[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	6,984,520	4,570,046	2,146,220	7,710,224	5,525,385	3,432,836	1,687,285	157.58%
YoY %	52.83%	112.93%	-72.16%	39.54%	60.96%	103.45%	-	-
Horiz. %	413.95%	270.85%	127.20%	456.96%	327.47%	203.45%	100.00%	-
PBT	2,182,437	1,408,013	675,268	2,416,361	1,767,113	1,160,797	545,769	151.72%
YoY %	55.00%	108.51%	-72.05%	36.74%	52.23%	112.69%	-	-
Horiz. %	399.88%	257.99%	123.73%	442.74%	323.78%	212.69%	100.00%	-
Tax	-588,494	-377,009	-184,226	-621,200	-433,276	-276,931	-138,525	162.07%
YoY %	-56.10%	-104.64%	70.34%	-43.37%	-56.46%	-99.91%	-	-
Horiz. %	424.83%	272.16%	132.99%	448.44%	312.78%	199.91%	100.00%	-
NP	1,593,943	1,031,004	491,042	1,795,161	1,333,837	883,866	407,244	148.15%
YoY %	54.60%	109.96%	-72.65%	34.59%	50.91%	117.04%	-	-
Horiz. %	391.40%	253.17%	120.58%	440.81%	327.53%	217.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,543,955	1,000,328	476,218	1,726,688	1,281,625	845,310	388,408	150.72%
YoY %	54.34%	110.06%	-72.42%	34.73%	51.62%	117.63%	-	-
Horiz. %	397.51%	257.55%	122.61%	444.56%	329.97%	217.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	26.78%	27.28%	25.71%	24.52%	23.86%	25.38%	-
YoY %	0.67%	-1.83%	6.11%	4.85%	2.77%	-5.99%	-	-
Horiz. %	106.23%	105.52%	107.49%	101.30%	96.61%	94.01%	100.00%	-
Total Cost	5,390,577	3,539,042	1,655,178	5,915,063	4,191,548	2,548,970	1,280,041	160.55%
YoY %	52.32%	113.82%	-72.02%	41.12%	64.44%	99.13%	-	-
Horiz. %	421.13%	276.48%	129.31%	462.10%	327.45%	199.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,830,939	9,053,287	8,575,951	8,967,840	8,386,127	8,369,750	8,536,626	2.28%
YoY %	-2.46%	5.57%	-4.37%	6.94%	0.20%	-1.95%	-	-
Horiz. %	103.45%	106.05%	100.46%	105.05%	98.24%	98.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	838,741	838,919	-	1,988,508	661,653	660,856	-	-
YoY %	-0.02%	0.00%	-	200.54%	0.12%	0.00%	-	-
Horiz. %	126.92%	126.94%	-	300.90%	100.12%	100.00%	-	-
Div Payout %	54.32%	83.86%	-	115.16%	51.63%	78.18%	-	-
YoY %	-35.23%	0.00%	-	123.05%	-33.96%	0.00%	-	-
Horiz. %	69.48%	107.27%	-	147.30%	66.04%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	8,830,939	9,053,287	8,575,951	8,967,840	8,386,127	8,369,750	8,536,626	2.28%
YoY %	-2.46%	5.57%	-4.37%	6.94%	0.20%	-1.95%	-	-
Horiz. %	103.45%	106.05%	100.46%	105.05%	98.24%	98.05%	100.00%	-
NOSH	3,354,965	3,355,679	3,356,011	3,314,180	3,308,267	3,304,283	3,301,093	1.08%
YoY %	-0.02%	-0.01%	1.26%	0.18%	0.12%	0.10%	-	-
Horiz. %	101.63%	101.65%	101.66%	100.40%	100.22%	100.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	22.82%	22.56%	22.88%	23.28%	24.14%	25.75%	24.14%	-
YoY %	1.15%	-1.40%	-1.72%	-3.56%	-6.25%	6.67%	-	-
Horiz. %	94.53%	93.45%	94.78%	96.44%	100.00%	106.67%	100.00%	-
ROE	17.48%	11.05%	5.55%	19.25%	15.28%	10.10%	4.55%	-
YoY %	58.19%	99.10%	-71.17%	25.98%	51.29%	121.98%	-	-
Horiz. %	384.18%	242.86%	121.98%	423.08%	335.82%	221.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	208.18	136.19	63.95	232.64	167.02	103.89	51.11	154.83%
YoY %	52.86%	112.96%	-72.51%	39.29%	60.77%	103.27%	-	-
Horiz. %	407.32%	266.46%	125.12%	455.18%	326.79%	203.27%	100.00%	-
