[PBBANK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	10,752,537	9,626,821	10,590,333	9,312,693	7,367,180	5,813,797	4,827,080	14.27%
YoY %	11.69%	-9.10%	13.72%	26.41%	26.72%	20.44%	-	-
Horiz. %	222.75%	199.43%	219.39%	192.93%	152.62%	120.44%	100.00%	-
PBT	3,941,244	3,228,290	3,421,660	2,909,916	2,356,150	2,001,718	1,795,956	13.98%
YoY %	22.08%	-5.65%	17.59%	23.50%	17.71%	11.46%	-	-
Horiz. %	219.45%	179.75%	190.52%	162.03%	131.19%	111.46%	100.00%	-
Tax	-955,934	-744,054	-800,256	-784,658	-577,701	-510,405	-553,090	9.54%
YoY %	-28.48%	7.02%	-1.99%	-35.82%	-13.18%	7.72%	-	-
Horiz. %	172.84%	134.53%	144.69%	141.87%	104.45%	92.28%	100.00%	-
NP	2,985,309	2,484,236	2,621,404	2,125,257	1,778,449	1,491,313	1,242,865	15.71%
YoY %	20.17%	-5.23%	23.35%	19.50%	19.25%	19.99%	-	-
Horiz. %	240.20%	199.88%	210.92%	171.00%	143.09%	119.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,936,048	2,452,094	2,569,682	2,058,606	1,708,833	1,412,196	1,242,865	15.39%
YoY %	19.74%	-4.58%	24.83%	20.47%	21.01%	13.62%	-	-
Horiz. %	236.23%	197.29%	206.75%	165.63%	137.49%	113.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.25%	23.05%	23.39%	26.96%	24.52%	25.50%	30.80%	-
YoY %	5.21%	-1.45%	-13.24%	9.95%	-3.84%	-17.21%	-	-
Horiz. %	78.73%	74.84%	75.94%	87.53%	79.61%	82.79%	100.00%	-
Total Cost	7,767,228	7,142,585	7,968,929	7,187,436	5,588,730	4,322,484	3,584,214	13.75%
YoY %	8.75%	-10.37%	10.87%	28.61%	29.29%	20.60%	-	-
Horiz. %	216.71%	199.28%	222.33%	200.53%	155.93%	120.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,163,261	10,225,590	9,181,001	8,830,939	8,386,127	7,288,595	8,265,075	6.64%
YoY %	18.95%	11.38%	3.96%	5.30%	15.06%	-11.81%	-	-
Horiz. %	147.16%	123.72%	111.08%	106.85%	101.46%	88.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	1,164,728	1,370,906	1,342,104	1,118,321	882,204	873,343	1,712,192	-6.21%
YoY %	-15.04%	2.15%	20.01%	26.76%	1.01%	-48.99%	-	-
Horiz. %	68.03%	80.07%	78.39%	65.32%	51.52%	51.01%	100.00%	-
Div Payout %	39.67%	55.91%	52.23%	54.32%	51.63%	61.84%	137.76%	-
YoY %	-29.05%	7.05%	-3.85%	5.21%	-16.51%	-55.11%	-	-
Horiz. %	28.80%	40.59%	37.91%	39.43%	37.48%	44.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	12,163,261	10,225,590	9,181,001	8,830,939	8,386,127	7,288,595	8,265,075	6.64%
YoY %	18.95%	11.38%	3.96%	5.30%	15.06%	-11.81%	-	-
Horiz. %	147.16%	123.72%	111.08%	106.85%	101.46%	88.19%	100.00%	-
NOSH	3,494,186	3,427,266	3,355,261	3,354,965	3,308,267	3,275,037	3,210,361	1.42%
YoY %	1.95%	2.15%	0.01%	1.41%	1.01%	2.01%	-	-
Horiz. %	108.84%	106.76%	104.51%	104.50%	103.05%	102.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	27.76%	25.81%	24.75%	22.82%	24.14%	25.65%	25.75%	-
YoY %	7.56%	4.28%	8.46%	-5.47%	-5.89%	-0.39%	-	-
Horiz. %	107.81%	100.23%	96.12%	88.62%	93.75%	99.61%	100.00%	-
ROE	24.14%	23.98%	27.99%	23.31%	20.38%	19.38%	15.04%	-
YoY %	0.67%	-14.33%	20.08%	14.38%	5.16%	28.86%	-	-
Horiz. %	160.51%	159.44%	186.10%	154.99%	135.51%	128.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	307.73	280.89	315.63	277.58	222.69	177.52	150.36	12.67%
YoY %	9.56%	-11.01%	13.71%	24.65%	25.45%	18.06%	-	-
Horiz. %	204.66%	186.81%	209.92%	184.61%	148.10%	118.06%	100.00%	-
