[PBBANK] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	12,010,838	11,519,445	11,035,597	10,559,855	10,120,507	9,791,866	9,715,568	15.23%
YoY %	4.27%	4.38%	4.51%	4.34%	3.36%	0.79%	-	-
Horiz. %	123.62%	118.57%	113.59%	108.69%	104.17%	100.79%	100.00%	-
PBT	4,616,629	4,336,690	4,086,197	3,856,148	3,661,279	3,499,080	3,321,433	24.62%
YoY %	6.46%	6.13%	5.97%	5.32%	4.64%	5.35%	-	-
Horiz. %	139.00%	130.57%	123.03%	116.10%	110.23%	105.35%	100.00%	-
Tax	-1,101,237	-1,040,251	-987,120	-928,803	-880,818	-845,699	-769,893	27.03%
YoY %	-5.86%	-5.38%	-6.28%	-5.45%	-4.15%	-9.85%	-	-
Horiz. %	143.04%	135.12%	128.22%	120.64%	114.41%	109.85%	100.00%	-
NP	3,515,392	3,296,439	3,099,077	2,927,345	2,780,461	2,653,381	2,551,540	23.88%
YoY %	6.64%	6.37%	5.87%	5.28%	4.79%	3.99%	-	-
Horiz. %	137.78%	129.19%	121.46%	114.73%	108.97%	103.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,467,834	3,247,030	3,048,224	2,880,267	2,736,610	2,613,272	2,517,302	23.88%
YoY %	6.80%	6.52%	5.83%	5.25%	4.72%	3.81%	-	-
Horiz. %	137.76%	128.99%	121.09%	114.42%	108.71%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.85%	23.99%	24.16%	24.09%	24.06%	24.17%	23.18%	-
YoY %	-0.58%	-0.70%	0.29%	0.12%	-0.46%	4.27%	-	-
Horiz. %	102.89%	103.49%	104.23%	103.93%	103.80%	104.27%	100.00%	-
Total Cost	8,495,446	8,223,006	7,936,520	7,632,510	7,340,046	7,138,485	7,164,028	12.06%
YoY %	3.31%	3.61%	3.98%	3.98%	2.82%	-0.36%	-	-
Horiz. %	118.58%	114.78%	110.78%	106.54%	102.46%	99.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,505,429	10,507,922	13,033,957	12,190,539	12,033,853	11,252,443	11,023,583	-3.16%
YoY %	-0.02%	-19.38%	6.92%	1.30%	6.94%	2.08%	-	-
Horiz. %	95.30%	95.32%	118.24%	110.59%	109.16%	102.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	1,856,165	2,031,374	2,031,374	1,738,460	1,738,460	1,898,043	1,898,043	-1.48%
YoY %	-8.63%	0.00%	16.85%	0.00%	-8.41%	0.00%	-	-
Horiz. %	97.79%	107.02%	107.02%	91.59%	91.59%	100.00%	100.00%	-
Div Payout %	53.53%	62.56%	66.64%	60.36%	63.53%	72.63%	75.40%	-
YoY %	-14.43%	-6.12%	10.40%	-4.99%	-12.53%	-3.67%	-	-
Horiz. %	70.99%	82.97%	88.38%	80.05%	84.26%	96.33%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	10,505,429	10,507,922	13,033,957	12,190,539	12,033,853	11,252,443	11,023,583	-3.16%
YoY %	-0.02%	-19.38%	6.92%	1.30%	6.94%	2.08%	-	-
Horiz. %	95.30%	95.32%	118.24%	110.59%	109.16%	102.08%	100.00%	-
NOSH	3,501,809	3,502,640	3,502,433	3,502,022	3,502,285	3,478,451	3,451,557	0.97%
YoY %	-0.02%	0.01%	0.01%	-0.01%	0.69%	0.78%	-	-
Horiz. %	101.46%	101.48%	101.47%	101.46%	101.47%	100.78%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	29.27%	28.62%	28.08%	27.72%	27.47%	27.10%	26.26%	-
YoY %	2.27%	1.92%	1.30%	0.91%	1.37%	3.20%	-	-
Horiz. %	111.46%	108.99%	106.93%	105.56%	104.61%	103.20%	100.00%	-
ROE	33.01%	30.90%	23.39%	23.63%	22.74%	23.22%	22.84%	-
YoY %	6.83%	32.11%	-1.02%	3.91%	-2.07%	1.66%	-	-
Horiz. %	144.53%	135.29%	102.41%	103.46%	99.56%	101.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	342.99	328.88	315.08	301.54	288.97	281.50	281.48	14.12%
YoY %	4.29%	4.38%	4.49%	4.35%	2.65%	0.01%	-	-
Horiz. %	121.85%	116.84%	111.94%	107.13%	102.66%	100.01%	100.00%	-
