355,438 2.37% YoY % 10.28% -0.01% -0.01% -0.00% 1.47% 2.86% - Horiz. % 115.08% 104.36% 104.37% 104.38% 104.38% 102.86% 100.00%
Ratio Analysis 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 27.07 % 26.90 % 27.52 % 29.20 % 28.08 % 26.26 % 24.98 % 1.35% YoY % 0.63% -2.25% -5.75% 3.99% 6.93% 5.12% - Horiz. % 108.37% 107.69% 110.17% 116.89% 112.41% 105.12% 100.00%
ROE 16.12 % 19.90 % 21.33 % 26.30 % 23.39 % 22.84 % 27.07 % -8.27% YoY % -18.99% -6.70% -18.90% 12.44% 2.41% -15.63% - Horiz. % 59.55% 73.51% 78.80% 97.16% 86.41% 84.37% 100.00%
Per Share 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 436.62 435.92 401.43 364.22 315.08 281.48 312.93 5.71% YoY % 0.16% 8.59% 10.22% 15.60% 11.94% -10.05% - Horiz. % 139.53% 139.30% 128.28% 116.39% 100.69% 89.95% 100.00%
EPS 117.02 116.08 109.27 105.19 87.03 72.93 76.93 7.24% YoY % 0.81% 6.23% 3.88% 20.87% 19.33% -5.20% - Horiz. % 152.11% 150.89% 142.04% 136.73% 113.13% 94.80% 100.00%
DPS 51.86 52.00 50.00 48.00 58.00 54.99 55.00 -0.97% YoY % -0.27% 4.00% 4.17% -17.24% 5.47% -0.02% - Horiz. % 94.29% 94.55% 90.91% 87.27% 105.45% 99.98% 100.00%
NAPS 7.2575 5.8318 5.1237 4.0000 3.7214 3.1938 2.8420 16.90% YoY % 24.45% 13.82% 28.09% 7.49% 16.52% 12.38% - Horiz. % 255.37% 205.20% 180.29% 140.75% 130.94% 112.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,410,691 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.86 78.64 72.42 65.72 56.85 50.05 54.10 8.21% YoY % 10.45% 8.59% 10.19% 15.60% 13.59% -7.49% - Horiz. % 160.55% 145.36% 133.86% 121.48% 105.08% 92.51% 100.00%
EPS 23.28 20.94 19.71 18.98 15.70 12.97 13.30 9.77% YoY % 11.17% 6.24% 3.85% 20.89% 21.05% -2.48% - Horiz. % 175.04% 157.44% 148.20% 142.71% 118.05% 97.52% 100.00%
DPS 10.32 9.38 9.02 8.66 10.47 9.78 9.51 1.37% YoY % 10.02% 3.99% 4.16% -17.29% 7.06% 2.84% - Horiz. % 108.52% 98.63% 94.85% 91.06% 110.09% 102.84% 100.00%
NAPS 1.4438 1.0520 0.9244 0.7217 0.6715 0.5679 0.4913 19.67% YoY % 37.24% 13.80% 28.09% 7.48% 18.24% 15.59% - Horiz. % 293.87% 214.13% 188.15% 146.90% 136.68% 115.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.3000 19.4000 16.2800 13.3800 13.0200 11.3000 8.8500 -
P/RPS 4.19 4.45 4.06 3.67 4.13 4.01 2.83 6.76% YoY % -5.84% 9.61% 10.63% -11.14% 2.99% 41.70% - Horiz. % 148.06% 157.24% 143.46% 129.68% 145.94% 141.70% 100.00%
P/EPS 15.64 16.71 14.90 12.72 14.96 15.49 11.50 5.26% YoY % -6.40% 12.15% 17.14% -14.97% -3.42% 34.70% - Horiz. % 136.00% 145.30% 129.57% 110.61% 130.09% 134.70% 100.00%
EY 6.39 5.98 6.71 7.86 6.68 6.45 8.69 -4.99% YoY % 6.86% -10.88% -14.63% 17.66% 3.57% -25.78% - Horiz. % 73.53% 68.81% 77.22% 90.45% 76.87% 74.22% 100.00%
DY 2.83 2.68 3.07 3.59 4.45 4.87 6.21 -12.27% YoY % 5.60% -12.70% -14.48% -19.33% -8.62% -21.58% - Horiz. % 45.57% 43.16% 49.44% 57.81% 71.66% 78.42% 100.00%
P/NAPS 2.52 3.33 3.18 3.35 3.50 3.54 3.11 -3.44% YoY % -24.32% 4.72% -5.07% -4.29% -1.13% 13.83% - Horiz. % 81.03% 107.07% 102.25% 107.72% 112.54% 113.83% 100.00%
Price Multiplier on Announcement Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 05/02/15 05/02/14 06/02/13 30/01/12 25/01/11 20/01/10 20/01/09 -
Price 18.4400 19.0600 15.7200 13.5200 13.3400 12.0800 8.7000 -
P/RPS 4.22 4.37 3.92 3.71 4.23 4.29 2.78 7.20% YoY % -3.43% 11.48% 5.66% -12.29% -1.40% 54.32% - Horiz. % 151.80% 157.19% 141.01% 133.45% 152.16% 154.32% 100.00%
P/EPS 15.76 16.42 14.39 12.85 15.33 16.56 11.31 5.68% YoY % -4.02% 14.11% 11.98% -16.18% -7.43% 46.42% - Horiz. % 139.35% 145.18% 127.23% 113.62% 135.54% 146.42% 100.00%
EY 6.35 6.09 6.95 7.78 6.52 6.04 8.84 -5.36% YoY % 4.27% -12.37% -10.67% 19.33% 7.95% -31.67% - Horiz. % 71.83% 68.89% 78.62% 88.01% 73.76% 68.33% 100.00%
DY 2.81 2.73 3.18 3.55 4.35 4.55 6.32 -12.63% YoY % 2.93% -14.15% -10.42% -18.39% -4.40% -28.01% - Horiz. % 44.46% 43.20% 50.32% 56.17% 68.83% 71.99% 100.00%
P/NAPS 2.54 3.27 3.07 3.38 3.58 3.78 3.06 -3.06% YoY % -22.32% 6.51% -9.17% -5.59% -5.29% 23.53% - Horiz. % 83.01% 106.86% 100.33% 110.46% 116.99% 123.53% 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 2011 Results.pdf 
