[PBBANK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	8,064,403	5,187,020	2,507,759	9,715,568	7,220,116	4,782,081	2,431,461	122.23%
YoY %	55.47%	106.84%	-74.19%	34.56%	50.98%	96.68%	-	-
Horiz. %	331.67%	213.33%	103.14%	399.58%	296.95%	196.68%	100.00%	-
PBT	2,955,933	1,904,556	922,575	3,321,433	2,421,218	1,564,710	744,928	150.43%
YoY %	55.20%	106.44%	-72.22%	37.18%	54.74%	110.05%	-	-
Horiz. %	396.81%	255.67%	123.85%	445.87%	325.03%	210.05%	100.00%	-
Tax	-716,951	-459,883	-224,921	-769,893	-558,041	-348,958	-149,115	184.59%
YoY %	-55.90%	-104.46%	70.79%	-37.96%	-59.92%	-134.02%	-	-
Horiz. %	480.80%	308.41%	150.84%	516.31%	374.24%	234.02%	100.00%	-
NP	2,238,982	1,444,673	697,654	2,551,540	1,863,177	1,215,752	595,813	141.51%
YoY %	54.98%	107.08%	-72.66%	36.95%	53.25%	104.05%	-	-
Horiz. %	375.79%	242.47%	117.09%	428.25%	312.71%	204.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,202,036	1,419,334	685,255	2,517,302	1,839,071	1,200,026	589,285	140.61%
YoY %	55.15%	107.12%	-72.78%	36.88%	53.25%	103.64%	-	-
Horiz. %	373.68%	240.86%	116.29%	427.18%	312.09%	203.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.25%	24.15%	24.38%	23.18%	23.05%	22.30%	20.02%	-
YoY %	0.41%	-0.94%	5.18%	0.56%	3.36%	11.39%	-	-
Horiz. %	121.13%	120.63%	121.78%	115.78%	115.13%	111.39%	100.00%	-
Total Cost	5,825,421	3,742,347	1,810,105	7,164,028	5,356,939	3,566,329	1,835,648	115.80%
YoY %	55.66%	106.75%	-74.73%	33.73%	50.21%	94.28%	-	-
Horiz. %	317.35%	203.87%	98.61%	390.27%	291.83%	194.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,163,261	11,994,175	11,252,443	10,965,301	10,225,590	10,214,905	9,406,596	18.67%
YoY %	1.41%	6.59%	2.62%	7.23%	0.10%	8.59%	-	-
Horiz. %	129.31%	127.51%	119.62%	116.57%	108.71%	108.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	873,546	872,684	-	1,888,319	1,028,179	1,024,495	-	-
YoY %	0.10%	0.00%	-	83.66%	0.36%	0.00%	-	-
Horiz. %	85.27%	85.18%	-	184.32%	100.36%	100.00%	-	-
Div Payout %	39.67%	61.49%	-	75.01%	55.91%	85.37%	-	-
YoY %	-35.49%	0.00%	-	34.16%	-34.51%	0.00%	-	-
Horiz. %	46.47%	72.03%	-	87.86%	65.49%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	12,163,261	11,994,175	11,252,443	10,965,301	10,225,590	10,214,905	9,406,596	18.67%
YoY %	1.41%	6.59%	2.62%	7.23%	0.10%	8.59%	-	-
Horiz. %	129.31%	127.51%	119.62%	116.57%	108.71%	108.59%	100.00%	-
NOSH	3,494,185	3,490,737	3,478,451	3,433,308	3,427,266	3,414,985	3,378,927	2.25%
YoY %	0.10%	0.35%	1.31%	0.18%	0.36%	1.07%	-	-
Horiz. %	103.41%	103.31%	102.95%	101.61%	101.43%	101.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	27.76%	27.85%	27.82%	26.26%	25.81%	25.42%	24.50%	-
YoY %	-0.32%	0.11%	5.94%	1.74%	1.53%	3.76%	-	-
Horiz. %	113.31%	113.67%	113.55%	107.18%	105.35%	103.76%	100.00%	-
ROE	18.10%	11.83%	6.09%	22.96%	17.98%	11.75%	6.26%	-
YoY %	53.00%	94.25%	-73.48%	27.70%	53.02%	87.70%	-	-
Horiz. %	289.14%	188.98%	97.28%	366.77%	287.22%	187.70%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	230.79	148.59	72.09	282.98	210.67	140.03	71.96	117.32%
YoY %	55.32%	106.12%	-74.52%	34.32%	50.45%	94.59%	-	-
Horiz. %	320.72%	206.49%	100.18%	393.25%	292.76%	194.59%	100.00%	-