EPS	99.03	92.70	87.03	82.25	78.14	75.13	72.93	22.69%
YoY %	6.83%	6.51%	5.81%	5.26%	4.01%	3.02%	-	-
Horiz. %	135.79%	127.11%	119.33%	112.78%	107.14%	103.02%	100.00%	-
DPS	53.00	58.00	58.00	50.00	50.00	55.00	54.99	-2.43%
YoY %	-8.62%	0.00%	16.00%	0.00%	-9.09%	0.02%	-	-
Horiz. %	96.38%	105.47%	105.47%	90.93%	90.93%	100.02%	100.00%	-
NAPS	3.00	3.00	3.7214	3.481	3.436	3.2349	3.1938	-4.09%
YoY %	0.00%	-19.39%	6.91%	1.31%	6.22%	1.29%	-	-
Horiz. %	93.93%	93.93%	116.52%	108.99%	107.58%	101.29%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,502,022
RPS	61.88	59.35	56.85	54.40	52.14	50.45	50.05	15.23%
YoY %	4.26%	4.40%	4.50%	4.33%	3.35%	0.80%	-	-
Horiz. %	123.64%	118.58%	113.59%	108.69%	104.18%	100.80%	100.00%	-
EPS	17.87	16.73	15.70	14.84	14.10	13.46	12.97	23.89%
YoY %	6.81%	6.56%	5.80%	5.25%	4.75%	3.78%	-	-
Horiz. %	137.78%	128.99%	121.05%	114.42%	108.71%	103.78%	100.00%	-
DPS	9.56	10.47	10.47	8.96	8.96	9.78	9.78	-1.50%
YoY %	-8.69%	0.00%	16.85%	0.00%	-8.38%	0.00%	-	-
Horiz. %	97.75%	107.06%	107.06%	91.62%	91.62%	100.00%	100.00%	-
NAPS	0.5412	0.5413	0.6715	0.628	0.62	0.5797	0.5679	-3.16%
YoY %	-0.02%	-19.39%	6.93%	1.29%	6.95%	2.08%	-	-
Horiz. %	95.30%	95.32%	118.24%	110.58%	109.17%	102.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	13.30	13.12	13.02	12.56	11.90	11.64	11.30	-
P/RPS	3.88	3.99	4.13	4.17	4.12	4.13	4.01	-2.17%
YoY %	-2.76%	-3.39%	-0.96%	1.21%	-0.24%	2.99%	-	-
Horiz. %	96.76%	99.50%	102.99%	103.99%	102.74%	102.99%	100.00%	-
P/EPS	13.43	14.15	14.96	15.27	15.23	15.49	15.49	-9.09%
YoY %	-5.09%	-5.41%	-2.03%	0.26%	-1.68%	0.00%	-	-
Horiz. %	86.70%	91.35%	96.58%	98.58%	98.32%	100.00%	100.00%	-
EY	7.45	7.07	6.68	6.55	6.57	6.45	6.45	10.11%
YoY %	5.37%	5.84%	1.98%	-0.30%	1.86%	0.00%	-	-
Horiz. %	115.50%	109.61%	103.57%	101.55%	101.86%	100.00%	100.00%	-
DY	3.98	4.42	4.45	3.98	4.20	4.73	4.87	-12.62%
YoY %	-9.95%	-0.67%	11.81%	-5.24%	-11.21%	-2.87%	-	-
Horiz. %	81.72%	90.76%	91.38%	81.72%	86.24%	97.13%	100.00%	-
P/NAPS	4.43	4.37	3.50	3.61	3.46	3.60	3.54	16.17%
YoY %	1.37%	24.86%	-3.05%	4.34%	-3.89%	1.69%	-	-
Horiz. %	125.14%	123.45%	98.87%	101.98%	97.74%	101.69%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/07/11	18/04/11	25/01/11	18/10/10	20/07/10	15/04/10	20/01/10	-
Price	13.36	13.06	13.34	12.58	12.20	12.04	12.08	-
P/RPS	3.90	3.97	4.23	4.17	4.22	4.28	4.29	-6.17%
YoY %	-1.76%	-6.15%	1.44%	-1.18%	-1.40%	-0.23%	-	-
Horiz. %	90.91%	92.54%	98.60%	97.20%	98.37%	99.77%	100.00%	-
P/EPS	13.49	14.09	15.33	15.30	15.61	16.03	16.56	-12.80%
YoY %	-4.26%	-8.09%	0.20%	-1.99%	-2.62%	-3.20%	-	-
Horiz. %	81.46%	85.08%	92.57%	92.39%	94.26%	96.80%	100.00%	-
EY	7.41	7.10	6.52	6.54	6.40	6.24	6.04	14.64%
YoY %	4.37%	8.90%	-0.31%	2.19%	2.56%	3.31%	-	-
Horiz. %	122.68%	117.55%	107.95%	108.28%	105.96%	103.31%	100.00%	-
DY	3.97	4.44	4.35	3.97	4.10	4.57	4.55	-8.71%
YoY %	-10.59%	2.07%	9.57%	-3.17%	-10.28%	0.44%	-	-
Horiz. %	87.25%	97.58%	95.60%	87.25%	90.11%	100.44%	100.00%	-
P/NAPS	4.45	4.35	3.58	3.61	3.55	3.72	3.78	11.52%
YoY %	2.30%	21.51%	-0.83%	1.69%	-4.57%	-1.59%	-	-
Horiz. %	117.72%	115.08%	94.71%	95.50%	93.92%	98.41%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos