[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Cumulative Result
Revenue	5,525,385	3,432,836	1,687,285	5,863,392	4,360,348	2,833,301	1,418,573	147.35%
YoY %	60.96%	103.45%	-71.22%	34.47%	53.90%	99.73%	-	-
Horiz. %	389.50%	241.99%	118.94%	413.33%	307.38%	199.73%	100.00%	-
PBT	1,767,113	1,160,797	545,769	2,059,436	1,501,289	1,000,931	479,598	138.36%
YoY %	52.23%	112.69%	-73.50%	37.18%	49.99%	108.70%	-	-
Horiz. %	368.46%	242.04%	113.80%	429.41%	313.03%	208.70%	100.00%	-
Tax	-433,276	-276,931	-138,525	-514,146	-382,804	-289,648	-134,469	117.99%
YoY %	-56.46%	-99.91%	73.06%	-34.31%	-32.16%	-115.40%	-	-
Horiz. %	322.21%	205.94%	103.02%	382.35%	284.68%	215.40%	100.00%	-
NP	1,333,837	883,866	407,244	1,545,290	1,118,485	711,283	345,129	146.06%
YoY %	50.91%	117.04%	-73.65%	38.16%	57.25%	106.09%	-	-
Horiz. %	386.47%	256.10%	118.00%	447.74%	324.08%	206.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,281,625	845,310	388,408	1,459,139	1,059,147	711,283	345,129	139.61%
YoY %	51.62%	117.63%	-73.38%	37.77%	48.91%	106.09%	-	-
Horiz. %	371.35%	244.93%	112.54%	422.78%	306.88%	206.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.52%	23.86%	25.38%	24.97%	25.50%	28.94%	28.04%	-
YoY %	2.77%	-5.99%	1.64%	-2.08%	-11.89%	3.21%	-	-
Horiz. %	87.45%	85.09%	90.51%	89.05%	90.94%	103.21%	100.00%	-
Total Cost	4,191,548	2,548,970	1,280,041	4,318,102	3,241,863	2,122,018	1,073,444	147.76%
YoY %	64.44%	99.13%	-70.36%	33.20%	52.77%	97.68%	-	-
Horiz. %	390.48%	237.46%	119.25%	402.27%	302.01%	197.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,386,127	8,369,750	8,536,626	8,526,918	7,288,595	7,362,793	6,972,907	13.07%
YoY %	0.20%	-1.95%	0.11%	16.99%	-1.01%	5.59%	-	-
Horiz. %	120.27%	120.03%	122.43%	122.29%	104.53%	105.59%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	661,653	660,856	-	1,803,424	655,007	654,354	-	-
YoY %	0.12%	0.00%	-	175.33%	0.10%	0.00%	-	-
Horiz. %	101.12%	100.99%	-	275.60%	100.10%	100.00%	-	-
Div Payout %	51.63%	78.18%	-	123.60%	61.84%	92.00%	-	-
YoY %	-33.96%	0.00%	-	99.87%	-32.78%	0.00%	-	-
Horiz. %	56.12%	84.98%	-	134.35%	67.22%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	8,386,127	8,369,750	8,536,626	8,526,918	7,288,595	7,362,793	6,972,907	13.07%
YoY %	0.20%	-1.95%	0.11%	16.99%	-1.01%	5.59%	-	-
Horiz. %	120.27%	120.03%	122.43%	122.29%	104.53%	105.59%	100.00%	-
NOSH	3,308,267	3,304,283	3,301,093	3,278,953	3,275,037	3,271,770	3,255,933	1.06%
YoY %	0.12%	0.10%	0.68%	0.12%	0.10%	0.49%	-	-
Horiz. %	101.61%	101.48%	101.39%	100.71%	100.59%	100.49%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	24.14%	25.75%	24.14%	26.35%	25.65%	25.10%	24.33%	-
YoY %	-6.25%	6.67%	-8.39%	2.73%	2.19%	3.16%	-	-
Horiz. %	99.22%	105.84%	99.22%	108.30%	105.43%	103.16%	100.00%	-
ROE	15.28%	10.10%	4.55%	17.11%	14.53%	9.66%	4.95%	-
YoY %	51.29%	121.98%	-73.41%	17.76%	50.41%	95.15%	-	-
Horiz. %	308.69%	204.04%	91.92%	345.66%	293.54%	195.15%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	167.02	103.89	51.11	178.82	133.14	86.60	43.57	144.73%
YoY %	60.77%	103.27%	-71.42%	34.31%	53.74%	98.76%	-	-
Horiz. %	383.34%	238.44%	117.31%	410.42%	305.58%	198.76%	100.00%	-
