[PBBANK] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
18-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.99%
YoY- 5.22%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 18,401,212 15,793,508 14,692,856 13,493,800 11,966,428 10,031,036 9,725,844 11.20%
PBT 5,954,712 5,308,400 5,079,904 4,925,592 4,692,272 3,690,300 2,979,712 12.22%
Tax -1,217,904 -1,200,268 -1,164,208 -1,173,256 -1,112,208 -899,684 -596,460 12.62%
NP 4,736,808 4,108,132 3,915,696 3,752,336 3,580,064 2,790,616 2,383,252 12.12%
-
NP to SH 4,686,076 4,067,728 3,873,204 3,720,728 3,536,244 2,741,020 2,357,140 12.12%
-
Tax Rate 20.45% 22.61% 22.92% 23.82% 23.70% 24.38% 20.02% -
Total Cost 13,664,404 11,685,376 10,777,160 9,741,464 8,386,364 7,240,420 7,342,592 10.90%
-
Net Worth 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 19.99%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 28,091,211 20,387,314 17,933,004 15,682,767 10,507,922 11,252,443 9,406,596 19.99%
NOSH 3,882,138 3,501,831 3,501,992 3,502,650 3,502,640 3,478,451 3,378,927 2.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 25.74% 26.01% 26.65% 27.81% 29.92% 27.82% 24.50% -
ROE 16.68% 19.95% 21.60% 23.72% 33.65% 24.36% 25.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 476.53 451.01 419.56 385.25 341.64 288.38 287.84 8.76%
EPS 121.36 116.16 110.60 106.24 100.96 78.80 69.76 9.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2747 5.8219 5.1208 4.4774 3.00 3.2349 2.7839 17.35%
Adjusted Per Share Value based on latest NOSH - 3,502,650
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 94.80 81.36 75.69 69.52 61.65 51.68 50.11 11.20%
EPS 24.14 20.96 19.95 19.17 18.22 14.12 12.14 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.0503 0.9239 0.8079 0.5413 0.5797 0.4846 19.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.88 19.16 16.26 13.64 13.12 11.64 7.55 -
P/RPS 3.96 4.25 3.88 3.54 3.84 4.04 2.62 7.12%
P/EPS 15.56 16.49 14.70 12.84 13.00 14.77 10.82 6.23%
EY 6.43 6.06 6.80 7.79 7.70 6.77 9.24 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.29 3.18 3.05 4.37 3.60 2.71 -0.68%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/04/15 21/04/14 23/04/13 18/04/12 18/04/11 15/04/10 14/04/09 -
Price 19.60 20.20 16.34 13.78 13.06 12.04 8.45 -
P/RPS 4.11 4.48 3.89 3.58 3.82 4.18 2.94 5.73%
P/EPS 16.15 17.39 14.77 12.97 12.94 15.28 12.11 4.91%
EY 6.19 5.75 6.77 7.71 7.73 6.54 8.26 -4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.47 3.19 3.08 4.35 3.72 3.04 -2.01%

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