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

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	9,777,673	10,515,829	9,169,359	7,095,553	5,785,378	4,731,999	4,270,263	14.79%
YoY %	-7.02%	14.68%	29.23%	22.65%	22.26%	10.81%	-	-
Horiz. %	228.97%	246.26%	214.73%	166.16%	135.48%	110.81%	100.00%	-
PBT	3,234,161	3,387,446	2,831,685	2,316,346	2,008,196	1,748,091	1,371,680	15.35%
YoY %	-4.53%	19.63%	22.25%	15.34%	14.88%	27.44%	-	-
Horiz. %	235.78%	246.96%	206.44%	168.87%	146.40%	127.44%	100.00%	-
Tax	-714,377	-813,550	-776,418	-563,029	-590,340	-530,670	-458,681	7.65%
YoY %	12.19%	-4.78%	-37.90%	4.63%	-11.24%	-15.69%	-	-
Horiz. %	155.75%	177.37%	169.27%	122.75%	128.70%	115.69%	100.00%	-
NP	2,519,784	2,573,896	2,055,267	1,753,317	1,417,856	1,217,421	912,999	18.41%
YoY %	-2.10%	25.23%	17.22%	23.66%	16.46%	33.34%	-	-
Horiz. %	275.99%	281.92%	225.11%	192.04%	155.30%	133.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,493,046	2,507,222	1,989,018	1,674,292	1,398,071	1,217,421	912,999	18.20%
YoY %	-0.57%	26.05%	18.80%	19.76%	14.84%	33.34%	-	-
Horiz. %	273.06%	274.61%	217.86%	183.38%	153.13%	133.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	24.02%	27.42%	24.31%	29.40%	30.36%	33.44%	-
YoY %	-8.03%	-12.40%	12.79%	-17.31%	-3.16%	-9.21%	-	-
Horiz. %	66.06%	71.83%	82.00%	72.70%	87.92%	90.79%	100.00%	-
Total Cost	7,257,889	7,941,933	7,114,092	5,342,236	4,367,522	3,514,578	3,357,264	13.69%
YoY %	-8.61%	11.64%	33.17%	22.32%	24.27%	4.69%	-	-
Horiz. %	216.18%	236.56%	211.90%	159.12%	130.09%	104.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,295,110	9,180,680	8,827,483	8,405,798	7,303,503	8,308,726	6,313,228	8.48%
YoY %	12.14%	4.00%	5.02%	15.09%	-12.10%	31.61%	-	-
Horiz. %	163.07%	145.42%	139.83%	133.15%	115.69%	131.61%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	1,874,013	2,679,843	2,171,368	1,813,247	2,273,050	2,700,671	416,290	28.46%
YoY %	-30.07%	23.42%	19.75%	-20.23%	-15.83%	548.75%	-	-
Horiz. %	450.17%	643.74%	521.60%	435.57%	546.03%	648.75%	100.00%	-
Div Payout %	75.17%	106.88%	109.17%	108.30%	162.58%	221.84%	45.60%	-
YoY %	-29.67%	-2.10%	0.80%	-33.39%	-26.71%	386.49%	-	-
Horiz. %	164.85%	234.39%	239.41%	237.50%	356.54%	486.49%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	10,295,110	9,180,680	8,827,483	8,405,798	7,303,503	8,308,726	6,313,228	8.48%
YoY %	12.14%	4.00%	5.02%	15.09%	-12.10%	31.61%	-	-
Horiz. %	163.07%	145.42%	139.83%	133.15%	115.69%	131.61%	100.00%	-
NOSH	3,450,566	3,355,144	3,353,652	3,316,027	3,281,735	3,227,316	6,313,228	-9.56%
YoY %	2.84%	0.04%	1.13%	1.04%	1.69%	-48.88%	-	-
Horiz. %	54.66%	53.14%	53.12%	52.53%	51.98%	51.12%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	25.77%	24.48%	22.41%	24.71%	24.51%	25.73%	21.38%	-
YoY %	5.27%	9.24%	-9.31%	0.82%	-4.74%	20.35%	-	-
Horiz. %	120.53%	114.50%	104.82%	115.58%	114.64%	120.35%	100.00%	-
ROE	24.22%	27.31%	22.53%	19.92%	19.14%	14.65%	14.46%	-
YoY %	-11.31%	21.22%	13.10%	4.08%	30.65%	1.31%	-	-
Horiz. %	167.50%	188.87%	155.81%	137.76%	132.37%	101.31%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	283.36	313.42	273.41	213.98	176.29	146.62	67.64	26.93%
YoY %	-9.59%	14.63%	27.77%	21.38%	20.24%	116.77%	-	-
Horiz. %	418.92%	463.36%	404.21%	316.35%	260.63%	216.77%	100.00%	-
