[PBBANK] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.05%
YoY- 16.0%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 10,303,182 9,140,092 6,865,672 5,666,602 4,719,508 4,227,504 3,929,848 17.40%
PBT 3,524,396 2,816,026 2,321,594 2,001,862 1,762,016 1,339,420 1,300,796 18.05%
Tax -847,344 -754,018 -553,862 -579,296 -535,668 -453,660 -519,032 8.50%
NP 2,677,052 2,062,008 1,767,732 1,422,566 1,226,348 885,760 781,764 22.74%
-
NP to SH 2,621,844 2,000,656 1,690,620 1,422,566 1,226,348 885,760 781,764 22.32%
-
Tax Rate 24.04% 26.78% 23.86% 28.94% 30.40% 33.87% 39.90% -
Total Cost 7,626,130 7,078,084 5,097,940 4,244,036 3,493,160 3,341,744 3,148,084 15.87%
-
Net Worth 9,365,980 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 7.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,012,674 1,677,839 1,321,713 1,308,708 - - - -
Div Payout % 76.77% 83.86% 78.18% 92.00% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 9,365,980 9,053,287 8,369,750 7,362,793 8,013,436 4,669,791 5,912,778 7.96%
NOSH 3,354,457 3,355,679 3,304,283 3,271,770 3,201,660 4,669,791 3,670,253 -1.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.98% 22.56% 25.75% 25.10% 25.98% 20.95% 19.89% -
ROE 27.99% 22.10% 20.20% 19.32% 15.30% 18.97% 13.22% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 307.15 272.38 207.78 173.20 147.41 90.53 107.07 19.18%
EPS 78.16 59.62 51.16 43.48 38.30 30.36 21.30 24.16%
DPS 60.00 50.00 40.00 40.00 0.00 0.00 0.00 -
NAPS 2.7921 2.6979 2.533 2.2504 2.5029 1.00 1.611 9.58%
Adjusted Per Share Value based on latest NOSH - 3,272,153
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.08 47.09 35.37 29.19 24.31 21.78 20.25 17.40%
EPS 13.51 10.31 8.71 7.33 6.32 4.56 4.03 22.31%
DPS 10.37 8.64 6.81 6.74 0.00 0.00 0.00 -
NAPS 0.4825 0.4664 0.4312 0.3793 0.4128 0.2406 0.3046 7.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 10.40 9.80 6.35 6.70 6.05 5.20 6.52 -
P/RPS 3.39 3.60 3.06 3.87 4.10 5.74 6.09 -9.29%
P/EPS 13.31 16.44 12.41 15.41 15.79 27.41 30.61 -12.94%
EY 7.52 6.08 8.06 6.49 6.33 3.65 3.27 14.87%
DY 5.77 5.10 6.30 5.97 0.00 0.00 0.00 -
P/NAPS 3.72 3.63 2.51 2.98 2.42 5.20 4.05 -1.40%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 17/07/08 17/07/07 20/07/06 21/07/05 22/07/04 11/08/03 01/08/02 -
Price 10.30 9.80 6.45 7.00 6.10 4.44 5.36 -
P/RPS 3.35 3.60 3.10 4.04 4.14 4.90 5.01 -6.48%
P/EPS 13.18 16.44 12.61 16.10 15.93 23.41 25.16 -10.20%
EY 7.59 6.08 7.93 6.21 6.28 4.27 3.97 11.39%
DY 5.83 5.10 6.20 5.71 0.00 0.00 0.00 -
P/NAPS 3.69 3.63 2.55 3.11 2.44 4.44 3.33 1.72%

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