[PBBANK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
14-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 47.02%
YoY- 24.83%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,782,081 2,431,461 10,500,307 7,942,750 5,151,591 2,636,012 9,557,599 -37.00%
PBT 1,564,710 744,928 3,379,188 2,566,245 1,762,198 970,632 3,003,638 -35.28%
Tax -348,958 -149,115 -756,528 -600,192 -423,672 -239,130 -801,852 -42.60%
NP 1,215,752 595,813 2,622,660 1,966,053 1,338,526 731,502 2,201,786 -32.71%
-
NP to SH 1,200,026 589,285 2,581,237 1,927,262 1,310,922 717,387 2,123,915 -31.67%
-
Tax Rate 22.30% 20.02% 22.39% 23.39% 24.04% 24.64% 26.70% -
Total Cost 3,566,329 1,835,648 7,877,647 5,976,697 3,813,065 1,904,510 7,355,813 -38.31%
-
Net Worth 10,214,905 9,406,596 9,535,779 9,181,001 9,365,980 8,752,859 9,345,226 6.11%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,024,495 - 1,845,418 1,006,578 1,006,337 - 2,514,500 -45.07%
Div Payout % 85.37% - 71.49% 52.23% 76.77% - 118.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 10,214,905 9,406,596 9,535,779 9,181,001 9,365,980 8,752,859 9,345,226 6.11%
NOSH 3,414,985 3,378,927 3,355,306 3,355,261 3,354,457 3,353,843 3,352,667 1.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.42% 24.50% 24.98% 24.75% 25.98% 27.75% 23.04% -
ROE 11.75% 6.26% 27.07% 20.99% 14.00% 8.20% 22.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 140.03 71.96 312.95 236.73 153.57 78.60 285.07 -37.77%
EPS 35.14 17.44 76.93 57.44 39.08 21.39 63.35 -32.51%
DPS 30.00 0.00 55.00 30.00 30.00 0.00 75.00 -45.74%
NAPS 2.9912 2.7839 2.842 2.7363 2.7921 2.6098 2.7874 4.82%
Adjusted Per Share Value based on latest NOSH - 3,355,144
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.64 12.53 54.10 40.92 26.54 13.58 49.24 -36.99%
EPS 6.18 3.04 13.30 9.93 6.75 3.70 10.94 -31.68%
DPS 5.28 0.00 9.51 5.19 5.18 0.00 12.95 -45.04%
NAPS 0.5263 0.4846 0.4913 0.473 0.4825 0.4509 0.4814 6.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 9.05 7.55 8.85 10.00 10.40 10.50 11.00 -
P/RPS 6.46 10.49 2.83 4.22 6.77 13.36 3.86 41.00%
P/EPS 25.75 43.29 11.50 17.41 26.61 49.09 17.36 30.09%
EY 3.88 2.31 8.69 5.74 3.76 2.04 5.76 -23.17%
DY 3.31 0.00 6.21 3.00 2.88 0.00 6.82 -38.26%
P/NAPS 3.03 2.71 3.11 3.65 3.72 4.02 3.95 -16.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/07/09 14/04/09 20/01/09 14/10/08 17/07/08 14/04/08 21/01/08 -
Price 10.30 8.45 8.70 9.05 10.30 10.90 11.00 -
P/RPS 7.36 11.74 2.78 3.82 6.71 13.87 3.86 53.82%
P/EPS 29.31 48.45 11.31 15.76 26.36 50.96 17.36 41.83%
EY 3.41 2.06 8.84 6.35 3.79 1.96 5.76 -29.51%
DY 2.91 0.00 6.32 3.31 2.91 0.00 6.82 -43.35%
P/NAPS 3.44 3.04 3.06 3.31 3.69 4.18 3.95 -8.81%

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