[PBBANK] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.28%
YoY- 1.81%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,337,981 8,007,478 7,476,085 6,839,290 6,162,261 5,187,020 4,782,081 11.79%
PBT 3,019,825 2,694,794 2,610,534 2,457,542 2,434,988 1,904,556 1,564,710 11.57%
Tax -622,722 -599,929 -597,325 -566,461 -574,000 -459,883 -348,958 10.12%
NP 2,397,103 2,094,865 2,013,209 1,891,081 1,860,988 1,444,673 1,215,752 11.97%
-
NP to SH 2,368,329 2,073,328 1,991,806 1,872,250 1,838,944 1,419,334 1,200,026 11.99%
-
Tax Rate 20.62% 22.26% 22.88% 23.05% 23.57% 24.15% 22.30% -
Total Cost 6,940,878 5,912,613 5,462,876 4,948,209 4,301,273 3,742,347 3,566,329 11.73%
-
Net Worth 29,322,255 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 19.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 926,758 805,515 770,524 700,392 700,442 872,684 1,024,495 -1.65%
Div Payout % 39.13% 38.85% 38.68% 37.41% 38.09% 61.49% 85.37% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 29,322,255 21,432,326 18,987,476 16,628,709 10,506,637 11,994,175 10,214,905 19.20%
NOSH 3,882,138 3,502,243 3,502,384 3,501,960 3,502,212 3,490,737 3,414,985 2.15%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 25.67% 26.16% 26.93% 27.65% 30.20% 27.85% 25.42% -
ROE 8.08% 9.67% 10.49% 11.26% 17.50% 11.83% 11.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 241.82 228.64 213.46 195.30 175.95 148.59 140.03 9.52%
EPS 61.33 59.20 56.87 53.46 52.51 40.66 35.14 9.72%
DPS 24.00 23.00 22.00 20.00 20.00 25.00 30.00 -3.64%
NAPS 7.5935 6.1196 5.4213 4.7484 3.00 3.436 2.9912 16.78%
Adjusted Per Share Value based on latest NOSH - 3,502,566
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.11 41.25 38.52 35.23 31.75 26.72 24.64 11.79%
EPS 12.20 10.68 10.26 9.65 9.47 7.31 6.18 11.99%
DPS 4.77 4.15 3.97 3.61 3.61 4.50 5.28 -1.67%
NAPS 1.5106 1.1042 0.9782 0.8567 0.5413 0.6179 0.5263 19.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 18.72 19.58 16.94 13.76 13.30 11.90 9.05 -
P/RPS 7.74 8.56 7.94 7.05 7.56 8.01 6.46 3.05%
P/EPS 30.52 33.07 29.79 25.74 25.33 29.27 25.75 2.87%
EY 3.28 3.02 3.36 3.89 3.95 3.42 3.88 -2.75%
DY 1.28 1.17 1.30 1.45 1.50 2.10 3.31 -14.63%
P/NAPS 2.47 3.20 3.12 2.90 4.43 3.46 3.03 -3.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 -
Price 18.88 20.00 17.10 14.34 13.36 12.20 10.30 -
P/RPS 7.81 8.75 8.01 7.34 7.59 8.21 7.36 0.99%
P/EPS 30.78 33.78 30.07 26.82 25.44 30.00 29.31 0.81%
EY 3.25 2.96 3.33 3.73 3.93 3.33 3.41 -0.79%
DY 1.27 1.15 1.29 1.39 1.50 2.05 2.91 -12.90%
P/NAPS 2.49 3.27 3.15 3.02 4.45 3.55 3.44 -5.24%

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