[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.42%
YoY- 22.61%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 9,557,599 6,984,520 4,570,046 2,146,220 7,710,224 5,525,385 3,432,836 97.53%
PBT 3,003,638 2,182,437 1,408,013 675,268 2,416,361 1,767,113 1,160,797 88.15%
Tax -801,852 -588,494 -377,009 -184,226 -621,200 -433,276 -276,931 102.75%
NP 2,201,786 1,593,943 1,031,004 491,042 1,795,161 1,333,837 883,866 83.45%
-
NP to SH 2,123,915 1,543,955 1,000,328 476,218 1,726,688 1,281,625 845,310 84.50%
-
Tax Rate 26.70% 26.96% 26.78% 27.28% 25.71% 24.52% 23.86% -
Total Cost 7,355,813 5,390,577 3,539,042 1,655,178 5,915,063 4,191,548 2,548,970 102.30%
-
Net Worth 9,345,226 8,830,939 9,053,287 8,575,951 8,967,840 8,386,127 8,369,750 7.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,514,500 838,741 838,919 - 1,988,508 661,653 660,856 143.13%
Div Payout % 118.39% 54.32% 83.86% - 115.16% 51.63% 78.18% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 9,345,226 8,830,939 9,053,287 8,575,951 8,967,840 8,386,127 8,369,750 7.60%
NOSH 3,352,667 3,354,965 3,355,679 3,356,011 3,314,180 3,308,267 3,304,283 0.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.04% 22.82% 22.56% 22.88% 23.28% 24.14% 25.75% -
ROE 22.73% 17.48% 11.05% 5.55% 19.25% 15.28% 10.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 285.07 208.18 136.19 63.95 232.64 167.02 103.89 95.63%
EPS 63.35 46.02 29.81 14.19 52.10 38.74 25.58 82.74%
DPS 75.00 25.00 25.00 0.00 60.00 20.00 20.00 140.79%
NAPS 2.7874 2.6322 2.6979 2.5554 2.7059 2.5349 2.533 6.56%
Adjusted Per Share Value based on latest NOSH - 3,356,011
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.24 35.98 23.54 11.06 39.72 28.47 17.69 97.50%
EPS 10.94 7.95 5.15 2.45 8.90 6.60 4.35 84.62%
DPS 12.95 4.32 4.32 0.00 10.24 3.41 3.40 143.29%
NAPS 0.4814 0.455 0.4664 0.4418 0.462 0.432 0.4312 7.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.00 9.95 9.80 8.85 7.75 6.85 6.35 -
P/RPS 3.86 4.78 7.20 13.84 3.33 4.10 6.11 -26.31%
P/EPS 17.36 21.62 32.87 62.37 14.88 17.68 24.82 -21.15%
EY 5.76 4.63 3.04 1.60 6.72 5.66 4.03 26.80%
DY 6.82 2.51 2.55 0.00 7.74 2.92 3.15 67.12%
P/NAPS 3.95 3.78 3.63 3.46 2.86 2.70 2.51 35.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/01/08 16/10/07 17/07/07 16/04/07 22/01/07 17/10/06 20/07/06 -
Price 11.00 10.30 9.80 9.25 8.50 6.65 6.45 -
P/RPS 3.86 4.95 7.20 14.46 3.65 3.98 6.21 -27.10%
P/EPS 17.36 22.38 32.87 65.19 16.31 17.17 25.21 -21.96%
EY 5.76 4.47 3.04 1.53 6.13 5.83 3.97 28.07%
DY 6.82 2.43 2.55 0.00 7.06 3.01 3.10 68.91%
P/NAPS 3.95 3.91 3.63 3.62 3.14 2.62 2.55 33.76%

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