EPS	38.74	25.58	11.77	44.50	32.34	21.74	10.60	137.07%
YoY %	51.45%	117.33%	-73.55%	37.60%	48.76%	105.09%	-	-
Horiz. %	365.47%	241.32%	111.04%	419.81%	305.09%	205.09%	100.00%	-
DPS	20.00	20.00	0.00	55.00	20.00	20.00	0.00	-
YoY %	0.00%	0.00%	0.00%	175.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	275.00%	100.00%	100.00%	-	-
NAPS	2.5349	2.533	2.586	2.6005	2.2255	2.2504	2.1416	11.88%
YoY %	0.08%	-2.05%	-0.56%	16.85%	-1.11%	5.08%	-	-
Horiz. %	118.36%	118.28%	120.75%	121.43%	103.92%	105.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,289,604
RPS	28.47	17.69	8.69	30.21	22.46	14.60	7.31	147.33%
YoY %	60.94%	103.57%	-71.23%	34.51%	53.84%	99.73%	-	-
Horiz. %	389.47%	242.00%	118.88%	413.27%	307.25%	199.73%	100.00%	-
EPS	6.60	4.35	2.00	7.52	5.46	3.66	1.78	139.37%
YoY %	51.72%	117.50%	-73.40%	37.73%	49.18%	105.62%	-	-
Horiz. %	370.79%	244.38%	112.36%	422.47%	306.74%	205.62%	100.00%	-
DPS	3.41	3.40	0.00	9.29	3.37	3.37	0.00	-
YoY %	0.29%	0.00%	0.00%	175.67%	0.00%	0.00%	-	-
Horiz. %	101.19%	100.89%	0.00%	275.67%	100.00%	100.00%	-	-
NAPS	0.432	0.4312	0.4398	0.4393	0.3755	0.3793	0.3592	13.07%
YoY %	0.19%	-1.96%	0.11%	16.99%	-1.00%	5.60%	-	-
Horiz. %	120.27%	120.04%	122.44%	122.30%	104.54%	105.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	6.85	6.35	6.55	6.55	6.75	6.70	7.50	-
P/RPS	4.10	6.11	12.81	3.66	5.07	7.74	17.21	-61.53%
YoY %	-32.90%	-52.30%	250.00%	-27.81%	-34.50%	-55.03%	-	-
Horiz. %	23.82%	35.50%	74.43%	21.27%	29.46%	44.97%	100.00%	-
P/EPS	17.68	24.82	55.67	14.72	20.87	30.82	70.75	-60.29%
YoY %	-28.77%	-55.42%	278.19%	-29.47%	-32.28%	-56.44%	-	-
Horiz. %	24.99%	35.08%	78.69%	20.81%	29.50%	43.56%	100.00%	-
EY	5.66	4.03	1.80	6.79	4.79	3.24	1.41	152.36%
YoY %	40.45%	123.89%	-73.49%	41.75%	47.84%	129.79%	-	-
Horiz. %	401.42%	285.82%	127.66%	481.56%	339.72%	229.79%	100.00%	-
DY	2.92	3.15	0.00	8.40	2.96	2.99	0.00	-
YoY %	-7.30%	0.00%	0.00%	183.78%	-1.00%	0.00%	-	-
Horiz. %	97.66%	105.35%	0.00%	280.94%	99.00%	100.00%	-	-
P/NAPS	2.70	2.51	2.53	2.52	3.03	2.98	3.50	-15.87%
YoY %	7.57%	-0.79%	0.40%	-16.83%	1.68%	-14.86%	-	-
Horiz. %	77.14%	71.71%	72.29%	72.00%	86.57%	85.14%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	17/10/06	20/07/06	18/04/06	23/01/06	18/10/05	21/07/05	13/04/05	-
Price	6.65	6.45	6.65	6.60	6.70	7.00	6.95	-
P/RPS	3.98	6.21	13.01	3.69	5.03	8.08	15.95	-60.33%
YoY %	-35.91%	-52.27%	252.57%	-26.64%	-37.75%	-49.34%	-	-
Horiz. %	24.95%	38.93%	81.57%	23.13%	31.54%	50.66%	100.00%	-
P/EPS	17.17	25.21	56.52	14.83	20.72	32.20	65.57	-59.03%
YoY %	-31.89%	-55.40%	281.12%	-28.43%	-35.65%	-50.89%	-	-
Horiz. %	26.19%	38.45%	86.20%	22.62%	31.60%	49.11%	100.00%	-
EY	5.83	3.97	1.77	6.74	4.83	3.11	1.53	143.76%
YoY %	46.85%	124.29%	-73.74%	39.54%	55.31%	103.27%	-	-
Horiz. %	381.05%	259.48%	115.69%	440.52%	315.69%	203.27%	100.00%	-
DY	3.01	3.10	0.00	8.33	2.99	2.86	0.00	-
YoY %	-2.90%	0.00%	0.00%	178.60%	4.55%	0.00%	-	-
Horiz. %	105.24%	108.39%	0.00%	291.26%	104.55%	100.00%	-	-
P/NAPS	2.62	2.55	2.57	2.54	3.01	3.11	3.25	-13.36%
YoY %	2.75%	-0.78%	1.18%	-15.61%	-3.22%	-4.31%	-	-
Horiz. %	80.62%	78.46%	79.08%	78.15%	92.62%	95.69%	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