[PBBANK] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.01%
YoY- 30.08%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 4,059,101 3,802,871 3,465,840 3,170,654 2,679,261 2,350,620 2,515,579 8.29%
PBT 1,367,694 1,340,558 1,226,144 1,261,920 981,981 819,782 791,566 9.53%
Tax -299,862 -306,273 -273,147 -295,948 -234,962 -199,843 -184,542 8.42%
NP 1,067,832 1,034,285 952,997 965,972 747,019 619,939 607,024 9.86%
-
NP to SH 1,056,396 1,023,505 942,068 954,883 734,079 610,741 593,535 10.08%
-
Tax Rate 21.92% 22.85% 22.28% 23.45% 23.93% 24.38% 23.31% -
Total Cost 2,991,269 2,768,586 2,512,843 2,204,682 1,932,242 1,730,681 1,908,555 7.77%
-
Net Worth 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 14.78%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 805,607 770,342 700,513 700,361 875,571 1,035,154 1,006,560 -3.64%
Div Payout % 76.26% 75.27% 74.36% 73.35% 119.27% 169.49% 169.59% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 9,368,055 14.78%
NOSH 3,502,639 3,501,556 3,502,566 3,501,809 3,502,285 3,450,513 3,355,200 0.71%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.31% 27.20% 27.50% 30.47% 27.88% 26.37% 24.13% -
ROE 4.93% 5.39% 5.66% 9.09% 6.10% 5.92% 6.34% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 115.89 108.61 98.95 90.54 76.50 68.12 74.98 7.52%
EPS 30.16 29.23 26.90 27.27 20.96 17.70 17.69 9.29%
DPS 23.00 22.00 20.00 20.00 25.00 30.00 30.00 -4.32%
NAPS 6.1196 5.4213 4.7484 3.00 3.436 2.9912 2.7921 13.96%
Adjusted Per Share Value based on latest NOSH - 3,501,809
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.91 19.59 17.86 16.33 13.80 12.11 12.96 8.29%
EPS 5.44 5.27 4.85 4.92 3.78 3.15 3.06 10.05%
DPS 4.15 3.97 3.61 3.61 4.51 5.33 5.19 -3.65%
NAPS 1.1043 0.978 0.8568 0.5412 0.62 0.5317 0.4826 14.78%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 19.58 16.94 13.76 13.30 11.90 9.05 10.40 -
P/RPS 16.90 15.60 13.91 14.69 15.56 13.28 13.87 3.34%
P/EPS 64.92 57.95 51.16 48.77 56.77 51.13 58.79 1.66%
EY 1.54 1.73 1.95 2.05 1.76 1.96 1.70 -1.63%
DY 1.17 1.30 1.45 1.50 2.10 3.31 2.88 -13.93%
P/NAPS 3.20 3.12 2.90 4.43 3.46 3.03 3.72 -2.47%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 20/07/09 17/07/08 -
Price 20.00 17.10 14.34 13.36 12.20 10.30 10.30 -
P/RPS 17.26 15.75 14.49 14.76 15.95 15.12 13.74 3.87%
P/EPS 66.31 58.50 53.32 48.99 58.21 58.19 58.22 2.19%
EY 1.51 1.71 1.88 2.04 1.72 1.72 1.72 -2.14%
DY 1.15 1.29 1.39 1.50 2.05 2.91 2.91 -14.32%
P/NAPS 3.27 3.15 3.02 4.45 3.55 3.44 3.69 -1.99%

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