[PBBANK] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.98%
YoY- 13.91%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 10,295,756 10,047,391 8,194,527 6,173,860 5,303,420 4,442,869 4,127,636 16.43%
PBT 3,153,484 3,299,002 2,545,860 2,116,693 1,901,857 1,549,869 1,269,394 16.36%
Tax -666,513 -856,756 -666,901 -556,166 -589,361 -455,792 -482,425 5.52%
NP 2,486,971 2,442,246 1,878,959 1,560,527 1,312,496 1,094,077 786,969 21.11%
-
NP to SH 2,453,135 2,365,084 1,814,498 1,495,093 1,312,496 1,094,077 786,969 20.84%
-
Tax Rate 21.14% 25.97% 26.20% 26.28% 30.99% 29.41% 38.00% -
Total Cost 7,808,785 7,605,145 6,315,568 4,613,333 3,990,924 3,348,792 3,340,667 15.18%
-
Net Worth 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 12.53%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,845,419 2,512,127 1,994,409 1,805,792 2,909,546 1,409,745 416,290 28.14%
Div Payout % 75.23% 106.22% 109.92% 120.78% 221.68% 128.85% 52.90% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 9,406,596 8,752,859 8,575,951 8,536,626 6,972,907 6,349,853 4,629,016 12.53%
NOSH 3,378,927 3,353,843 3,356,011 3,301,093 3,255,933 6,349,853 4,629,016 -5.10%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 24.16% 24.31% 22.93% 25.28% 24.75% 24.63% 19.07% -
ROE 26.08% 27.02% 21.16% 17.51% 18.82% 17.23% 17.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 304.70 299.58 244.17 187.02 162.88 69.97 89.17 22.70%
EPS 72.60 70.52 54.07 45.29 40.31 17.23 17.00 27.34%
DPS 55.00 75.00 60.00 55.00 90.00 22.20 8.99 35.20%
NAPS 2.7839 2.6098 2.5554 2.586 2.1416 1.00 1.00 18.58%
Adjusted Per Share Value based on latest NOSH - 3,301,093
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 53.03 51.75 42.20 31.80 27.31 22.88 21.26 16.43%
EPS 12.63 12.18 9.35 7.70 6.76 5.63 4.05 20.85%
DPS 9.50 12.94 10.27 9.30 14.98 7.26 2.14 28.17%
NAPS 0.4845 0.4508 0.4417 0.4397 0.3591 0.327 0.2384 12.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 7.55 10.50 8.85 6.55 7.50 6.20 4.52 -
P/RPS 2.48 3.50 3.62 3.50 4.60 8.86 5.07 -11.22%
P/EPS 10.40 14.89 16.37 14.46 18.61 35.98 26.59 -14.47%
EY 9.62 6.72 6.11 6.91 5.37 2.78 3.76 16.93%
DY 7.28 7.14 6.78 8.40 12.00 3.58 1.99 24.10%
P/NAPS 2.71 4.02 3.46 2.53 3.50 6.20 4.52 -8.16%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/04/09 14/04/08 16/04/07 18/04/06 13/04/05 21/04/04 05/05/03 -
Price 8.45 10.90 9.25 6.65 6.95 5.98 4.40 -
P/RPS 2.77 3.64 3.79 3.56 4.27 8.55 4.93 -9.15%
P/EPS 11.64 15.46 17.11 14.68 17.24 34.71 25.88 -12.45%
EY 8.59 6.47 5.85 6.81 5.80 2.88 3.86 14.24%
DY 6.51 6.88 6.49 8.27 12.95 3.71 2.04 21.31%
P/NAPS 3.04 4.18 3.62 2.57 3.25 5.98 4.40 -5.97%

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