EPS	63.02	40.66	19.70	73.32	53.66	35.14	17.44	135.29%
YoY %	54.99%	106.40%	-73.13%	36.64%	52.70%	101.49%	-	-
Horiz. %	361.35%	233.14%	112.96%	420.41%	307.68%	201.49%	100.00%	-
DPS	25.00	25.00	0.00	55.00	30.00	30.00	0.00	-
YoY %	0.00%	0.00%	0.00%	83.33%	0.00%	0.00%	-	-
Horiz. %	83.33%	83.33%	0.00%	183.33%	100.00%	100.00%	-	-
NAPS	3.481	3.436	3.2349	3.1938	2.9836	2.9912	2.7839	16.04%
YoY %	1.31%	6.22%	1.29%	7.05%	-0.25%	7.45%	-	-
Horiz. %	125.04%	123.42%	116.20%	114.72%	107.17%	107.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,451,557
RPS	41.55	26.72	12.92	50.05	37.20	24.64	12.53	122.20%
YoY %	55.50%	106.81%	-74.19%	34.54%	50.97%	96.65%	-	-
Horiz. %	331.60%	213.25%	103.11%	399.44%	296.89%	196.65%	100.00%	-
EPS	11.34	7.31	3.53	12.97	9.47	6.18	3.04	140.33%
YoY %	55.13%	107.08%	-72.78%	36.96%	53.24%	103.29%	-	-
Horiz. %	373.03%	240.46%	116.12%	426.64%	311.51%	203.29%	100.00%	-
DPS	4.50	4.50	0.00	9.73	5.30	5.28	0.00	-
YoY %	0.00%	0.00%	0.00%	83.58%	0.38%	0.00%	-	-
Horiz. %	85.23%	85.23%	0.00%	184.28%	100.38%	100.00%	-	-
NAPS	0.6266	0.6179	0.5797	0.5649	0.5268	0.5263	0.4846	18.66%
YoY %	1.41%	6.59%	2.62%	7.23%	0.10%	8.61%	-	-
Horiz. %	129.30%	127.51%	119.62%	116.57%	108.71%	108.61%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	12.56	11.90	11.64	11.30	10.20	9.05	7.55	-
P/RPS	5.44	8.01	16.15	3.99	4.84	6.46	10.49	-35.42%
YoY %	-32.08%	-50.40%	304.76%	-17.56%	-25.08%	-38.42%	-	-
Horiz. %	51.86%	76.36%	153.96%	38.04%	46.14%	61.58%	100.00%	-
P/EPS	19.93	29.27	59.09	15.41	19.01	25.75	43.29	-40.34%
YoY %	-31.91%	-50.47%	283.45%	-18.94%	-26.17%	-40.52%	-	-
Horiz. %	46.04%	67.61%	136.50%	35.60%	43.91%	59.48%	100.00%	-
EY	5.02	3.42	1.69	6.49	5.26	3.88	2.31	67.69%
YoY %	46.78%	102.37%	-73.96%	23.38%	35.57%	67.97%	-	-
Horiz. %	217.32%	148.05%	73.16%	280.95%	227.71%	167.97%	100.00%	-
DY	1.99	2.10	0.00	4.87	2.94	3.31	0.00	-
YoY %	-5.24%	0.00%	0.00%	65.65%	-11.18%	0.00%	-	-
Horiz. %	60.12%	63.44%	0.00%	147.13%	88.82%	100.00%	-	-
P/NAPS	3.61	3.46	3.60	3.54	3.42	3.03	2.71	21.04%
YoY %	4.34%	-3.89%	1.69%	3.51%	12.87%	11.81%	-	-
Horiz. %	133.21%	127.68%	132.84%	130.63%	126.20%	111.81%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	18/10/10	20/07/10	15/04/10	20/01/10	15/10/09	20/07/09	14/04/09	-
Price	12.58	12.20	12.04	12.08	10.62	10.30	8.45	-
P/RPS	5.45	8.21	16.70	4.27	5.04	7.36	11.74	-40.01%
YoY %	-33.62%	-50.84%	291.10%	-15.28%	-31.52%	-37.31%	-	-
Horiz. %	46.42%	69.93%	142.25%	36.37%	42.93%	62.69%	100.00%	-
P/EPS	19.96	30.00	61.12	16.48	19.79	29.31	48.45	-44.60%
YoY %	-33.47%	-50.92%	270.87%	-16.73%	-32.48%	-39.50%	-	-
Horiz. %	41.20%	61.92%	126.15%	34.01%	40.85%	60.50%	100.00%	-
EY	5.01	3.33	1.64	6.07	5.05	3.41	2.06	80.75%
YoY %	50.45%	103.05%	-72.98%	20.20%	48.09%	65.53%	-	-
Horiz. %	243.20%	161.65%	79.61%	294.66%	245.15%	165.53%	100.00%	-
DY	1.99	2.05	0.00	4.55	2.82	2.91	0.00	-
YoY %	-2.93%	0.00%	0.00%	61.35%	-3.09%	0.00%	-	-
Horiz. %	68.38%	70.45%	0.00%	156.36%	96.91%	100.00%	-	-
P/NAPS	3.61	3.55	3.72	3.78	3.56	3.44	3.04	12.12%
YoY %	1.69%	-4.57%	-1.59%	6.18%	3.49%	13.16%	-	-
Horiz. %	118.75%	116.78%	122.37%	124.34%	117.11%	113.16%	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