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

Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.58%
YoY- 19.76%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 9,777,673 10,515,829 9,169,359 7,095,553 5,785,378 4,731,999 4,270,263 14.79%
PBT 3,234,161 3,387,446 2,831,685 2,316,346 2,008,196 1,748,091 1,371,680 15.35%
Tax -714,377 -813,550 -776,418 -563,029 -590,340 -530,670 -458,681 7.65%
NP 2,519,784 2,573,896 2,055,267 1,753,317 1,417,856 1,217,421 912,999 18.41%
-
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%
-
Tax Rate 22.09% 24.02% 27.42% 24.31% 29.40% 30.36% 33.44% -
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%
-
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%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,874,013 2,679,843 2,171,368 1,813,247 2,273,050 2,700,671 416,290 28.46%
Div Payout % 75.17% 106.88% 109.17% 108.30% 162.58% 221.84% 45.60% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
NOSH 3,450,566 3,355,144 3,353,652 3,316,027 3,281,735 3,227,316 6,313,228 -9.56%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.77% 24.48% 22.41% 24.71% 24.51% 25.73% 21.38% -
ROE 24.22% 27.31% 22.53% 19.92% 19.14% 14.65% 14.46% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 283.36 313.42 273.41 213.98 176.29 146.62 67.64 26.93%
EPS 72.25 74.73 59.31 50.49 42.60 37.72 14.46 30.71%
DPS 54.31 80.00 65.00 55.00 70.00 83.68 6.59 42.07%
NAPS 2.9836 2.7363 2.6322 2.5349 2.2255 2.5745 1.00 19.96%
Adjusted Per Share Value based on latest NOSH - 3,316,027
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.37 54.18 47.24 36.55 29.81 24.38 22.00 14.78%
EPS 12.84 12.92 10.25 8.63 7.20 6.27 4.70 18.21%
DPS 9.65 13.81 11.19 9.34 11.71 13.91 2.14 28.50%
NAPS 0.5304 0.473 0.4548 0.433 0.3763 0.428 0.3252 8.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 14.12 13.38 16.78 13.57 15.84 16.83 32.22 -12.83%
EY 7.08 7.47 5.96 7.37 6.31 5.94 3.10 14.74%
DY 5.32 8.00 6.53 8.03 10.37 13.18 1.42 24.59%
P/NAPS 3.42 3.65 3.78 2.70 3.03 2.47 4.66 -5.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 14.70 12.11 17.37 13.17 15.73 16.97 35.13 -13.50%
EY 6.80 8.26 5.76 7.59 6.36 5.89 2.85 15.58%
DY 5.11 8.84 6.31 8.27 10.45 13.08 1.30 25.59%
P/NAPS 3.56 3.31 3.91 2.62 3.01 2.49 5.08 -5.74%

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