[PBBANK] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.35%
YoY- 30.92%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 9,312,693 7,367,180 5,813,797 4,827,080 4,275,232 3,976,424 3,783,373 16.19%
PBT 2,909,916 2,356,150 2,001,718 1,795,956 1,394,365 1,260,212 1,237,884 15.30%
Tax -784,658 -577,701 -510,405 -553,090 -445,061 -502,741 -544,506 6.27%
NP 2,125,257 1,778,449 1,491,313 1,242,865 949,304 757,470 693,377 20.51%
-
NP to SH 2,058,606 1,708,833 1,412,196 1,242,865 949,304 757,470 693,377 19.87%
-
Tax Rate 26.96% 24.52% 25.50% 30.80% 31.92% 39.89% 43.99% -
Total Cost 7,187,436 5,588,730 4,322,484 3,584,214 3,325,928 3,218,953 3,089,996 15.09%
-
Net Worth 8,830,939 8,386,127 7,288,595 8,265,075 5,994,934 4,594,382 5,344,822 8.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,118,321 882,204 873,343 1,712,192 - - - -
Div Payout % 54.32% 51.63% 61.84% 137.76% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 8,830,939 8,386,127 7,288,595 8,265,075 5,994,934 4,594,382 5,344,822 8.72%
NOSH 3,354,965 3,308,267 3,275,037 3,210,361 5,994,934 4,594,382 3,490,154 -0.65%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.82% 24.14% 25.65% 25.75% 22.20% 19.05% 18.33% -
ROE 23.31% 20.38% 19.38% 15.04% 15.84% 16.49% 12.97% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 277.58 222.69 177.52 150.36 71.31 86.55 108.40 16.95%
EPS 61.36 51.65 43.12 38.71 31.67 13.20 19.87 20.66%
DPS 33.33 26.67 26.67 53.33 0.00 0.00 0.00 -
NAPS 2.6322 2.5349 2.2255 2.5745 1.00 1.00 1.5314 9.44%
Adjusted Per Share Value based on latest NOSH - 3,227,316
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.98 37.95 29.95 24.87 22.03 20.49 19.49 16.19%
EPS 10.61 8.80 7.28 6.40 4.89 3.90 3.57 19.89%
DPS 5.76 4.54 4.50 8.82 0.00 0.00 0.00 -
NAPS 0.455 0.432 0.3755 0.4258 0.3088 0.2367 0.2754 8.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 9.95 6.85 6.75 6.35 4.66 4.64 4.36 -
P/RPS 3.58 3.08 3.80 4.22 6.53 5.36 4.02 -1.91%
P/EPS 16.22 13.26 15.65 16.40 29.43 28.14 21.95 -4.91%
EY 6.17 7.54 6.39 6.10 3.40 3.55 4.56 5.16%
DY 3.35 3.89 3.95 8.40 0.00 0.00 0.00 -
P/NAPS 3.78 2.70 3.03 2.47 4.66 4.64 2.85 4.81%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/10/07 17/10/06 18/10/05 25/10/04 27/10/03 12/11/02 07/11/01 -
Price 10.30 6.65 6.70 6.40 5.08 4.62 4.40 -
P/RPS 3.71 2.99 3.77 4.26 7.12 5.34 4.06 -1.49%
P/EPS 16.79 12.87 15.54 16.53 32.08 28.02 22.15 -4.51%
EY 5.96 7.77 6.44 6.05 3.12 3.57 4.52 4.71%
DY 3.24 4.01 3.98 8.33 0.00 0.00 0.00 -
P/NAPS 3.91 2.62 3.01 2.49 5.08 4.62 2.87 5.28%

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