[PBBANK] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.71%
YoY- 39.02%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,194,527 6,173,860 5,303,420 4,442,869 4,127,636 3,851,955 3,513,237 15.15%
PBT 2,545,860 2,116,693 1,901,857 1,549,869 1,269,394 1,257,830 1,333,645 11.37%
Tax -666,901 -556,166 -589,361 -455,792 -482,425 -541,388 -580,656 2.33%
NP 1,878,959 1,560,527 1,312,496 1,094,077 786,969 716,442 752,989 16.45%
-
NP to SH 1,814,498 1,495,093 1,312,496 1,094,077 786,969 716,442 752,989 15.77%
-
Tax Rate 26.20% 26.28% 30.99% 29.41% 38.00% 43.04% 43.54% -
Total Cost 6,315,568 4,613,333 3,990,924 3,348,792 3,340,667 3,135,513 2,760,248 14.78%
-
Net Worth 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 3,665,797 4,638,536 10.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,994,409 1,805,792 2,909,546 1,409,745 416,290 328,651 - -
Div Payout % 109.92% 120.78% 221.68% 128.85% 52.90% 45.87% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 3,665,797 4,638,536 10.78%
NOSH 3,356,011 3,301,093 3,255,933 6,349,853 4,629,016 3,665,797 2,397,672 5.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 22.93% 25.28% 24.75% 24.63% 19.07% 18.60% 21.43% -
ROE 21.16% 17.51% 18.82% 17.23% 17.00% 19.54% 16.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 244.17 187.02 162.88 69.97 89.17 105.08 146.53 8.87%
EPS 54.07 45.29 40.31 17.23 17.00 19.54 31.41 9.47%
DPS 60.00 55.00 90.00 22.20 8.99 9.00 0.00 -
NAPS 2.5554 2.586 2.1416 1.00 1.00 1.00 1.9346 4.74%
Adjusted Per Share Value based on latest NOSH - 6,349,853
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.22 31.81 27.32 22.89 21.26 19.84 18.10 15.15%
EPS 9.35 7.70 6.76 5.64 4.05 3.69 3.88 15.78%
DPS 10.27 9.30 14.99 7.26 2.14 1.69 0.00 -
NAPS 0.4418 0.4398 0.3592 0.3271 0.2385 0.1889 0.239 10.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.85 6.55 7.50 6.20 4.52 6.08 6.24 -
P/RPS 3.62 3.50 4.60 8.86 5.07 5.79 4.26 -2.67%
P/EPS 16.37 14.46 18.61 35.98 26.59 31.11 19.87 -3.17%
EY 6.11 6.91 5.37 2.78 3.76 3.21 5.03 3.29%
DY 6.78 8.40 12.00 3.58 1.99 1.48 0.00 -
P/NAPS 3.46 2.53 3.50 6.20 4.52 6.08 3.23 1.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/04/07 18/04/06 13/04/05 21/04/04 05/05/03 06/05/02 08/05/01 -
Price 9.25 6.65 6.95 5.98 4.40 6.48 4.58 -
P/RPS 3.79 3.56 4.27 8.55 4.93 6.17 3.13 3.23%
P/EPS 17.11 14.68 17.24 34.71 25.88 33.16 14.58 2.70%
EY 5.85 6.81 5.80 2.88 3.86 3.02 6.86 -2.61%
DY 6.49 8.27 12.95 3.71 2.04 1.39 0.00 -
P/NAPS 3.62 2.57 3.25 5.98 4.40 6.48 2.37 7.31%

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