EPS	72.25	74.73	59.31	50.49	42.60	37.72	14.46	30.71%
YoY %	-3.32%	26.00%	17.47%	18.52%	12.94%	160.86%	-	-
Horiz. %	499.65%	516.80%	410.17%	349.17%	294.61%	260.86%	100.00%	-
DPS	54.31	80.00	65.00	55.00	70.00	83.68	6.59	42.07%
YoY %	-32.11%	23.08%	18.18%	-21.43%	-16.35%	1,169.80%	-	-
Horiz. %	824.13%	1,213.96%	986.34%	834.60%	1,062.22%	1,269.80%	100.00%	-
NAPS	2.9836	2.7363	2.6322	2.5349	2.2255	2.5745	1.00	19.96%
YoY %	9.04%	3.95%	3.84%	13.90%	-13.56%	157.45%	-	-
Horiz. %	298.36%	273.63%	263.22%	253.49%	222.55%	257.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,316,027
RPS	50.37	54.18	47.24	36.55	29.81	24.38	22.00	14.78%
YoY %	-7.03%	14.69%	29.25%	22.61%	22.27%	10.82%	-	-
Horiz. %	228.95%	246.27%	214.73%	166.14%	135.50%	110.82%	100.00%	-
EPS	12.84	12.92	10.25	8.63	7.20	6.27	4.70	18.21%
YoY %	-0.62%	26.05%	18.77%	19.86%	14.83%	33.40%	-	-
Horiz. %	273.19%	274.89%	218.09%	183.62%	153.19%	133.40%	100.00%	-
DPS	9.65	13.81	11.19	9.34	11.71	13.91	2.14	28.50%
YoY %	-30.12%	23.41%	19.81%	-20.24%	-15.82%	550.00%	-	-
Horiz. %	450.93%	645.33%	522.90%	436.45%	547.20%	650.00%	100.00%	-
NAPS	0.5304	0.473	0.4548	0.433	0.3763	0.428	0.3252	8.48%
YoY %	12.14%	4.00%	5.03%	15.07%	-12.08%	31.61%	-	-
Horiz. %	163.10%	145.45%	139.85%	133.15%	115.71%	131.61%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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	3.60	3.19	3.64	3.20	3.83	4.33	6.89	-10.24%
YoY %	12.85%	-12.36%	13.75%	-16.45%	-11.55%	-37.16%	-	-
Horiz. %	52.25%	46.30%	52.83%	46.44%	55.59%	62.84%	100.00%	-
P/EPS	14.12	13.38	16.78	13.57	15.84	16.83	32.22	-12.83%
YoY %	5.53%	-20.26%	23.66%	-14.33%	-5.88%	-47.77%	-	-
Horiz. %	43.82%	41.53%	52.08%	42.12%	49.16%	52.23%	100.00%	-
EY	7.08	7.47	5.96	7.37	6.31	5.94	3.10	14.74%
YoY %	-5.22%	25.34%	-19.13%	16.80%	6.23%	91.61%	-	-
Horiz. %	228.39%	240.97%	192.26%	237.74%	203.55%	191.61%	100.00%	-
DY	5.32	8.00	6.53	8.03	10.37	13.18	1.42	24.59%
YoY %	-33.50%	22.51%	-18.68%	-22.57%	-21.32%	828.17%	-	-
Horiz. %	374.65%	563.38%	459.86%	565.49%	730.28%	928.17%	100.00%	-
P/NAPS	3.42	3.65	3.78	2.70	3.03	2.47	4.66	-5.02%
YoY %	-6.30%	-3.44%	40.00%	-10.89%	22.67%	-47.00%	-	-
Horiz. %	73.39%	78.33%	81.12%	57.94%	65.02%	53.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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	3.75	2.89	3.77	3.11	3.80	4.36	7.51	-10.92%
YoY %	29.76%	-23.34%	21.22%	-18.16%	-12.84%	-41.94%	-	-
Horiz. %	49.93%	38.48%	50.20%	41.41%	50.60%	58.06%	100.00%	-
P/EPS	14.70	12.11	17.37	13.17	15.73	16.97	35.13	-13.50%
YoY %	21.39%	-30.28%	31.89%	-16.27%	-7.31%	-51.69%	-	-
Horiz. %	41.84%	34.47%	49.44%	37.49%	44.78%	48.31%	100.00%	-
EY	6.80	8.26	5.76	7.59	6.36	5.89	2.85	15.58%
YoY %	-17.68%	43.40%	-24.11%	19.34%	7.98%	106.67%	-	-
Horiz. %	238.60%	289.82%	202.11%	266.32%	223.16%	206.67%	100.00%	-
DY	5.11	8.84	6.31	8.27	10.45	13.08	1.30	25.59%
YoY %	-42.19%	40.10%	-23.70%	-20.86%	-20.11%	906.15%	-	-
Horiz. %	393.08%	680.00%	485.38%	636.15%	803.85%	1,006.15%	100.00%	-
P/NAPS	3.56	3.31	3.91	2.62	3.01	2.49	5.08	-5.74%
YoY %	7.55%	-15.35%	49.24%	-12.96%	20.88%	-50.98%	-	-
Horiz. %	70.08%	65.16%	76.97%	51.57%	59.25%	49.02%	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