[PBBANK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	2,431,461	10,500,307	7,942,750	5,151,591	2,636,012	9,557,599	6,984,520	-50.48%
YoY %	-76.84%	32.20%	54.18%	95.43%	-72.42%	36.84%	-	-
Horiz. %	34.81%	150.34%	113.72%	73.76%	37.74%	136.84%	100.00%	-
PBT	744,928	3,379,188	2,566,245	1,762,198	970,632	3,003,638	2,182,437	-51.12%
YoY %	-77.96%	31.68%	45.63%	81.55%	-67.68%	37.63%	-	-
Horiz. %	34.13%	154.84%	117.59%	80.74%	44.47%	137.63%	100.00%	-
Tax	-149,115	-756,528	-600,192	-423,672	-239,130	-801,852	-588,494	-59.92%
YoY %	80.29%	-26.05%	-41.66%	-77.17%	70.18%	-36.25%	-	-
Horiz. %	25.34%	128.55%	101.99%	71.99%	40.63%	136.25%	100.00%	-
NP	595,813	2,622,660	1,966,053	1,338,526	731,502	2,201,786	1,593,943	-48.07%
YoY %	-77.28%	33.40%	46.88%	82.98%	-66.78%	38.13%	-	-
Horiz. %	37.38%	164.54%	123.35%	83.98%	45.89%	138.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	589,285	2,581,237	1,927,262	1,310,922	717,387	2,123,915	1,543,955	-47.35%
YoY %	-77.17%	33.93%	47.02%	82.74%	-66.22%	37.56%	-	-
Horiz. %	38.17%	167.18%	124.83%	84.91%	46.46%	137.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.02%	22.39%	23.39%	24.04%	24.64%	26.70%	26.96%	-
YoY %	-10.59%	-4.28%	-2.70%	-2.44%	-7.72%	-0.96%	-	-
Horiz. %	74.26%	83.05%	86.76%	89.17%	91.39%	99.04%	100.00%	-
Total Cost	1,835,648	7,877,647	5,976,697	3,813,065	1,904,510	7,355,813	5,390,577	-51.20%
YoY %	-76.70%	31.81%	56.74%	100.21%	-74.11%	36.46%	-	-
Horiz. %	34.05%	146.14%	110.87%	70.74%	35.33%	136.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,406,596	9,535,779	9,181,001	9,365,980	8,752,859	9,345,226	8,830,939	4.29%
YoY %	-1.35%	3.86%	-1.98%	7.00%	-6.34%	5.82%	-	-
Horiz. %	106.52%	107.98%	103.96%	106.06%	99.12%	105.82%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	1,845,418	1,006,578	1,006,337	-	2,514,500	838,741	-
YoY %	-	83.34%	0.02%	0.00%	-	199.79%	-	-
Horiz. %	-	220.02%	120.01%	119.98%	-	299.79%	100.00%	-
Div Payout %	-	71.49%	52.23%	76.77%	-	118.39%	54.32%	-
YoY %	-	36.88%	-31.97%	0.00%	-	117.95%	-	-
Horiz. %	-	131.61%	96.15%	141.33%	-	217.95%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	9,406,596	9,535,779	9,181,001	9,365,980	8,752,859	9,345,226	8,830,939	4.29%
YoY %	-1.35%	3.86%	-1.98%	7.00%	-6.34%	5.82%	-	-
Horiz. %	106.52%	107.98%	103.96%	106.06%	99.12%	105.82%	100.00%	-
NOSH	3,378,927	3,355,306	3,355,261	3,354,457	3,353,843	3,352,667	3,354,965	0.47%
YoY %	0.70%	0.00%	0.02%	0.02%	0.04%	-0.07%	-	-
Horiz. %	100.71%	100.01%	100.01%	99.98%	99.97%	99.93%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	24.50%	24.98%	24.75%	25.98%	27.75%	23.04%	22.82%	-
YoY %	-1.92%	0.93%	-4.73%	-6.38%	20.44%	0.96%	-	-
Horiz. %	107.36%	109.47%	108.46%	113.85%	121.60%	100.96%	100.00%	-
ROE	6.26%	27.07%	20.99%	14.00%	8.20%	22.73%	17.48%	-
YoY %	-76.87%	28.97%	49.93%	70.73%	-63.92%	30.03%	-	-
Horiz. %	35.81%	154.86%	120.08%	80.09%	46.91%	130.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	71.96	312.95	236.73	153.57	78.60	285.07	208.18	-50.71%
YoY %	-77.01%	32.20%	54.15%	95.38%	-72.43%	36.93%	-	-
Horiz. %	34.57%	150.33%	113.71%	73.77%	37.76%	136.93%	100.00%	-
EPS	17.44	76.93	57.44	39.08	21.39	63.35	46.02	-47.60%
