[PBBANK] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	11,966,428	11,035,597	10,752,537	10,374,040	10,031,036	9,715,568	9,626,821	15.62%
YoY %	8.43%	2.63%	3.65%	3.42%	3.25%	0.92%	-	-
Horiz. %	124.30%	114.63%	111.69%	107.76%	104.20%	100.92%	100.00%	-
PBT	4,692,272	4,086,197	3,941,244	3,809,112	3,690,300	3,321,433	3,228,290	28.34%
YoY %	14.83%	3.68%	3.47%	3.22%	11.11%	2.89%	-	-
Horiz. %	145.35%	126.57%	122.08%	117.99%	114.31%	102.89%	100.00%	-
Tax	-1,112,208	-987,120	-955,934	-919,766	-899,684	-769,893	-744,054	30.76%
YoY %	-12.67%	-3.26%	-3.93%	-2.23%	-16.86%	-3.47%	-	-
Horiz. %	149.48%	132.67%	128.48%	123.62%	120.92%	103.47%	100.00%	-
NP	3,580,064	3,099,077	2,985,309	2,889,346	2,790,616	2,551,540	2,484,236	27.61%
YoY %	15.52%	3.81%	3.32%	3.54%	9.37%	2.71%	-	-
Horiz. %	144.11%	124.75%	120.17%	116.31%	112.33%	102.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,536,244	3,048,224	2,936,048	2,838,668	2,741,020	2,517,302	2,452,094	27.67%
YoY %	16.01%	3.82%	3.43%	3.56%	8.89%	2.66%	-	-
Horiz. %	144.21%	124.31%	119.74%	115.77%	111.78%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.70%	24.16%	24.25%	24.15%	24.38%	23.18%	23.05%	-
YoY %	-1.90%	-0.37%	0.41%	-0.94%	5.18%	0.56%	-	-
Horiz. %	102.82%	104.82%	105.21%	104.77%	105.77%	100.56%	100.00%	-
Total Cost	8,386,364	7,936,520	7,767,228	7,484,694	7,240,420	7,164,028	7,142,585	11.30%
YoY %	5.67%	2.18%	3.77%	3.37%	1.07%	0.30%	-	-
Horiz. %	117.41%	111.12%	108.75%	104.79%	101.37%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,507,922	13,011,769	12,163,261	11,994,175	11,252,443	10,965,301	10,225,590	1.83%
YoY %	-19.24%	6.98%	1.41%	6.59%	2.62%	7.23%	-	-
Horiz. %	102.76%	127.25%	118.95%	117.30%	110.04%	107.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	2,027,953	1,164,728	1,745,368	-	1,888,319	1,370,906	-
YoY %	-	74.11%	-33.27%	0.00%	-	37.74%	-	-
Horiz. %	-	147.93%	84.96%	127.31%	-	137.74%	100.00%	-
Div Payout %	-	66.53%	39.67%	61.49%	-	75.01%	55.91%	-
YoY %	-	67.71%	-35.49%	0.00%	-	34.16%	-	-
Horiz. %	-	118.99%	70.95%	109.98%	-	134.16%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	10,507,922	13,011,769	12,163,261	11,994,175	11,252,443	10,965,301	10,225,590	1.83%
YoY %	-19.24%	6.98%	1.41%	6.59%	2.62%	7.23%	-	-
Horiz. %	102.76%	127.25%	118.95%	117.30%	110.04%	107.23%	100.00%	-
NOSH	3,502,640	3,496,471	3,494,186	3,490,737	3,478,451	3,433,308	3,427,266	1.46%
YoY %	0.18%	0.07%	0.10%	0.35%	1.31%	0.18%	-	-
Horiz. %	102.20%	102.02%	101.95%	101.85%	101.49%	100.18%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	29.92%	28.08%	27.76%	27.85%	27.82%	26.26%	25.81%	-
YoY %	6.55%	1.15%	-0.32%	0.11%	5.94%	1.74%	-	-
Horiz. %	115.92%	108.80%	107.56%	107.90%	107.79%	101.74%	100.00%	-
ROE	33.65%	23.43%	24.14%	23.67%	24.36%	22.96%	23.98%	-
YoY %	43.62%	-2.94%	1.99%	-2.83%	6.10%	-4.25%	-	-
Horiz. %	140.33%	97.71%	100.67%	98.71%	101.58%	95.75%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	341.64	315.62	307.73	297.19	288.38	282.98	280.89	13.95%
YoY %	8.24%	2.56%	3.55%	3.05%	1.91%	0.74%	-	-
Horiz. %	121.63%	112.36%	109.56%	105.80%	102.67%	100.74%	100.00%	-
