[PBBANK] QoQ TTM 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
TTM Result
Revenue	9,169,359	8,847,434	8,194,527	7,735,592	7,095,553	6,530,051	6,173,860	30.14%
YoY %	3.64%	7.97%	5.93%	9.02%	8.66%	5.77%	-	-
Horiz. %	148.52%	143.30%	132.73%	125.30%	114.93%	105.77%	100.00%	-
PBT	2,831,685	2,663,577	2,545,860	2,416,361	2,316,346	2,210,388	2,116,693	21.38%
YoY %	6.31%	4.62%	5.36%	4.32%	4.79%	4.43%	-	-
Horiz. %	133.78%	125.84%	120.28%	114.16%	109.43%	104.43%	100.00%	-
Tax	-776,418	-721,278	-666,901	-621,200	-563,029	-539,393	-556,166	24.88%
YoY %	-7.64%	-8.15%	-7.36%	-10.33%	-4.38%	3.02%	-	-
Horiz. %	139.60%	129.69%	119.91%	111.69%	101.23%	96.98%	100.00%	-
NP	2,055,267	1,942,299	1,878,959	1,795,161	1,753,317	1,670,995	1,560,527	20.13%
YoY %	5.82%	3.37%	4.67%	2.39%	4.93%	7.08%	-	-
Horiz. %	131.70%	124.46%	120.41%	115.04%	112.35%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,989,018	1,881,706	1,814,498	1,726,688	1,674,292	1,585,841	1,495,093	20.94%
YoY %	5.70%	3.70%	5.09%	3.13%	5.58%	6.07%	-	-
Horiz. %	133.04%	125.86%	121.36%	115.49%	111.99%	106.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.42%	27.08%	26.20%	25.71%	24.31%	24.40%	26.28%	-
YoY %	1.26%	3.36%	1.91%	5.76%	-0.37%	-7.15%	-	-
Horiz. %	104.34%	103.04%	99.70%	97.83%	92.50%	92.85%	100.00%	-
Total Cost	7,114,092	6,905,135	6,315,568	5,940,431	5,342,236	4,859,056	4,613,333	33.44%
YoY %	3.03%	9.34%	6.31%	11.20%	9.94%	5.33%	-	-
Horiz. %	154.21%	149.68%	136.90%	128.77%	115.80%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,827,483	9,052,473	8,575,951	9,014,191	8,405,798	8,382,785	8,536,626	2.25%
YoY %	-2.49%	5.56%	-4.86%	7.24%	0.27%	-1.80%	-	-
Horiz. %	103.41%	106.04%	100.46%	105.59%	98.47%	98.20%	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	2,171,368	2,171,368	1,994,409	1,994,409	1,813,247	1,813,247	1,805,792	13.06%
YoY %	0.00%	8.87%	0.00%	9.99%	0.00%	0.41%	-	-
Horiz. %	120.24%	120.24%	110.45%	110.45%	100.41%	100.41%	100.00%	-
Div Payout %	109.17%	115.39%	109.92%	115.50%	108.30%	114.34%	120.78%	-
YoY %	-5.39%	4.98%	-4.83%	6.65%	-5.28%	-5.33%	-	-
Horiz. %	90.39%	95.54%	91.01%	95.63%	89.67%	94.67%	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	8,827,483	9,052,473	8,575,951	9,014,191	8,405,798	8,382,785	8,536,626	2.25%
YoY %	-2.49%	5.56%	-4.86%	7.24%	0.27%	-1.80%	-	-
Horiz. %	103.41%	106.04%	100.46%	105.59%	98.47%	98.20%	100.00%	-
NOSH	3,353,652	3,355,377	3,356,011	3,331,309	3,316,027	3,309,429	3,301,093	1.05%
YoY %	-0.05%	-0.02%	0.74%	0.46%	0.20%	0.25%	-	-
Horiz. %	101.59%	101.64%	101.66%	100.92%	100.45%	100.25%	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	22.41%	21.95%	22.93%	23.21%	24.71%	25.59%	25.28%	-
YoY %	2.10%	-4.27%	-1.21%	-6.07%	-3.44%	1.23%	-	-
Horiz. %	88.65%	86.83%	90.70%	91.81%	97.75%	101.23%	100.00%	-
ROE	22.53%	20.79%	21.16%	19.16%	19.92%	18.92%	17.51%	-