YoY %	-77.33%	33.93%	46.98%	82.70%	-66.24%	37.66%	-	-
Horiz. %	37.90%	167.17%	124.82%	84.92%	46.48%	137.66%	100.00%	-
DPS	0.00	55.00	30.00	30.00	0.00	75.00	25.00	-
YoY %	0.00%	83.33%	0.00%	0.00%	0.00%	200.00%	-	-
Horiz. %	0.00%	220.00%	120.00%	120.00%	0.00%	300.00%	100.00%	-
NAPS	2.7839	2.842	2.7363	2.7921	2.6098	2.7874	2.6322	3.80%
YoY %	-2.04%	3.86%	-2.00%	6.99%	-6.37%	5.90%	-	-
Horiz. %	105.76%	107.97%	103.95%	106.07%	99.15%	105.90%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,355,200
RPS	12.52	54.08	40.91	26.53	13.58	49.22	35.97	-50.48%
YoY %	-76.85%	32.19%	54.20%	95.36%	-72.41%	36.84%	-	-
Horiz. %	34.81%	150.35%	113.73%	73.76%	37.75%	136.84%	100.00%	-
EPS	3.03	13.29	9.93	6.75	3.69	10.94	7.95	-47.40%
YoY %	-77.20%	33.84%	47.11%	82.93%	-66.27%	37.61%	-	-
Horiz. %	38.11%	167.17%	124.91%	84.91%	46.42%	137.61%	100.00%	-
DPS	0.00	9.50	5.18	5.18	0.00	12.95	4.32	-
YoY %	0.00%	83.40%	0.00%	0.00%	0.00%	199.77%	-	-
Horiz. %	0.00%	219.91%	119.91%	119.91%	0.00%	299.77%	100.00%	-
NAPS	0.4845	0.4911	0.4728	0.4824	0.4508	0.4813	0.4548	4.30%
YoY %	-1.34%	3.87%	-1.99%	7.01%	-6.34%	5.83%	-	-
Horiz. %	106.53%	107.98%	103.96%	106.07%	99.12%	105.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	7.55	8.85	10.00	10.40	10.50	11.00	9.95	-
P/RPS	10.49	2.83	4.22	6.77	13.36	3.86	4.78	68.79%
YoY %	270.67%	-32.94%	-37.67%	-49.33%	246.11%	-19.25%	-	-
Horiz. %	219.46%	59.21%	88.28%	141.63%	279.50%	80.75%	100.00%	-
P/EPS	43.29	11.50	17.41	26.61	49.09	17.36	21.62	58.79%
YoY %	276.43%	-33.95%	-34.57%	-45.79%	182.78%	-19.70%	-	-
Horiz. %	200.23%	53.19%	80.53%	123.08%	227.06%	80.30%	100.00%	-
EY	2.31	8.69	5.74	3.76	2.04	5.76	4.63	-37.06%
YoY %	-73.42%	51.39%	52.66%	84.31%	-64.58%	24.41%	-	-
Horiz. %	49.89%	187.69%	123.97%	81.21%	44.06%	124.41%	100.00%	-
DY	0.00	6.21	3.00	2.88	0.00	6.82	2.51	-
YoY %	0.00%	107.00%	4.17%	0.00%	0.00%	171.71%	-	-
Horiz. %	0.00%	247.41%	119.52%	114.74%	0.00%	271.71%	100.00%	-
P/NAPS	2.71	3.11	3.65	3.72	4.02	3.95	3.78	-19.88%
YoY %	-12.86%	-14.79%	-1.88%	-7.46%	1.77%	4.50%	-	-
Horiz. %	71.69%	82.28%	96.56%	98.41%	106.35%	104.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	14/04/09	20/01/09	14/10/08	17/07/08	14/04/08	21/01/08	16/10/07	-
Price	8.45	8.70	9.05	10.30	10.90	11.00	10.30	-
P/RPS	11.74	2.78	3.82	6.71	13.87	3.86	4.95	77.75%
YoY %	322.30%	-27.23%	-43.07%	-51.62%	259.33%	-22.02%	-	-
Horiz. %	237.17%	56.16%	77.17%	135.56%	280.20%	77.98%	100.00%	-
P/EPS	48.45	11.31	15.76	26.36	50.96	17.36	22.38	67.27%
YoY %	328.38%	-28.24%	-40.21%	-48.27%	193.55%	-22.43%	-	-
Horiz. %	216.49%	50.54%	70.42%	117.78%	227.70%	77.57%	100.00%	-
EY	2.06	8.84	6.35	3.79	1.96	5.76	4.47	-40.30%
YoY %	-76.70%	39.21%	67.55%	93.37%	-65.97%	28.86%	-	-
Horiz. %	46.09%	197.76%	142.06%	84.79%	43.85%	128.86%	100.00%	-
DY	0.00	6.32	3.31	2.91	0.00	6.82	2.43	-
YoY %	0.00%	90.94%	13.75%	0.00%	0.00%	180.66%	-	-
Horiz. %	0.00%	260.08%	136.21%	119.75%	0.00%	280.66%	100.00%	-
P/NAPS	3.04	3.06	3.31	3.69	4.18	3.95	3.91	-15.43%
YoY %	-0.65%	-7.55%	-10.30%	-11.72%	5.82%	1.02%	-	-
Horiz. %	77.75%	78.26%	84.65%	94.37%	106.91%	101.02%	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