[PBBANK] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.7%
YoY- 8.64%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,980,256 4,737,678 4,059,101 3,802,871 3,465,840 3,170,654 2,679,261 10.87%
PBT 1,551,521 1,531,147 1,367,694 1,340,558 1,226,144 1,261,920 981,981 7.91%
Tax -280,929 -318,246 -299,862 -306,273 -273,147 -295,948 -234,962 3.01%
NP 1,270,592 1,212,901 1,067,832 1,034,285 952,997 965,972 747,019 9.24%
-
NP to SH 1,256,153 1,196,810 1,056,396 1,023,505 942,068 954,883 734,079 9.35%
-
Tax Rate 18.11% 20.78% 21.92% 22.85% 22.28% 23.45% 23.93% -
Total Cost 3,709,664 3,524,777 2,991,269 2,768,586 2,512,843 2,204,682 1,932,242 11.47%
-
Net Worth 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 17.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,003,988 926,758 805,607 770,342 700,513 700,361 875,571 2.30%
Div Payout % 79.93% 77.44% 76.26% 75.27% 74.36% 73.35% 119.27% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,443,500 29,322,255 21,434,750 18,982,988 16,631,585 10,505,429 12,033,853 17.95%
NOSH 3,882,138 3,882,138 3,502,639 3,501,556 3,502,566 3,501,809 3,502,285 1.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.51% 25.60% 26.31% 27.20% 27.50% 30.47% 27.88% -
ROE 3.87% 4.08% 4.93% 5.39% 5.66% 9.09% 6.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 128.97 122.69 115.89 108.61 98.95 90.54 76.50 9.08%
EPS 32.53 30.99 30.16 29.23 26.90 27.27 20.96 7.59%
DPS 26.00 24.00 23.00 22.00 20.00 20.00 25.00 0.65%
NAPS 8.4018 7.5935 6.1196 5.4213 4.7484 3.00 3.436 16.05%
Adjusted Per Share Value based on latest NOSH - 3,501,556
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.66 24.41 20.91 19.59 17.86 16.33 13.80 10.88%
EPS 6.47 6.17 5.44 5.27 4.85 4.92 3.78 9.36%
DPS 5.17 4.77 4.15 3.97 3.61 3.61 4.51 2.30%
NAPS 1.6714 1.5106 1.1043 0.978 0.8568 0.5412 0.62 17.95%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 19.40 18.72 19.58 16.94 13.76 13.30 11.90 -
P/RPS 15.04 15.26 16.90 15.60 13.91 14.69 15.56 -0.56%
P/EPS 59.64 60.40 64.92 57.95 51.16 48.77 56.77 0.82%
EY 1.68 1.66 1.54 1.73 1.95 2.05 1.76 -0.77%
DY 1.34 1.28 1.17 1.30 1.45 1.50 2.10 -7.20%
P/NAPS 2.31 2.47 3.20 3.12 2.90 4.43 3.46 -6.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 23/07/13 23/07/12 25/07/11 20/07/10 -
Price 19.56 18.88 20.00 17.10 14.34 13.36 12.20 -
P/RPS 15.17 15.39 17.26 15.75 14.49 14.76 15.95 -0.83%
P/EPS 60.13 60.92 66.31 58.50 53.32 48.99 58.21 0.54%
EY 1.66 1.64 1.51 1.71 1.88 2.04 1.72 -0.58%
DY 1.33 1.27 1.15 1.29 1.39 1.50 2.05 -6.95%
P/NAPS 2.33 2.49 3.27 3.15 3.02 4.45 3.55 -6.77%

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