[PBBANK] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	3,465,840	3,170,654	2,679,261	2,350,620	2,515,579	2,423,826	1,770,919	11.82%
YoY %	9.31%	18.34%	13.98%	-6.56%	3.79%	36.87%	-	-
Horiz. %	195.71%	179.04%	151.29%	132.73%	142.05%	136.87%	100.00%	-
PBT	1,226,144	1,261,920	981,981	819,782	791,566	732,745	615,028	12.17%
YoY %	-2.84%	28.51%	19.79%	3.56%	8.03%	19.14%	-	-
Horiz. %	199.36%	205.18%	159.66%	133.29%	128.70%	119.14%	100.00%	-
Tax	-273,147	-295,948	-234,962	-199,843	-184,542	-192,783	-138,406	11.98%
YoY %	7.70%	-25.96%	-17.57%	-8.29%	4.27%	-39.29%	-	-
Horiz. %	197.35%	213.83%	169.76%	144.39%	133.33%	139.29%	100.00%	-
NP	952,997	965,972	747,019	619,939	607,024	539,962	476,622	12.22%
YoY %	-1.34%	29.31%	20.50%	2.13%	12.42%	13.29%	-	-
Horiz. %	199.95%	202.67%	156.73%	130.07%	127.36%	113.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	942,068	954,883	734,079	610,741	593,535	524,110	456,902	12.80%
YoY %	-1.34%	30.08%	20.19%	2.90%	13.25%	14.71%	-	-
Horiz. %	206.19%	208.99%	160.66%	133.67%	129.90%	114.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.28%	23.45%	23.93%	24.38%	23.31%	26.31%	22.50%	-
YoY %	-4.99%	-2.01%	-1.85%	4.59%	-11.40%	16.93%	-	-
Horiz. %	99.02%	104.22%	106.36%	108.36%	103.60%	116.93%	100.00%	-
Total Cost	2,512,843	2,204,682	1,932,242	1,730,681	1,908,555	1,883,864	1,294,297	11.68%
YoY %	13.98%	14.10%	11.65%	-9.32%	1.31%	45.55%	-	-
Horiz. %	194.15%	170.34%	149.29%	133.72%	147.46%	145.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,631,585	10,505,429	12,033,853	10,321,177	9,368,055	9,052,473	8,382,785	12.08%
YoY %	58.31%	-12.70%	16.59%	10.17%	3.49%	7.99%	-	-
Horiz. %	198.40%	125.32%	143.55%	123.12%	111.75%	107.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	700,513	700,361	875,571	1,035,154	1,006,560	838,844	661,885	0.94%
YoY %	0.02%	-20.01%	-15.42%	2.84%	19.99%	26.74%	-	-
Horiz. %	105.84%	105.81%	132.28%	156.39%	152.07%	126.74%	100.00%	-
Div Payout %	74.36%	73.35%	119.27%	169.49%	169.59%	160.05%	144.86%	-
YoY %	1.38%	-38.50%	-29.63%	-0.06%	5.96%	10.49%	-	-
Horiz. %	51.33%	50.64%	82.33%	117.00%	117.07%	110.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	16,631,585	10,505,429	12,033,853	10,321,177	9,368,055	9,052,473	8,382,785	12.08%
YoY %	58.31%	-12.70%	16.59%	10.17%	3.49%	7.99%	-	-
Horiz. %	198.40%	125.32%	143.55%	123.12%	111.75%	107.99%	100.00%	-
NOSH	3,502,566	3,501,809	3,502,285	3,450,513	3,355,200	3,355,377	3,309,429	0.94%
YoY %	0.02%	-0.01%	1.50%	2.84%	-0.01%	1.39%	-	-
Horiz. %	105.84%	105.81%	105.83%	104.26%	101.38%	101.39%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	27.50%	30.47%	27.88%	26.37%	24.13%	22.28%	26.91%	-
YoY %	-9.75%	9.29%	5.73%	9.28%	8.30%	-17.21%	-	-
Horiz. %	102.19%	113.23%	103.60%	97.99%	89.67%	82.79%	100.00%	-
ROE	5.66%	9.09%	6.10%	5.92%	6.34%	5.79%	5.45%	-
YoY %	-37.73%	49.02%	3.04%	-6.62%	9.50%	6.24%	-	-
Horiz. %	103.85%	166.79%	111.93%	108.62%	116.33%	106.24%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	98.95	90.54	76.50	68.12	74.98	72.24	53.51	10.77%
YoY %	9.29%	18.35%	12.30%	-9.15%	3.79%	35.00%	-	-
Horiz. %	184.92%	169.20%	142.96%	127.30%	140.12%	135.00%	100.00%	-
EPS	26.90	27.27	20.96	17.70	17.69	15.62	13.81	11.74%
