[PBBANK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	12,756,360	9,434,727	6,162,261	2,991,607	11,035,597	8,064,403	5,187,020	81.89%
YoY %	35.21%	53.10%	105.98%	-72.89%	36.84%	55.47%	-	-
Horiz. %	245.93%	181.89%	118.80%	57.67%	212.75%	155.47%	100.00%	-
PBT	4,877,939	3,666,132	2,434,988	1,173,068	4,086,197	2,955,933	1,904,556	86.87%
YoY %	33.05%	50.56%	107.57%	-71.29%	38.24%	55.20%	-	-
Horiz. %	256.12%	192.49%	127.85%	61.59%	214.55%	155.20%	100.00%	-
Tax	-1,153,436	-864,088	-574,000	-278,052	-987,120	-716,951	-459,883	84.29%
YoY %	-33.49%	-50.54%	-106.44%	71.83%	-37.68%	-55.90%	-	-
Horiz. %	250.81%	187.89%	124.81%	60.46%	214.65%	155.90%	100.00%	-
NP	3,724,503	2,802,044	1,860,988	895,016	3,099,077	2,238,982	1,444,673	87.69%
YoY %	32.92%	50.57%	107.93%	-71.12%	38.41%	54.98%	-	-
Horiz. %	257.81%	193.96%	128.82%	61.95%	214.52%	154.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,684,289	2,770,897	1,838,944	884,061	3,048,224	2,202,036	1,419,334	88.54%
YoY %	32.96%	50.68%	108.01%	-71.00%	38.43%	55.15%	-	-
Horiz. %	259.58%	195.23%	129.56%	62.29%	214.76%	155.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.65%	23.57%	23.57%	23.70%	24.16%	24.25%	24.15%	-
YoY %	0.34%	0.00%	-0.55%	-1.90%	-0.37%	0.41%	-	-
Horiz. %	97.93%	97.60%	97.60%	98.14%	100.04%	100.41%	100.00%	-
Total Cost	9,031,857	6,632,683	4,301,273	2,096,591	7,936,520	5,825,421	3,742,347	79.63%
YoY %	36.17%	54.20%	105.16%	-73.58%	36.24%	55.66%	-	-
Horiz. %	241.34%	177.23%	114.94%	56.02%	212.07%	155.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,721,970	10,505,734	10,506,637	10,507,922	13,011,769	12,163,261	11,994,175	19.71%
YoY %	49.65%	-0.01%	-0.01%	-19.24%	6.98%	1.41%	-	-
Horiz. %	131.08%	87.59%	87.60%	87.61%	108.48%	101.41%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	1,680,969	700,382	700,442	-	2,027,953	873,546	872,684	54.62%
YoY %	140.01%	-0.01%	0.00%	-	132.15%	0.10%	-	-
Horiz. %	192.62%	80.26%	80.26%	-	232.38%	100.10%	100.00%	-
Div Payout %	45.63%	25.28%	38.09%	-	66.53%	39.67%	61.49%	-
YoY %	80.50%	-33.63%	0.00%	-	67.71%	-35.49%	-	-
Horiz. %	74.21%	41.11%	61.95%	-	108.20%	64.51%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	15,721,970	10,505,734	10,506,637	10,507,922	13,011,769	12,163,261	11,994,175	19.71%
YoY %	49.65%	-0.01%	-0.01%	-19.24%	6.98%	1.41%	-	-
Horiz. %	131.08%	87.59%	87.60%	87.61%	108.48%	101.41%	100.00%	-
NOSH	3,502,020	3,501,911	3,502,212	3,502,640	3,496,471	3,494,185	3,490,737	0.21%
YoY %	0.00%	-0.01%	-0.01%	0.18%	0.07%	0.10%	-	-
Horiz. %	100.32%	100.32%	100.33%	100.34%	100.16%	100.10%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	29.20%	29.70%	30.20%	29.92%	28.08%	27.76%	27.85%	-
YoY %	-1.68%	-1.66%	0.94%	6.55%	1.15%	-0.32%	-	-
Horiz. %	104.85%	106.64%	108.44%	107.43%	100.83%	99.68%	100.00%	-
ROE	23.43%	26.38%	17.50%	8.41%	23.43%	18.10%	11.83%	-
YoY %	-11.18%	50.74%	108.09%	-64.11%	29.45%	53.00%	-	-
Horiz. %	198.06%	222.99%	147.93%	71.09%	198.06%	153.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	364.26	269.42	175.95	85.41	315.62	230.79	148.59	81.51%
YoY %	35.20%	53.12%	106.01%	-72.94%	36.76%	55.32%	-	-
Horiz. %	245.14%	181.32%	118.41%	57.48%	212.41%	155.32%	100.00%	-
