[PBBANK] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.62%
YoY- 21.01%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,220,116 7,942,750 6,984,520 5,525,385 4,360,348 3,620,310 3,206,424 14.47%
PBT 2,421,218 2,566,245 2,182,437 1,767,113 1,501,289 1,346,967 1,045,774 15.00%
Tax -558,041 -600,192 -588,494 -433,276 -382,804 -414,818 -333,796 8.93%
NP 1,863,177 1,966,053 1,593,943 1,333,837 1,118,485 932,149 711,978 17.37%
-
NP to SH 1,839,071 1,927,262 1,543,955 1,281,625 1,059,147 932,149 711,978 17.11%
-
Tax Rate 23.05% 23.39% 26.96% 24.52% 25.50% 30.80% 31.92% -
Total Cost 5,356,939 5,976,697 5,390,577 4,191,548 3,241,863 2,688,161 2,494,446 13.57%
-
Net Worth 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 8,265,075 5,994,934 9.29%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,028,179 1,006,578 838,741 661,653 655,007 1,284,144 - -
Div Payout % 55.91% 52.23% 54.32% 51.63% 61.84% 137.76% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 10,225,590 9,181,001 8,830,939 8,386,127 7,288,595 8,265,075 5,994,934 9.29%
NOSH 3,427,266 3,355,261 3,354,965 3,308,267 3,275,037 3,210,361 5,994,934 -8.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.81% 24.75% 22.82% 24.14% 25.65% 25.75% 22.20% -
ROE 17.98% 20.99% 17.48% 15.28% 14.53% 11.28% 11.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 210.67 236.73 208.18 167.02 133.14 112.77 53.49 25.64%
EPS 53.66 57.44 46.02 38.74 32.34 29.03 23.75 14.53%
DPS 30.00 30.00 25.00 20.00 20.00 40.00 0.00 -
NAPS 2.9836 2.7363 2.6322 2.5349 2.2255 2.5745 1.00 19.96%
Adjusted Per Share Value based on latest NOSH - 3,316,027
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 37.20 40.92 35.98 28.47 22.46 18.65 16.52 14.47%
EPS 9.47 9.93 7.95 6.60 5.46 4.80 3.67 17.09%
DPS 5.30 5.19 4.32 3.41 3.37 6.62 0.00 -
NAPS 0.5268 0.473 0.455 0.432 0.3755 0.4258 0.3088 9.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 10.20 10.00 9.95 6.85 6.75 6.35 4.66 -
P/RPS 4.84 4.22 4.78 4.10 5.07 5.63 8.71 -9.32%
P/EPS 19.01 17.41 21.62 17.68 20.87 21.87 39.24 -11.36%
EY 5.26 5.74 4.63 5.66 4.79 4.57 2.55 12.81%
DY 2.94 3.00 2.51 2.92 2.96 6.30 0.00 -
P/NAPS 3.42 3.65 3.78 2.70 3.03 2.47 4.66 -5.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 15/10/09 14/10/08 16/10/07 17/10/06 18/10/05 25/10/04 27/10/03 -
Price 10.62 9.05 10.30 6.65 6.70 6.40 5.08 -
P/RPS 5.04 3.82 4.95 3.98 5.03 5.68 9.50 -10.01%
P/EPS 19.79 15.76 22.38 17.17 20.72 22.04 42.77 -12.04%
EY 5.05 6.35 4.47 5.83 4.83 4.54 2.34 13.66%
DY 2.82 3.31 2.43 3.01 2.99 6.25 0.00 -
P/NAPS 3.56 3.31 3.91 2.62 3.01 2.49 5.08 -5.74%

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