[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 110.06%
YoY- 18.34%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,636,012 9,557,599 6,984,520 4,570,046 2,146,220 7,710,224 5,525,385 -38.91%
PBT 970,632 3,003,638 2,182,437 1,408,013 675,268 2,416,361 1,767,113 -32.90%
Tax -239,130 -801,852 -588,494 -377,009 -184,226 -621,200 -433,276 -32.69%
NP 731,502 2,201,786 1,593,943 1,031,004 491,042 1,795,161 1,333,837 -32.97%
-
NP to SH 717,387 2,123,915 1,543,955 1,000,328 476,218 1,726,688 1,281,625 -32.05%
-
Tax Rate 24.64% 26.70% 26.96% 26.78% 27.28% 25.71% 24.52% -
Total Cost 1,904,510 7,355,813 5,390,577 3,539,042 1,655,178 5,915,063 4,191,548 -40.86%
-
Net Worth 8,752,859 9,345,226 8,830,939 9,053,287 8,575,951 8,967,840 8,386,127 2.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,514,500 838,741 838,919 - 1,988,508 661,653 -
Div Payout % - 118.39% 54.32% 83.86% - 115.16% 51.63% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 8,752,859 9,345,226 8,830,939 9,053,287 8,575,951 8,967,840 8,386,127 2.89%
NOSH 3,353,843 3,352,667 3,354,965 3,355,679 3,356,011 3,314,180 3,308,267 0.91%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 27.75% 23.04% 22.82% 22.56% 22.88% 23.28% 24.14% -
ROE 8.20% 22.73% 17.48% 11.05% 5.55% 19.25% 15.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 78.60 285.07 208.18 136.19 63.95 232.64 167.02 -39.47%
EPS 21.39 63.35 46.02 29.81 14.19 52.10 38.74 -32.67%
DPS 0.00 75.00 25.00 25.00 0.00 60.00 20.00 -
NAPS 2.6098 2.7874 2.6322 2.6979 2.5554 2.7059 2.5349 1.95%
Adjusted Per Share Value based on latest NOSH - 3,355,377
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.58 49.24 35.98 23.54 11.06 39.72 28.47 -38.92%
EPS 3.70 10.94 7.95 5.15 2.45 8.90 6.60 -31.98%
DPS 0.00 12.95 4.32 4.32 0.00 10.24 3.41 -
NAPS 0.4509 0.4814 0.455 0.4664 0.4418 0.462 0.432 2.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.50 11.00 9.95 9.80 8.85 7.75 6.85 -
P/RPS 13.36 3.86 4.78 7.20 13.84 3.33 4.10 119.63%
P/EPS 49.09 17.36 21.62 32.87 62.37 14.88 17.68 97.42%
EY 2.04 5.76 4.63 3.04 1.60 6.72 5.66 -49.32%
DY 0.00 6.82 2.51 2.55 0.00 7.74 2.92 -
P/NAPS 4.02 3.95 3.78 3.63 3.46 2.86 2.70 30.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/04/08 21/01/08 16/10/07 17/07/07 16/04/07 22/01/07 17/10/06 -
Price 10.90 11.00 10.30 9.80 9.25 8.50 6.65 -
P/RPS 13.87 3.86 4.95 7.20 14.46 3.65 3.98 129.68%
P/EPS 50.96 17.36 22.38 32.87 65.19 16.31 17.17 106.38%
EY 1.96 5.76 4.47 3.04 1.53 6.13 5.83 -51.61%
DY 0.00 6.82 2.43 2.55 0.00 7.06 3.01 -
P/NAPS 4.18 3.95 3.91 3.63 3.62 3.14 2.62 36.49%

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

Post a Comment