YoY %	-1.36%	30.10%	18.42%	0.06%	13.25%	13.11%	-	-
Horiz. %	194.79%	197.47%	151.77%	128.17%	128.10%	113.11%	100.00%	-
DPS	20.00	20.00	25.00	30.00	30.00	25.00	20.00	0.00%
YoY %	0.00%	-20.00%	-16.67%	0.00%	20.00%	25.00%	-	-
Horiz. %	100.00%	100.00%	125.00%	150.00%	150.00%	125.00%	100.00%	-
NAPS	4.7484	3.00	3.436	2.9912	2.7921	2.6979	2.533	11.03%
YoY %	58.28%	-12.69%	14.87%	7.13%	3.49%	6.51%	-	-
Horiz. %	187.46%	118.44%	135.65%	118.09%	110.23%	106.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,450,513
RPS	17.86	16.33	13.80	12.11	12.96	12.49	9.12	11.84%
YoY %	9.37%	18.33%	13.96%	-6.56%	3.76%	36.95%	-	-
Horiz. %	195.83%	179.06%	151.32%	132.79%	142.11%	136.95%	100.00%	-
EPS	4.85	4.92	3.78	3.15	3.06	2.70	2.35	12.82%
YoY %	-1.42%	30.16%	20.00%	2.94%	13.33%	14.89%	-	-
Horiz. %	206.38%	209.36%	160.85%	134.04%	130.21%	114.89%	100.00%	-
DPS	3.61	3.61	4.51	5.33	5.19	4.32	3.41	0.95%
YoY %	0.00%	-19.96%	-15.38%	2.70%	20.14%	26.69%	-	-
Horiz. %	105.87%	105.87%	132.26%	156.30%	152.20%	126.69%	100.00%	-
NAPS	0.8568	0.5412	0.62	0.5317	0.4826	0.4664	0.4319	12.08%
YoY %	58.31%	-12.71%	16.61%	10.17%	3.47%	7.99%	-	-
Horiz. %	198.38%	125.31%	143.55%	123.11%	111.74%	107.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	13.76	13.30	11.90	9.05	10.40	9.80	6.35	-
P/RPS	13.91	14.69	15.56	13.28	13.87	13.57	11.87	2.67%
YoY %	-5.31%	-5.59%	17.17%	-4.25%	2.21%	14.32%	-	-
Horiz. %	117.19%	123.76%	131.09%	111.88%	116.85%	114.32%	100.00%	-
P/EPS	51.16	48.77	56.77	51.13	58.79	62.74	45.99	1.78%
YoY %	4.90%	-14.09%	11.03%	-13.03%	-6.30%	36.42%	-	-
Horiz. %	111.24%	106.04%	123.44%	111.18%	127.83%	136.42%	100.00%	-
EY	1.95	2.05	1.76	1.96	1.70	1.59	2.17	-1.76%
YoY %	-4.88%	16.48%	-10.20%	15.29%	6.92%	-26.73%	-	-
Horiz. %	89.86%	94.47%	81.11%	90.32%	78.34%	73.27%	100.00%	-
DY	1.45	1.50	2.10	3.31	2.88	2.55	3.15	-12.11%
YoY %	-3.33%	-28.57%	-36.56%	14.93%	12.94%	-19.05%	-	-
Horiz. %	46.03%	47.62%	66.67%	105.08%	91.43%	80.95%	100.00%	-
P/NAPS	2.90	4.43	3.46	3.03	3.72	3.63	2.51	2.43%
YoY %	-34.54%	28.03%	14.19%	-18.55%	2.48%	44.62%	-	-
Horiz. %	115.54%	176.49%	137.85%	120.72%	148.21%	144.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/07/12	25/07/11	20/07/10	20/07/09	17/07/08	17/07/07	20/07/06	-
Price	14.34	13.36	12.20	10.30	10.30	9.80	6.45	-
P/RPS	14.49	14.76	15.95	15.12	13.74	13.57	12.05	3.11%
YoY %	-1.83%	-7.46%	5.49%	10.04%	1.25%	12.61%	-	-
Horiz. %	120.25%	122.49%	132.37%	125.48%	114.02%	112.61%	100.00%	-
P/EPS	53.32	48.99	58.21	58.19	58.22	62.74	46.72	2.22%
YoY %	8.84%	-15.84%	0.03%	-0.05%	-7.20%	34.29%	-	-
Horiz. %	114.13%	104.86%	124.59%	124.55%	124.61%	134.29%	100.00%	-
EY	1.88	2.04	1.72	1.72	1.72	1.59	2.14	-2.13%
YoY %	-7.84%	18.60%	0.00%	0.00%	8.18%	-25.70%	-	-
Horiz. %	87.85%	95.33%	80.37%	80.37%	80.37%	74.30%	100.00%	-
DY	1.39	1.50	2.05	2.91	2.91	2.55	3.10	-12.50%
YoY %	-7.33%	-26.83%	-29.55%	0.00%	14.12%	-17.74%	-	-
Horiz. %	44.84%	48.39%	66.13%	93.87%	93.87%	82.26%	100.00%	-
P/NAPS	3.02	4.45	3.55	3.44	3.69	3.63	2.55	2.85%
YoY %	-32.13%	25.35%	3.20%	-6.78%	1.65%	42.35%	-	-
Horiz. %	118.43%	174.51%	139.22%	134.90%	144.71%	142.35%	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