YoY %	8.37%	-1.75%	10.44%	-3.82%	5.29%	8.05%	-	-
Horiz. %	128.67%	118.73%	120.85%	109.42%	113.76%	108.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	273.41	263.68	244.17	232.21	213.98	197.32	187.02	28.78%
YoY %	3.69%	7.99%	5.15%	8.52%	8.44%	5.51%	-	-
Horiz. %	146.19%	140.99%	130.56%	124.16%	114.42%	105.51%	100.00%	-
EPS	59.31	56.08	54.07	51.83	50.49	47.92	45.29	19.67%
YoY %	5.76%	3.72%	4.32%	2.65%	5.36%	5.81%	-	-
Horiz. %	130.96%	123.82%	119.39%	114.44%	111.48%	105.81%	100.00%	-
DPS	65.00	65.00	60.00	60.00	55.00	55.00	55.00	11.76%
YoY %	0.00%	8.33%	0.00%	9.09%	0.00%	0.00%	-	-
Horiz. %	118.18%	118.18%	109.09%	109.09%	100.00%	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	47.22	45.57	42.20	39.84	36.54	33.63	31.80	30.12%
YoY %	3.62%	7.99%	5.92%	9.03%	8.65%	5.75%	-	-
Horiz. %	148.49%	143.30%	132.70%	125.28%	114.91%	105.75%	100.00%	-
EPS	10.24	9.69	9.35	8.89	8.62	8.17	7.70	20.91%
YoY %	5.68%	3.64%	5.17%	3.13%	5.51%	6.10%	-	-
Horiz. %	132.99%	125.84%	121.43%	115.45%	111.95%	106.10%	100.00%	-
DPS	11.18	11.18	10.27	10.27	9.34	9.34	9.30	13.04%
YoY %	0.00%	8.86%	0.00%	9.96%	0.00%	0.43%	-	-
Horiz. %	120.22%	120.22%	110.43%	110.43%	100.43%	100.43%	100.00%	-
NAPS	0.4546	0.4662	0.4417	0.4643	0.4329	0.4317	0.4397	2.24%
YoY %	-2.49%	5.55%	-4.87%	7.25%	0.28%	-1.82%	-	-
Horiz. %	103.39%	106.03%	100.45%	105.59%	98.45%	98.18%	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	3.64	3.72	3.62	3.34	3.20	3.22	3.50	2.64%
YoY %	-2.15%	2.76%	8.38%	4.37%	-0.62%	-8.00%	-	-
Horiz. %	104.00%	106.29%	103.43%	95.43%	91.43%	92.00%	100.00%	-
P/EPS	16.78	17.47	16.37	14.95	13.57	13.25	14.46	10.41%
YoY %	-3.95%	6.72%	9.50%	10.17%	2.42%	-8.37%	-	-
Horiz. %	116.04%	120.82%	113.21%	103.39%	93.85%	91.63%	100.00%	-
EY	5.96	5.72	6.11	6.69	7.37	7.55	6.91	-9.38%
YoY %	4.20%	-6.38%	-8.67%	-9.23%	-2.38%	9.26%	-	-
Horiz. %	86.25%	82.78%	88.42%	96.82%	106.66%	109.26%	100.00%	-
DY	6.53	6.63	6.78	7.74	8.03	8.66	8.40	-15.44%
YoY %	-1.51%	-2.21%	-12.40%	-3.61%	-7.27%	3.10%	-	-
Horiz. %	77.74%	78.93%	80.71%	92.14%	95.60%	103.10%	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	3.77	3.72	3.79	3.66	3.11	3.27	3.56	3.89%
YoY %	1.34%	-1.85%	3.55%	17.68%	-4.89%	-8.15%	-	-
Horiz. %	105.90%	104.49%	106.46%	102.81%	87.36%	91.85%	100.00%	-
P/EPS	17.37	17.47	17.11	16.40	13.17	13.46	14.68	11.85%
YoY %	-0.57%	2.10%	4.33%	24.53%	-2.15%	-8.31%	-	-
Horiz. %	118.32%	119.01%	116.55%	111.72%	89.71%	91.69%	100.00%	-
EY	5.76	5.72	5.85	6.10	7.59	7.43	6.81	-10.55%
YoY %	0.70%	-2.22%	-4.10%	-19.63%	2.15%	9.10%	-	-
Horiz. %	84.58%	83.99%	85.90%	89.57%	111.45%	109.10%	100.00%	-
DY	6.31	6.63	6.49	7.06	8.27	8.53	8.27	-16.48%
YoY %	-4.83%	2.16%	-8.07%	-14.63%	-3.05%	3.14%	-	-
Horiz. %	76.30%	80.17%	78.48%	85.37%	100.00%	103.14%	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