EPS	100.96	87.18	84.03	81.32	78.80	73.32	71.55	25.83%
YoY %	15.81%	3.75%	3.33%	3.20%	7.47%	2.47%	-	-
Horiz. %	141.10%	121.84%	117.44%	113.65%	110.13%	102.47%	100.00%	-
DPS	0.00	58.00	33.33	50.00	0.00	55.00	40.00	-
YoY %	0.00%	74.02%	-33.34%	0.00%	0.00%	37.50%	-	-
Horiz. %	0.00%	145.00%	83.32%	125.00%	0.00%	137.50%	100.00%	-
NAPS	3.00	3.7214	3.481	3.436	3.2349	3.1938	2.9836	0.36%
YoY %	-19.39%	6.91%	1.31%	6.22%	1.29%	7.05%	-	-
Horiz. %	100.55%	124.73%	116.67%	115.16%	108.42%	107.05%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,285
RPS	61.65	56.85	55.39	53.44	51.68	50.05	49.60	15.61%
YoY %	8.44%	2.64%	3.65%	3.41%	3.26%	0.91%	-	-
Horiz. %	124.29%	114.62%	111.67%	107.74%	104.19%	100.91%	100.00%	-
EPS	18.22	15.70	15.13	14.62	14.12	12.97	12.63	27.70%
YoY %	16.05%	3.77%	3.49%	3.54%	8.87%	2.69%	-	-
Horiz. %	144.26%	124.31%	119.79%	115.76%	111.80%	102.69%	100.00%	-
DPS	0.00	10.45	6.00	8.99	0.00	9.73	7.06	-
YoY %	0.00%	74.17%	-33.26%	0.00%	0.00%	37.82%	-	-
Horiz. %	0.00%	148.02%	84.99%	127.34%	0.00%	137.82%	100.00%	-
NAPS	0.5413	0.6703	0.6266	0.6179	0.5797	0.5649	0.5268	1.82%
YoY %	-19.25%	6.97%	1.41%	6.59%	2.62%	7.23%	-	-
Horiz. %	102.75%	127.24%	118.94%	117.29%	110.04%	107.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	13.12	13.02	12.56	11.90	11.64	11.30	10.20	-
P/RPS	3.84	4.13	4.08	4.00	4.04	3.99	3.63	3.82%
YoY %	-7.02%	1.23%	2.00%	-0.99%	1.25%	9.92%	-	-
Horiz. %	105.79%	113.77%	112.40%	110.19%	111.29%	109.92%	100.00%	-
P/EPS	13.00	14.93	14.95	14.63	14.77	15.41	14.26	-5.98%
YoY %	-12.93%	-0.13%	2.19%	-0.95%	-4.15%	8.06%	-	-
Horiz. %	91.16%	104.70%	104.84%	102.59%	103.58%	108.06%	100.00%	-
EY	7.70	6.70	6.69	6.83	6.77	6.49	7.01	6.46%
YoY %	14.93%	0.15%	-2.05%	0.89%	4.31%	-7.42%	-	-
Horiz. %	109.84%	95.58%	95.44%	97.43%	96.58%	92.58%	100.00%	-
DY	0.00	4.45	2.65	4.20	0.00	4.87	3.92	-
YoY %	0.00%	67.92%	-36.90%	0.00%	0.00%	24.23%	-	-
Horiz. %	0.00%	113.52%	67.60%	107.14%	0.00%	124.23%	100.00%	-
P/NAPS	4.37	3.50	3.61	3.46	3.60	3.54	3.42	17.77%
YoY %	24.86%	-3.05%	4.34%	-3.89%	1.69%	3.51%	-	-
Horiz. %	127.78%	102.34%	105.56%	101.17%	105.26%	103.51%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/04/11	25/01/11	18/10/10	20/07/10	15/04/10	20/01/10	15/10/09	-
Price	13.06	13.34	12.58	12.20	12.04	12.08	10.62	-
P/RPS	3.82	4.23	4.09	4.11	4.18	4.27	3.78	0.70%
YoY %	-9.69%	3.42%	-0.49%	-1.67%	-2.11%	12.96%	-	-
Horiz. %	101.06%	111.90%	108.20%	108.73%	110.58%	112.96%	100.00%	-
P/EPS	12.94	15.30	14.97	15.00	15.28	16.48	14.84	-8.73%
YoY %	-15.42%	2.20%	-0.20%	-1.83%	-7.28%	11.05%	-	-
Horiz. %	87.20%	103.10%	100.88%	101.08%	102.96%	111.05%	100.00%	-
EY	7.73	6.54	6.68	6.67	6.54	6.07	6.74	9.57%
YoY %	18.20%	-2.10%	0.15%	1.99%	7.74%	-9.94%	-	-
Horiz. %	114.69%	97.03%	99.11%	98.96%	97.03%	90.06%	100.00%	-
DY	0.00	4.35	2.65	4.10	0.00	4.55	3.77	-
YoY %	0.00%	64.15%	-35.37%	0.00%	0.00%	20.69%	-	-
Horiz. %	0.00%	115.38%	70.29%	108.75%	0.00%	120.69%	100.00%	-
P/NAPS	4.35	3.58	3.61	3.55	3.72	3.78	3.56	14.30%
YoY %	21.51%	-0.83%	1.69%	-4.57%	-1.59%	6.18%	-	-
Horiz. %	122.19%	100.56%	101.40%	99.72%	104.49%	106.18%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos