[PBBANK] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.98%
YoY- 13.91%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 7,735,592 7,095,553 6,530,051 6,173,860 5,905,148 5,785,378 5,518,887 25.16%
PBT 2,416,361 2,316,346 2,210,388 2,116,693 2,050,522 2,008,196 1,973,797 14.39%
Tax -621,200 -563,029 -539,393 -556,166 -552,110 -590,340 -604,615 1.81%
NP 1,795,161 1,753,317 1,670,995 1,560,527 1,498,412 1,417,856 1,369,182 19.73%
-
NP to SH 1,726,688 1,674,292 1,585,841 1,495,093 1,451,814 1,398,071 1,369,182 16.67%
-
Tax Rate 25.71% 24.31% 24.40% 26.28% 26.93% 29.40% 30.63% -
Total Cost 5,940,431 5,342,236 4,859,056 4,613,333 4,406,736 4,367,522 4,149,705 26.93%
-
Net Worth 9,014,191 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 7,363,655 14.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,994,409 1,813,247 1,813,247 1,805,792 1,805,792 2,273,050 3,563,977 -32.02%
Div Payout % 115.50% 108.30% 114.34% 120.78% 124.38% 162.58% 260.30% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 9,014,191 8,405,798 8,382,785 8,536,626 8,472,376 7,303,503 7,363,655 14.39%
NOSH 3,331,309 3,316,027 3,309,429 3,301,093 3,289,604 3,281,735 3,272,153 1.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 23.21% 24.71% 25.59% 25.28% 25.37% 24.51% 24.81% -
ROE 19.16% 19.92% 18.92% 17.51% 17.14% 19.14% 18.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 232.21 213.98 197.32 187.02 179.51 176.29 168.66 23.68%
EPS 51.83 50.49 47.92 45.29 44.13 42.60 41.84 15.29%
DPS 60.00 55.00 55.00 55.00 55.00 70.00 110.00 -33.16%
NAPS 2.7059 2.5349 2.533 2.586 2.5755 2.2255 2.2504 13.03%
Adjusted Per Share Value based on latest NOSH - 3,301,093
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.85 36.55 33.64 31.81 30.42 29.81 28.43 25.17%
EPS 8.90 8.63 8.17 7.70 7.48 7.20 7.05 16.75%
DPS 10.27 9.34 9.34 9.30 9.30 11.71 18.36 -32.03%
NAPS 0.4644 0.433 0.4319 0.4398 0.4365 0.3763 0.3794 14.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.75 6.85 6.35 6.55 6.55 6.75 6.70 -
P/RPS 3.34 3.20 3.22 3.50 3.65 3.83 3.97 -10.85%
P/EPS 14.95 13.57 13.25 14.46 14.84 15.84 16.01 -4.45%
EY 6.69 7.37 7.55 6.91 6.74 6.31 6.25 4.62%
DY 7.74 8.03 8.66 8.40 8.40 10.37 16.42 -39.34%
P/NAPS 2.86 2.70 2.51 2.53 2.54 3.03 2.98 -2.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/01/07 17/10/06 20/07/06 18/04/06 23/01/06 18/10/05 21/07/05 -
Price 8.50 6.65 6.45 6.65 6.60 6.70 7.00 -
P/RPS 3.66 3.11 3.27 3.56 3.68 3.80 4.15 -8.01%
P/EPS 16.40 13.17 13.46 14.68 14.95 15.73 16.73 -1.31%
EY 6.10 7.59 7.43 6.81 6.69 6.36 5.98 1.32%
DY 7.06 8.27 8.53 8.27 8.33 10.45 15.71 -41.24%
P/NAPS 3.14 2.62 2.55 2.57 2.56 3.01 3.11 0.64%

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