EPS	84.03	71.55	76.59	61.36	51.65	43.12	38.71	13.78%
YoY %	17.44%	-6.58%	24.82%	18.80%	19.78%	11.39%	-	-
Horiz. %	217.08%	184.84%	197.86%	158.51%	133.43%	111.39%	100.00%	-
DPS	33.33	40.00	40.00	33.33	26.67	26.67	53.33	-7.53%
YoY %	-16.68%	0.00%	20.01%	24.97%	0.00%	-49.99%	-	-
Horiz. %	62.50%	75.00%	75.00%	62.50%	50.01%	50.01%	100.00%	-
NAPS	3.481	2.9836	2.7363	2.6322	2.5349	2.2255	2.5745	5.15%
YoY %	16.67%	9.04%	3.95%	3.84%	13.90%	-13.56%	-	-
Horiz. %	135.21%	115.89%	106.28%	102.24%	98.46%	86.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,353,652
RPS	55.39	49.60	54.56	47.98	37.95	29.95	24.87	14.27%
YoY %	11.67%	-9.09%	13.71%	26.43%	26.71%	20.43%	-	-
Horiz. %	222.72%	199.44%	219.38%	192.92%	152.59%	120.43%	100.00%	-
EPS	15.13	12.63	13.24	10.61	8.80	7.28	6.40	15.41%
YoY %	19.79%	-4.61%	24.79%	20.57%	20.88%	13.75%	-	-
Horiz. %	236.41%	197.34%	206.88%	165.78%	137.50%	113.75%	100.00%	-
DPS	6.00	7.06	6.91	5.76	4.54	4.50	8.82	-6.21%
YoY %	-15.01%	2.17%	19.97%	26.87%	0.89%	-48.98%	-	-
Horiz. %	68.03%	80.05%	78.34%	65.31%	51.47%	51.02%	100.00%	-
NAPS	0.6266	0.5268	0.473	0.455	0.432	0.3755	0.4258	6.64%
YoY %	18.94%	11.37%	3.96%	5.32%	15.05%	-11.81%	-	-
Horiz. %	147.16%	123.72%	111.09%	106.86%	101.46%	88.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	12.56	10.20	10.00	9.95	6.85	6.75	6.35	-
P/RPS	4.08	3.63	3.17	3.58	3.08	3.80	4.22	-0.56%
YoY %	12.40%	14.51%	-11.45%	16.23%	-18.95%	-9.95%	-	-
Horiz. %	96.68%	86.02%	75.12%	84.83%	72.99%	90.05%	100.00%	-
P/EPS	14.95	14.26	13.06	16.22	13.26	15.65	16.40	-1.53%
YoY %	4.84%	9.19%	-19.48%	22.32%	-15.27%	-4.57%	-	-
Horiz. %	91.16%	86.95%	79.63%	98.90%	80.85%	95.43%	100.00%	-
EY	6.69	7.01	7.66	6.17	7.54	6.39	6.10	1.54%
YoY %	-4.56%	-8.49%	24.15%	-18.17%	18.00%	4.75%	-	-
Horiz. %	109.67%	114.92%	125.57%	101.15%	123.61%	104.75%	100.00%	-
DY	2.65	3.92	4.00	3.35	3.89	3.95	8.40	-17.48%
YoY %	-32.40%	-2.00%	19.40%	-13.88%	-1.52%	-52.98%	-	-
Horiz. %	31.55%	46.67%	47.62%	39.88%	46.31%	47.02%	100.00%	-
P/NAPS	3.61	3.42	3.65	3.78	2.70	3.03	2.47	6.52%
YoY %	5.56%	-6.30%	-3.44%	40.00%	-10.89%	22.67%	-	-
Horiz. %	146.15%	138.46%	147.77%	153.04%	109.31%	122.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/10/10	15/10/09	14/10/08	16/10/07	17/10/06	18/10/05	25/10/04	-
Price	12.58	10.62	9.05	10.30	6.65	6.70	6.40	-
P/RPS	4.09	3.78	2.87	3.71	2.99	3.77	4.26	-0.67%
YoY %	8.20%	31.71%	-22.64%	24.08%	-20.69%	-11.50%	-	-
Horiz. %	96.01%	88.73%	67.37%	87.09%	70.19%	88.50%	100.00%	-
P/EPS	14.97	14.84	11.82	16.79	12.87	15.54	16.53	-1.63%
YoY %	0.88%	25.55%	-29.60%	30.46%	-17.18%	-5.99%	-	-
Horiz. %	90.56%	89.78%	71.51%	101.57%	77.86%	94.01%	100.00%	-
EY	6.68	6.74	8.46	5.96	7.77	6.44	6.05	1.66%
YoY %	-0.89%	-20.33%	41.95%	-23.29%	20.65%	6.45%	-	-
Horiz. %	110.41%	111.40%	139.83%	98.51%	128.43%	106.45%	100.00%	-
DY	2.65	3.77	4.42	3.24	4.01	3.98	8.33	-17.36%
YoY %	-29.71%	-14.71%	36.42%	-19.20%	0.75%	-52.22%	-	-
Horiz. %	31.81%	45.26%	53.06%	38.90%	48.14%	47.78%	100.00%	-
P/NAPS	3.61	3.56	3.31	3.91	2.62	3.01	2.49	6.38%
YoY %	1.40%	7.55%	-15.35%	49.24%	-12.96%	20.88%	-	-
Horiz. %	144.98%	142.97%	132.93%	157.03%	105.22%	120.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos