[PBSB] YoY TTM Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	1,786,848	1,202,494	1,288,493	1,194,949	655,141	511,074	111,763	58.68%
YoY %	48.60%	-6.67%	7.83%	82.40%	28.19%	357.28%	-	-
Horiz. %	1,598.78%	1,075.93%	1,152.88%	1,069.18%	586.19%	457.28%	100.00%	-
PBT	147,986	50,143	49,408	99,799	84,332	62,573	-24,136	-
YoY %	195.13%	1.49%	-50.49%	18.34%	34.77%	359.25%	-	-
Horiz. %	-613.13%	-207.75%	-204.71%	-413.49%	-349.40%	-259.25%	100.00%	-
Tax	-17,195	-10,509	-11,596	-3,629	-3,033	2,083	5,220	-
YoY %	-63.62%	9.37%	-219.54%	-19.65%	-245.61%	-60.10%	-	-
Horiz. %	-329.41%	-201.32%	-222.15%	-69.52%	-58.10%	39.90%	100.00%	-
NP	130,791	39,634	37,812	96,170	81,299	64,656	-18,916	-
YoY %	230.00%	4.82%	-60.68%	18.29%	25.74%	441.81%	-	-
Horiz. %	-691.43%	-209.53%	-199.89%	-508.41%	-429.79%	-341.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,808	36,391	36,665	93,083	75,318	55,036	-18,916	-
YoY %	251.21%	-0.75%	-60.61%	23.59%	36.85%	390.95%	-	-
Horiz. %	-675.66%	-192.38%	-193.83%	-492.09%	-398.17%	-290.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.62%	20.96%	23.47%	3.64%	3.60%	-3.33%	-	-
YoY %	-44.56%	-10.69%	544.78%	1.11%	208.11%	0.00%	-	-
Horiz. %	-348.95%	-629.43%	-704.80%	-109.31%	-108.11%	100.00%	-	-
Total Cost	1,656,057	1,162,860	1,250,681	1,098,779	573,842	446,418	130,679	52.66%
YoY %	42.41%	-7.02%	13.82%	91.48%	28.54%	241.61%	-	-
Horiz. %	1,267.27%	889.86%	957.06%	840.82%	439.12%	341.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	888,982	565,613	510,443	484,851	263,369	315,081	71,086	52.32%
YoY %	57.17%	10.81%	5.28%	84.10%	-16.41%	343.24%	-	-
Horiz. %	1,250.57%	795.67%	718.06%	682.06%	370.49%	443.24%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	10,775	6,773	6,461	30,674	34,992	26,768	-	-
YoY %	59.09%	4.83%	-78.94%	-12.34%	30.72%	0.00%	-	-
Horiz. %	40.25%	25.30%	24.14%	114.59%	130.72%	100.00%	-	-
Div Payout %	8.43%	18.61%	17.62%	32.95%	46.46%	48.64%	-	-
YoY %	-54.70%	5.62%	-46.53%	-29.08%	-4.48%	0.00%	-	-
Horiz. %	17.33%	38.26%	36.23%	67.74%	95.52%	100.00%	-	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	888,982	565,613	510,443	484,851	263,369	315,081	71,086	52.32%
YoY %	57.17%	10.81%	5.28%	84.10%	-16.41%	343.24%	-	-
Horiz. %	1,250.57%	795.67%	718.06%	682.06%	370.49%	443.24%	100.00%	-
NOSH	538,776	338,690	323,065	285,206	263,369	157,540	35,017	57.67%
YoY %	59.08%	4.84%	13.27%	8.29%	67.18%	349.90%	-	-
Horiz. %	1,538.61%	967.22%	922.59%	814.48%	752.12%	449.90%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	7.32%	3.30%	2.93%	8.05%	12.41%	12.65%	-16.93%	-
YoY %	121.82%	12.63%	-63.60%	-35.13%	-1.90%	174.72%	-	-
Horiz. %	-43.24%	-19.49%	-17.31%	-47.55%	-73.30%	-74.72%	100.00%	-
ROE	14.38%	6.43%	7.18%	19.20%	28.60%	17.47%	-26.61%	-
YoY %	123.64%	-10.45%	-62.60%	-32.87%	63.71%	165.65%	-	-
Horiz. %	-54.04%	-24.16%	-26.98%	-72.15%	-107.48%	-65.65%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	331.65	355.04	398.83	418.98	248.75	324.41	319.16	0.64%
YoY %	-6.59%	-10.98%	-4.81%	68.43%	-23.32%	1.64%	-	-
Horiz. %	103.91%	111.24%	124.96%	131.28%	77.94%	101.64%	100.00%	-
EPS	23.72	10.74	11.35	32.64	28.60	34.93	-54.02	-
YoY %	120.86%	-5.37%	-65.23%	14.13%	-18.12%	164.66%	-	-
Horiz. %	-43.91%	-19.88%	-21.01%	-60.42%	-52.94%	-64.66%	100.00%	-
DPS	2.00	2.00	2.00	10.76	13.29	16.99	0.00	-
YoY %	0.00%	0.00%	-81.41%	-19.04%	-21.78%	0.00%	-	-
Horiz. %	11.77%	11.77%	11.77%	63.33%	78.22%	100.00%	-	-
NAPS	1.65	1.67	1.58	1.70	1.00	2.00	2.03	-3.39%
YoY %	-1.20%	5.70%	-7.06%	70.00%	-50.00%	-1.48%	-	-
Horiz. %	81.28%	82.27%	77.83%	83.74%	49.26%	98.52%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 285,206
RPS	293.83	197.74	211.88	196.49	107.73	84.04	18.38	58.68%
YoY %	48.59%	-6.67%	7.83%	82.39%	28.19%	357.24%	-	-
Horiz. %	1,598.64%	1,075.84%	1,152.77%	1,069.04%	586.13%	457.24%	100.00%	-
EPS	21.02	5.98	6.03	15.31	12.39	9.05	-3.11	-
YoY %	251.51%	-0.83%	-60.61%	23.57%	36.91%	391.00%	-	-
Horiz. %	-675.88%	-192.28%	-193.89%	-492.28%	-398.39%	-291.00%	100.00%	-
DPS	1.77	1.11	1.06	5.04	5.75	4.40	0.00	-
YoY %	59.46%	4.72%	-78.97%	-12.35%	30.68%	0.00%	-	-
Horiz. %	40.23%	25.23%	24.09%	114.55%	130.68%	100.00%	-	-
NAPS	1.4618	0.9301	0.8394	0.7973	0.4331	0.5181	0.1169	52.32%
YoY %	57.17%	10.81%	5.28%	84.09%	-16.41%	343.20%	-	-
Horiz. %	1,250.47%	795.64%	718.05%	682.04%	370.49%	443.20%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	1.22	1.35	1.19	4.67	3.41	2.06	1.68	-
P/RPS	0.37	0.38	0.30	1.11	1.37	0.64	0.53	-5.81%
YoY %	-2.63%	26.67%	-72.97%	-18.98%	114.06%	20.75%	-	-
Horiz. %	69.81%	71.70%	56.60%	209.43%	258.49%	120.75%	100.00%	-
P/EPS	5.14	12.56	10.49	14.31	11.92	5.90	-3.11	-
YoY %	-59.08%	19.73%	-26.69%	20.05%	102.03%	289.71%	-	-
Horiz. %	-165.27%	-403.86%	-337.30%	-460.13%	-383.28%	-189.71%	100.00%	-
EY	19.44	7.96	9.54	6.99	8.39	16.96	-32.15	-
YoY %	144.22%	-16.56%	36.48%	-16.69%	-50.53%	152.75%	-	-
Horiz. %	-60.47%	-24.76%	-29.67%	-21.74%	-26.10%	-52.75%	100.00%	-
DY	1.64	1.48	1.68	2.30	3.90	8.25	0.00	-
YoY %	10.81%	-11.90%	-26.96%	-41.03%	-52.73%	0.00%	-	-
Horiz. %	19.88%	17.94%	20.36%	27.88%	47.27%	100.00%	-	-
P/NAPS	0.74	0.81	0.75	2.75	3.41	1.03	0.83	-1.89%
YoY %	-8.64%	8.00%	-72.73%	-19.35%	231.07%	24.10%	-	-
Horiz. %	89.16%	97.59%	90.36%	331.33%	410.84%	124.10%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	25/02/10	27/02/09	29/02/08	26/02/07	23/02/06	25/02/05	-
Price	1.18	1.22	0.95	3.90	4.10	2.24	2.24	-
P/RPS	0.36	0.34	0.24	0.93	1.65	0.69	0.70	-10.48%
YoY %	5.88%	41.67%	-74.19%	-43.64%	139.13%	-1.43%	-	-
Horiz. %	51.43%	48.57%	34.29%	132.86%	235.71%	98.57%	100.00%	-
P/EPS	4.97	11.35	8.37	11.95	14.34	6.41	-4.15	-
YoY %	-56.21%	35.60%	-29.96%	-16.67%	123.71%	254.46%	-	-
Horiz. %	-119.76%	-273.49%	-201.69%	-287.95%	-345.54%	-154.46%	100.00%	-
EY	20.10	8.81	11.95	8.37	6.98	15.60	-24.12	-
YoY %	128.15%	-26.28%	42.77%	19.91%	-55.26%	164.68%	-	-
Horiz. %	-83.33%	-36.53%	-49.54%	-34.70%	-28.94%	-64.68%	100.00%	-
DY	1.69	1.64	2.11	2.76	3.24	7.59	0.00	-
YoY %	3.05%	-22.27%	-23.55%	-14.81%	-57.31%	0.00%	-	-
Horiz. %	22.27%	21.61%	27.80%	36.36%	42.69%	100.00%	-	-
P/NAPS	0.72	0.73	0.60	2.29	4.10	1.12	1.10	-6.81%
YoY %	-1.37%	21.67%	-73.80%	-44.15%	266.07%	1.82%	-	-
Horiz. %	65.45%	66.36%	54.55%	208.18%	372.73%	101.82%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos