[PBBANK] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
14-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 11.35%
YoY- 30.34%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 10,500,307 10,515,829 10,139,144 10,047,391 9,557,599 9,169,359 8,847,434 12.03%
PBT 3,379,188 3,387,446 3,357,823 3,299,002 3,003,638 2,831,685 2,663,577 17.10%
Tax -756,528 -813,550 -848,515 -856,756 -801,852 -776,418 -721,278 3.21%
NP 2,622,660 2,573,896 2,509,308 2,442,246 2,201,786 2,055,267 1,942,299 22.05%
-
NP to SH 2,581,237 2,507,222 2,434,509 2,365,084 2,123,915 1,989,018 1,881,706 23.33%
-
Tax Rate 22.39% 24.02% 25.27% 25.97% 26.70% 27.42% 27.08% -
Total Cost 7,877,647 7,941,933 7,629,836 7,605,145 7,355,813 7,114,092 6,905,135 9.13%
-
Net Worth 9,536,156 9,180,680 9,368,055 8,752,859 9,328,219 8,827,483 9,052,473 3.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,845,419 2,679,843 2,679,843 2,512,127 2,512,127 2,171,368 2,171,368 -10.23%
Div Payout % 71.49% 106.88% 110.08% 106.22% 118.28% 109.17% 115.39% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 9,536,156 9,180,680 9,368,055 8,752,859 9,328,219 8,827,483 9,052,473 3.51%
NOSH 3,355,438 3,355,144 3,355,200 3,353,843 3,346,566 3,353,652 3,355,377 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.98% 24.48% 24.75% 24.31% 23.04% 22.41% 21.95% -
ROE 27.07% 27.31% 25.99% 27.02% 22.77% 22.53% 20.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 312.93 313.42 302.19 299.58 285.59 273.41 263.68 12.03%
EPS 76.93 74.73 72.56 70.52 63.47 59.31 56.08 23.34%
DPS 55.00 80.00 80.00 75.00 75.00 65.00 65.00 -10.49%
NAPS 2.842 2.7363 2.7921 2.6098 2.7874 2.6322 2.6979 3.51%
Adjusted Per Share Value based on latest NOSH - 3,353,843
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.10 54.18 52.23 51.76 49.24 47.24 45.58 12.04%
EPS 13.30 12.92 12.54 12.18 10.94 10.25 9.69 23.38%
DPS 9.51 13.81 13.81 12.94 12.94 11.19 11.19 -10.23%
NAPS 0.4913 0.473 0.4826 0.4509 0.4806 0.4548 0.4664 3.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.85 10.00 10.40 10.50 11.00 9.95 9.80 -
P/RPS 2.83 3.19 3.44 3.50 3.85 3.64 3.72 -16.59%
P/EPS 11.50 13.38 14.33 14.89 17.33 16.78 17.47 -24.23%
EY 8.69 7.47 6.98 6.72 5.77 5.96 5.72 31.98%
DY 6.21 8.00 7.69 7.14 6.82 6.53 6.63 -4.25%
P/NAPS 3.11 3.65 3.72 4.02 3.95 3.78 3.63 -9.75%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/01/09 14/10/08 17/07/08 14/04/08 21/01/08 16/10/07 17/07/07 -
Price 8.70 9.05 10.30 10.90 11.00 10.30 9.80 -
P/RPS 2.78 2.89 3.41 3.64 3.85 3.77 3.72 -17.57%
P/EPS 11.31 12.11 14.20 15.46 17.33 17.37 17.47 -25.06%
EY 8.84 8.26 7.04 6.47 5.77 5.76 5.72 33.49%
DY 6.32 8.84 7.77 6.88 6.82 6.31 6.63 -3.12%
P/NAPS 3.06 3.31 3.69 4.18 3.95 3.91 3.63 -10.71%

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