[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	2,146,220	7,710,224	5,525,385	3,432,836	1,687,285	5,863,392	4,360,348	-37.68%
YoY %	-72.16%	39.54%	60.96%	103.45%	-71.22%	34.47%	-	-
Horiz. %	49.22%	176.83%	126.72%	78.73%	38.70%	134.47%	100.00%	-
PBT	675,268	2,416,361	1,767,113	1,160,797	545,769	2,059,436	1,501,289	-41.32%
YoY %	-72.05%	36.74%	52.23%	112.69%	-73.50%	37.18%	-	-
Horiz. %	44.98%	160.95%	117.71%	77.32%	36.35%	137.18%	100.00%	-
Tax	-184,226	-621,200	-433,276	-276,931	-138,525	-514,146	-382,804	-38.61%
YoY %	70.34%	-43.37%	-56.46%	-99.91%	73.06%	-34.31%	-	-
Horiz. %	48.13%	162.28%	113.18%	72.34%	36.19%	134.31%	100.00%	-
NP	491,042	1,795,161	1,333,837	883,866	407,244	1,545,290	1,118,485	-42.26%
YoY %	-72.65%	34.59%	50.91%	117.04%	-73.65%	38.16%	-	-
Horiz. %	43.90%	160.50%	119.25%	79.02%	36.41%	138.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	476,218	1,726,688	1,281,625	845,310	388,408	1,459,139	1,059,147	-41.33%
YoY %	-72.42%	34.73%	51.62%	117.63%	-73.38%	37.77%	-	-
Horiz. %	44.96%	163.03%	121.01%	79.81%	36.67%	137.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	25.71%	24.52%	23.86%	25.38%	24.97%	25.50%	-
YoY %	6.11%	4.85%	2.77%	-5.99%	1.64%	-2.08%	-	-
Horiz. %	106.98%	100.82%	96.16%	93.57%	99.53%	97.92%	100.00%	-
Total Cost	1,655,178	5,915,063	4,191,548	2,548,970	1,280,041	4,318,102	3,241,863	-36.14%
YoY %	-72.02%	41.12%	64.44%	99.13%	-70.36%	33.20%	-	-
Horiz. %	51.06%	182.46%	129.29%	78.63%	39.48%	133.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,575,951	8,967,840	8,386,127	8,369,750	8,536,626	8,526,918	7,288,595	11.46%
YoY %	-4.37%	6.94%	0.20%	-1.95%	0.11%	16.99%	-	-
Horiz. %	117.66%	123.04%	115.06%	114.83%	117.12%	116.99%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	1,988,508	661,653	660,856	-	1,803,424	655,007	-
YoY %	-	200.54%	0.12%	0.00%	-	175.33%	-	-
Horiz. %	-	303.59%	101.01%	100.89%	-	275.33%	100.00%	-
Div Payout %	-	115.16%	51.63%	78.18%	-	123.60%	61.84%	-
YoY %	-	123.05%	-33.96%	0.00%	-	99.87%	-	-
Horiz. %	-	186.22%	83.49%	126.42%	-	199.87%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	8,575,951	8,967,840	8,386,127	8,369,750	8,536,626	8,526,918	7,288,595	11.46%
YoY %	-4.37%	6.94%	0.20%	-1.95%	0.11%	16.99%	-	-
Horiz. %	117.66%	123.04%	115.06%	114.83%	117.12%	116.99%	100.00%	-
NOSH	3,356,011	3,314,180	3,308,267	3,304,283	3,301,093	3,278,953	3,275,037	1.64%
YoY %	1.26%	0.18%	0.12%	0.10%	0.68%	0.12%	-	-
Horiz. %	102.47%	101.20%	101.01%	100.89%	100.80%	100.12%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	22.88%	23.28%	24.14%	25.75%	24.14%	26.35%	25.65%	-
YoY %	-1.72%	-3.56%	-6.25%	6.67%	-8.39%	2.73%	-	-
Horiz. %	89.20%	90.76%	94.11%	100.39%	94.11%	102.73%	100.00%	-
ROE	5.55%	19.25%	15.28%	10.10%	4.55%	17.11%	14.53%	-
YoY %	-71.17%	25.98%	51.29%	121.98%	-73.41%	17.76%	-	-
Horiz. %	38.20%	132.48%	105.16%	69.51%	31.31%	117.76%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	63.95	232.64	167.02	103.89	51.11	178.82	133.14	-38.69%
YoY %	-72.51%	39.29%	60.77%	103.27%	-71.42%	34.31%	-	-
Horiz. %	48.03%	174.73%	125.45%	78.03%	38.39%	134.31%	100.00%	-
EPS	14.19	52.10	38.74	25.58	11.77	44.50	32.34	-42.28%
