[PBBANK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.95%
YoY- 38.45%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 9,140,092 6,865,672 5,666,602 4,719,508 4,227,504 3,929,848 3,720,962 16.15%
PBT 2,816,026 2,321,594 2,001,862 1,762,016 1,339,420 1,300,796 1,255,024 14.41%
Tax -754,018 -553,862 -579,296 -535,668 -453,660 -519,032 -553,248 5.29%
NP 2,062,008 1,767,732 1,422,566 1,226,348 885,760 781,764 701,776 19.66%
-
NP to SH 2,000,656 1,690,620 1,422,566 1,226,348 885,760 781,764 701,776 19.06%
-
Tax Rate 26.78% 23.86% 28.94% 30.40% 33.87% 39.90% 44.08% -
Total Cost 7,078,084 5,097,940 4,244,036 3,493,160 3,341,744 3,148,084 3,019,186 15.25%
-
Net Worth 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 5,061,985 10.16%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,677,839 1,321,713 1,308,708 - - - - -
Div Payout % 83.86% 78.18% 92.00% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 5,061,985 10.16%
NOSH 3,355,679 3,304,283 3,271,770 3,201,660 4,669,791 3,670,253 3,406,679 -0.25%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 22.56% 25.75% 25.10% 25.98% 20.95% 19.89% 18.86% -
ROE 22.10% 20.20% 19.32% 15.30% 18.97% 13.22% 13.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 272.38 207.78 173.20 147.41 90.53 107.07 109.23 16.44%
EPS 59.62 51.16 43.48 38.30 30.36 21.30 20.60 19.36%
DPS 50.00 40.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.6979 2.533 2.2504 2.5029 1.00 1.611 1.4859 10.44%
Adjusted Per Share Value based on latest NOSH - 3,227,553
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.09 35.37 29.19 24.31 21.78 20.25 19.17 16.15%
EPS 10.31 8.71 7.33 6.32 4.56 4.03 3.62 19.04%
DPS 8.64 6.81 6.74 0.00 0.00 0.00 0.00 -
NAPS 0.4664 0.4312 0.3793 0.4128 0.2406 0.3046 0.2608 10.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.80 6.35 6.70 6.05 5.20 6.52 4.48 -
P/RPS 3.60 3.06 3.87 4.10 5.74 6.09 4.10 -2.14%
P/EPS 16.44 12.41 15.41 15.79 27.41 30.61 21.75 -4.55%
EY 6.08 8.06 6.49 6.33 3.65 3.27 4.60 4.75%
DY 5.10 6.30 5.97 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 2.51 2.98 2.42 5.20 4.05 3.02 3.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/07/07 20/07/06 21/07/05 22/07/04 11/08/03 01/08/02 08/08/01 -
Price 9.80 6.45 7.00 6.10 4.44 5.36 4.70 -
P/RPS 3.60 3.10 4.04 4.14 4.90 5.01 4.30 -2.91%
P/EPS 16.44 12.61 16.10 15.93 23.41 25.16 22.82 -5.31%
EY 6.08 7.93 6.21 6.28 4.27 3.97 4.38 5.61%
DY 5.10 6.20 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 2.55 3.11 2.44 4.44 3.33 3.16 2.33%

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