[PBBANK] YoY 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- 1.28%
YoY- -1.34%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,737,678 4,059,101 3,802,871 3,465,840 3,170,654 2,679,261 2,350,620 12.38%
PBT 1,531,147 1,367,694 1,340,558 1,226,144 1,261,920 981,981 819,782 10.96%
Tax -318,246 -299,862 -306,273 -273,147 -295,948 -234,962 -199,843 8.05%
NP 1,212,901 1,067,832 1,034,285 952,997 965,972 747,019 619,939 11.82%
-
NP to SH 1,196,810 1,056,396 1,023,505 942,068 954,883 734,079 610,741 11.85%
-
Tax Rate 20.78% 21.92% 22.85% 22.28% 23.45% 23.93% 24.38% -
Total Cost 3,524,777 2,991,269 2,768,586 2,512,843 2,204,682 1,932,242 1,730,681 12.58%
-
Net Worth 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 18.99%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 926,758 805,607 770,342 700,513 700,361 875,571 1,035,154 -1.82%
Div Payout % 77.44% 76.26% 75.27% 74.36% 73.35% 119.27% 169.49% -
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 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 10,321,177 18.99%
NOSH 3,882,138 3,502,639 3,501,556 3,502,566 3,501,809 3,502,285 3,450,513 1.98%
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 25.60% 26.31% 27.20% 27.50% 30.47% 27.88% 26.37% -
ROE 4.08% 4.93% 5.39% 5.66% 9.09% 6.10% 5.92% -
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 122.69 115.89 108.61 98.95 90.54 76.50 68.12 10.29%
EPS 30.99 30.16 29.23 26.90 27.27 20.96 17.70 9.77%
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 24.41 20.91 19.59 17.86 16.33 13.80 12.11 12.38%
EPS 6.17 5.44 5.27 4.85 4.92 3.78 3.15 11.85%
DPS 4.77 4.15 3.97 3.61 3.61 4.51 5.33 -1.83%
NAPS 1.5106 1.1043 0.978 0.8568 0.5412 0.62 0.5317 18.99%
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 15.26 16.90 15.60 13.91 14.69 15.56 13.28 2.34%
P/EPS 60.40 64.92 57.95 51.16 48.77 56.77 51.13 2.81%
EY 1.66 1.54 1.73 1.95 2.05 1.76 1.96 -2.72%
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 15.39 17.26 15.75 14.49 14.76 15.95 15.12 0.29%
P/EPS 60.92 66.31 58.50 53.32 48.99 58.21 58.19 0.76%
EY 1.64 1.51 1.71 1.88 2.04 1.72 1.72 -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