EPS	46.02	29.81	14.19	52.10	38.74	25.58	11.77	147.98%
YoY %	54.38%	110.08%	-72.76%	34.49%	51.45%	117.33%	-	-
Horiz. %	390.99%	253.27%	120.56%	442.65%	329.14%	217.33%	100.00%	-
DPS	25.00	25.00	0.00	60.00	20.00	20.00	0.00	-
YoY %	0.00%	0.00%	0.00%	200.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	0.00%	300.00%	100.00%	100.00%	-	-
NAPS	2.6322	2.6979	2.5554	2.7059	2.5349	2.533	2.586	1.18%
YoY %	-2.44%	5.58%	-5.56%	6.75%	0.08%	-2.05%	-	-
Horiz. %	101.79%	104.33%	98.82%	104.64%	98.02%	97.95%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,331,309
RPS	35.97	23.54	11.05	39.71	28.46	17.68	8.69	157.57%
YoY %	52.80%	113.03%	-72.17%	39.53%	60.97%	103.45%	-	-
Horiz. %	413.92%	270.89%	127.16%	456.96%	327.50%	203.45%	100.00%	-
EPS	7.95	5.15	2.45	8.89	6.60	4.35	2.00	150.72%
YoY %	54.37%	110.20%	-72.44%	34.70%	51.72%	117.50%	-	-
Horiz. %	397.50%	257.50%	122.50%	444.50%	330.00%	217.50%	100.00%	-
DPS	4.32	4.32	0.00	10.24	3.41	3.40	0.00	-
YoY %	0.00%	0.00%	0.00%	200.29%	0.29%	0.00%	-	-
Horiz. %	127.06%	127.06%	0.00%	301.18%	100.29%	100.00%	-	-
NAPS	0.4548	0.4663	0.4417	0.4619	0.4319	0.4311	0.4397	2.27%
YoY %	-2.47%	5.57%	-4.37%	6.95%	0.19%	-1.96%	-	-
Horiz. %	103.43%	106.05%	100.45%	105.05%	98.23%	98.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	9.95	9.80	8.85	7.75	6.85	6.35	6.55	-
P/RPS	4.78	7.20	13.84	3.33	4.10	6.11	12.81	-48.13%
YoY %	-33.61%	-47.98%	315.62%	-18.78%	-32.90%	-52.30%	-	-
Horiz. %	37.31%	56.21%	108.04%	26.00%	32.01%	47.70%	100.00%	-
P/EPS	21.62	32.87	62.37	14.88	17.68	24.82	55.67	-46.73%
YoY %	-34.23%	-47.30%	319.15%	-15.84%	-28.77%	-55.42%	-	-
Horiz. %	38.84%	59.04%	112.04%	26.73%	31.76%	44.58%	100.00%	-
EY	4.63	3.04	1.60	6.72	5.66	4.03	1.80	87.62%
YoY %	52.30%	90.00%	-76.19%	18.73%	40.45%	123.89%	-	-
Horiz. %	257.22%	168.89%	88.89%	373.33%	314.44%	223.89%	100.00%	-
DY	2.51	2.55	0.00	7.74	2.92	3.15	0.00	-
YoY %	-1.57%	0.00%	0.00%	165.07%	-7.30%	0.00%	-	-
Horiz. %	79.68%	80.95%	0.00%	245.71%	92.70%	100.00%	-	-
P/NAPS	3.78	3.63	3.46	2.86	2.70	2.51	2.53	30.65%
YoY %	4.13%	4.91%	20.98%	5.93%	7.57%	-0.79%	-	-
Horiz. %	149.41%	143.48%	136.76%	113.04%	106.72%	99.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	16/10/07	17/07/07	16/04/07	22/01/07	17/10/06	20/07/06	18/04/06	-
Price	10.30	9.80	9.25	8.50	6.65	6.45	6.65	-
P/RPS	4.95	7.20	14.46	3.65	3.98	6.21	13.01	-47.46%
YoY %	-31.25%	-50.21%	296.16%	-8.29%	-35.91%	-52.27%	-	-
Horiz. %	38.05%	55.34%	111.15%	28.06%	30.59%	47.73%	100.00%	-
P/EPS	22.38	32.87	65.19	16.31	17.17	25.21	56.52	-46.04%
YoY %	-31.91%	-49.58%	299.69%	-5.01%	-31.89%	-55.40%	-	-
Horiz. %	39.60%	58.16%	115.34%	28.86%	30.38%	44.60%	100.00%	-
EY	4.47	3.04	1.53	6.13	5.83	3.97	1.77	85.34%
YoY %	47.04%	98.69%	-75.04%	5.15%	46.85%	124.29%	-	-
Horiz. %	252.54%	171.75%	86.44%	346.33%	329.38%	224.29%	100.00%	-
DY	2.43	2.55	0.00	7.06	3.01	3.10	0.00	-
YoY %	-4.71%	0.00%	0.00%	134.55%	-2.90%	0.00%	-	-
Horiz. %	78.39%	82.26%	0.00%	227.74%	97.10%	100.00%	-	-
P/NAPS	3.91	3.63	3.62	3.14	2.62	2.55	2.57	32.24%
YoY %	7.71%	0.28%	15.29%	19.85%	2.75%	-0.78%	-	-
Horiz. %	152.14%	141.25%	140.86%	122.18%	101.95%	99.22%	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