YoY %	-72.76%	34.49%	51.45%	117.33%	-73.55%	37.60%	-	-
Horiz. %	43.88%	161.10%	119.79%	79.10%	36.39%	137.60%	100.00%	-
DPS	0.00	60.00	20.00	20.00	0.00	55.00	20.00	-
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	175.00%	-	-
Horiz. %	0.00%	300.00%	100.00%	100.00%	0.00%	275.00%	100.00%	-
NAPS	2.5554	2.7059	2.5349	2.533	2.586	2.6005	2.2255	9.66%
YoY %	-5.56%	6.75%	0.08%	-2.05%	-0.56%	16.85%	-	-
Horiz. %	114.82%	121.59%	113.90%	113.82%	116.20%	116.85%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,309,429
RPS	11.05	39.71	28.46	17.68	8.69	30.20	22.46	-37.70%
YoY %	-72.17%	39.53%	60.97%	103.45%	-71.23%	34.46%	-	-
Horiz. %	49.20%	176.80%	126.71%	78.72%	38.69%	134.46%	100.00%	-
EPS	2.45	8.89	6.60	4.35	2.00	7.51	5.45	-41.34%
YoY %	-72.44%	34.70%	51.72%	117.50%	-73.37%	37.80%	-	-
Horiz. %	44.95%	163.12%	121.10%	79.82%	36.70%	137.80%	100.00%	-
DPS	0.00	10.24	3.41	3.40	0.00	9.29	3.37	-
YoY %	0.00%	200.29%	0.29%	0.00%	0.00%	175.67%	-	-
Horiz. %	0.00%	303.86%	101.19%	100.89%	0.00%	275.67%	100.00%	-
NAPS	0.4417	0.4619	0.4319	0.4311	0.4397	0.4392	0.3754	11.46%
YoY %	-4.37%	6.95%	0.19%	-1.96%	0.11%	17.00%	-	-
Horiz. %	117.66%	123.04%	115.05%	114.84%	117.13%	117.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	8.85	7.75	6.85	6.35	6.55	6.55	6.75	-
P/RPS	13.84	3.33	4.10	6.11	12.81	3.66	5.07	95.44%
YoY %	315.62%	-18.78%	-32.90%	-52.30%	250.00%	-27.81%	-	-
Horiz. %	272.98%	65.68%	80.87%	120.51%	252.66%	72.19%	100.00%	-
P/EPS	62.37	14.88	17.68	24.82	55.67	14.72	20.87	107.61%
YoY %	319.15%	-15.84%	-28.77%	-55.42%	278.19%	-29.47%	-	-
Horiz. %	298.85%	71.30%	84.71%	118.93%	266.75%	70.53%	100.00%	-
EY	1.60	6.72	5.66	4.03	1.80	6.79	4.79	-51.89%
YoY %	-76.19%	18.73%	40.45%	123.89%	-73.49%	41.75%	-	-
Horiz. %	33.40%	140.29%	118.16%	84.13%	37.58%	141.75%	100.00%	-
DY	0.00	7.74	2.92	3.15	0.00	8.40	2.96	-
YoY %	0.00%	165.07%	-7.30%	0.00%	0.00%	183.78%	-	-
Horiz. %	0.00%	261.49%	98.65%	106.42%	0.00%	283.78%	100.00%	-
P/NAPS	3.46	2.86	2.70	2.51	2.53	2.52	3.03	9.25%
YoY %	20.98%	5.93%	7.57%	-0.79%	0.40%	-16.83%	-	-
Horiz. %	114.19%	94.39%	89.11%	82.84%	83.50%	83.17%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	16/04/07	22/01/07	17/10/06	20/07/06	18/04/06	23/01/06	18/10/05	-
Price	9.25	8.50	6.65	6.45	6.65	6.60	6.70	-
P/RPS	14.46	3.65	3.98	6.21	13.01	3.69	5.03	102.30%
YoY %	296.16%	-8.29%	-35.91%	-52.27%	252.57%	-26.64%	-	-
Horiz. %	287.48%	72.56%	79.13%	123.46%	258.65%	73.36%	100.00%	-
P/EPS	65.19	16.31	17.17	25.21	56.52	14.83	20.72	114.86%
YoY %	299.69%	-5.01%	-31.89%	-55.40%	281.12%	-28.43%	-	-
Horiz. %	314.62%	78.72%	82.87%	121.67%	272.78%	71.57%	100.00%	-
EY	1.53	6.13	5.83	3.97	1.77	6.74	4.83	-53.56%
YoY %	-75.04%	5.15%	46.85%	124.29%	-73.74%	39.54%	-	-
Horiz. %	31.68%	126.92%	120.70%	82.19%	36.65%	139.54%	100.00%	-
DY	0.00	7.06	3.01	3.10	0.00	8.33	2.99	-
YoY %	0.00%	134.55%	-2.90%	0.00%	0.00%	178.60%	-	-
Horiz. %	0.00%	236.12%	100.67%	103.68%	0.00%	278.60%	100.00%	-
P/NAPS	3.62	3.14	2.62	2.55	2.57	2.54	3.01	13.10%
YoY %	15.29%	19.85%	2.75%	-0.78%	1.18%	-15.61%	-	-
Horiz. %	120.27%	104.32%	87.04%	84.72%	85.38%	84.39%	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