EPS	105.20	79.12	52.51	25.24	87.18	63.02	40.66	88.13%
YoY %	32.96%	50.68%	108.04%	-71.05%	38.34%	54.99%	-	-
Horiz. %	258.73%	194.59%	129.14%	62.08%	214.41%	154.99%	100.00%	-
DPS	48.00	20.00	20.00	0.00	58.00	25.00	25.00	54.29%
YoY %	140.00%	0.00%	0.00%	0.00%	132.00%	0.00%	-	-
Horiz. %	192.00%	80.00%	80.00%	0.00%	232.00%	100.00%	100.00%	-
NAPS	4.4894	3.00	3.00	3.00	3.7214	3.481	3.436	19.45%
YoY %	49.65%	0.00%	0.00%	-19.39%	6.91%	1.31%	-	-
Horiz. %	130.66%	87.31%	87.31%	87.31%	108.31%	101.31%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,640
RPS	65.72	48.61	31.75	15.41	56.85	41.55	26.72	81.91%
YoY %	35.20%	53.10%	106.04%	-72.89%	36.82%	55.50%	-	-
Horiz. %	245.96%	181.92%	118.82%	57.67%	212.76%	155.50%	100.00%	-
EPS	18.98	14.28	9.47	4.55	15.70	11.34	7.31	88.58%
YoY %	32.91%	50.79%	108.13%	-71.02%	38.45%	55.13%	-	-
Horiz. %	259.64%	195.35%	129.55%	62.24%	214.77%	155.13%	100.00%	-
DPS	8.66	3.61	3.61	0.00	10.45	4.50	4.50	54.53%
YoY %	139.89%	0.00%	0.00%	0.00%	132.22%	0.00%	-	-
Horiz. %	192.44%	80.22%	80.22%	0.00%	232.22%	100.00%	100.00%	-
NAPS	0.81	0.5412	0.5413	0.5413	0.6703	0.6266	0.6179	19.71%
YoY %	49.67%	-0.02%	0.00%	-19.25%	6.97%	1.41%	-	-
Horiz. %	131.09%	87.59%	87.60%	87.60%	108.48%	101.41%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	13.38	12.20	13.30	13.12	13.02	12.56	11.90	-
P/RPS	3.67	4.53	7.56	15.36	4.13	5.44	8.01	-40.48%
YoY %	-18.98%	-40.08%	-50.78%	271.91%	-24.08%	-32.08%	-	-
Horiz. %	45.82%	56.55%	94.38%	191.76%	51.56%	67.92%	100.00%	-
P/EPS	12.72	15.42	25.33	51.98	14.93	19.93	29.27	-42.53%
YoY %	-17.51%	-39.12%	-51.27%	248.16%	-25.09%	-31.91%	-	-
Horiz. %	43.46%	52.68%	86.54%	177.59%	51.01%	68.09%	100.00%	-
EY	7.86	6.49	3.95	1.92	6.70	5.02	3.42	73.88%
YoY %	21.11%	64.30%	105.73%	-71.34%	33.47%	46.78%	-	-
Horiz. %	229.82%	189.77%	115.50%	56.14%	195.91%	146.78%	100.00%	-
DY	3.59	1.64	1.50	0.00	4.45	1.99	2.10	42.83%
YoY %	118.90%	9.33%	0.00%	0.00%	123.62%	-5.24%	-	-
Horiz. %	170.95%	78.10%	71.43%	0.00%	211.90%	94.76%	100.00%	-
P/NAPS	2.98	4.07	4.43	4.37	3.50	3.61	3.46	-9.45%
YoY %	-26.78%	-8.13%	1.37%	24.86%	-3.05%	4.34%	-	-
Horiz. %	86.13%	117.63%	128.03%	126.30%	101.16%	104.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/01/12	17/10/11	25/07/11	18/04/11	25/01/11	18/10/10	20/07/10	-
Price	13.52	12.50	13.36	13.06	13.34	12.58	12.20	-
P/RPS	3.71	4.64	7.59	15.29	4.23	5.45	8.21	-41.02%
YoY %	-20.04%	-38.87%	-50.36%	261.47%	-22.39%	-33.62%	-	-
Horiz. %	45.19%	56.52%	92.45%	186.24%	51.52%	66.38%	100.00%	-
P/EPS	12.85	15.80	25.44	51.74	15.30	19.96	30.00	-43.08%
YoY %	-18.67%	-37.89%	-50.83%	238.17%	-23.35%	-33.47%	-	-
Horiz. %	42.83%	52.67%	84.80%	172.47%	51.00%	66.53%	100.00%	-
EY	7.78	6.33	3.93	1.93	6.54	5.01	3.33	75.80%
YoY %	22.91%	61.07%	103.63%	-70.49%	30.54%	50.45%	-	-
Horiz. %	233.63%	190.09%	118.02%	57.96%	196.40%	150.45%	100.00%	-
DY	3.55	1.60	1.50	0.00	4.35	1.99	2.05	44.06%
YoY %	121.87%	6.67%	0.00%	0.00%	118.59%	-2.93%	-	-
Horiz. %	173.17%	78.05%	73.17%	0.00%	212.20%	97.07%	100.00%	-
P/NAPS	3.01	4.17	4.45	4.35	3.58	3.61	3.55	-10.39%
YoY %	-27.82%	-6.29%	2.30%	21.51%	-0.83%	1.69%	-	-
Horiz. %	84.79%	117.46%	125.35%	122.54%	100.85%	101.69%	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