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

Announcement Date
17-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 82.74%
YoY- 31.05%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,431,461 10,500,307 7,942,750 5,151,591 2,636,012 9,557,599 6,984,520 -50.48%
PBT 744,928 3,379,188 2,566,245 1,762,198 970,632 3,003,638 2,182,437 -51.12%
Tax -149,115 -756,528 -600,192 -423,672 -239,130 -801,852 -588,494 -59.92%
NP 595,813 2,622,660 1,966,053 1,338,526 731,502 2,201,786 1,593,943 -48.07%
-
NP to SH 589,285 2,581,237 1,927,262 1,310,922 717,387 2,123,915 1,543,955 -47.35%
-
Tax Rate 20.02% 22.39% 23.39% 24.04% 24.64% 26.70% 26.96% -
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%
-
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%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,845,418 1,006,578 1,006,337 - 2,514,500 838,741 -
Div Payout % - 71.49% 52.23% 76.77% - 118.39% 54.32% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
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%
NOSH 3,378,927 3,355,306 3,355,261 3,354,457 3,353,843 3,352,667 3,354,965 0.47%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 24.50% 24.98% 24.75% 25.98% 27.75% 23.04% 22.82% -
ROE 6.26% 27.07% 20.99% 14.00% 8.20% 22.73% 17.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.96 312.95 236.73 153.57 78.60 285.07 208.18 -50.71%
EPS 17.44 76.93 57.44 39.08 21.39 63.35 46.02 -47.60%
DPS 0.00 55.00 30.00 30.00 0.00 75.00 25.00 -
NAPS 2.7839 2.842 2.7363 2.7921 2.6098 2.7874 2.6322 3.80%
Adjusted Per Share Value based on latest NOSH - 3,355,200
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.53 54.10 40.92 26.54 13.58 49.24 35.98 -50.46%
EPS 3.04 13.30 9.93 6.75 3.70 10.94 7.95 -47.28%
DPS 0.00 9.51 5.19 5.18 0.00 12.95 4.32 -
NAPS 0.4846 0.4913 0.473 0.4825 0.4509 0.4814 0.455 4.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
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%
P/EPS 43.29 11.50 17.41 26.61 49.09 17.36 21.62 58.79%
EY 2.31 8.69 5.74 3.76 2.04 5.76 4.63 -37.06%
DY 0.00 6.21 3.00 2.88 0.00 6.82 2.51 -
P/NAPS 2.71 3.11 3.65 3.72 4.02 3.95 3.78 -19.88%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
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%
P/EPS 48.45 11.31 15.76 26.36 50.96 17.36 22.38 67.27%
EY 2.06 8.84 6.35 3.79 1.96 5.76 4.47 -40.30%
DY 0.00 6.32 3.31 2.91 0.00 6.82 2.43 -
P/NAPS 3.04 3.06 3.31 3.69 4.18 3.95 3.91 -15.43%

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