[PPB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 333.71%
YoY- 10.19%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,392,276 10,687,950 10,427,549 10,633,572 2,584,422 10,999,682 11,064,248 -64.00%
PBT 195,492 608,501 600,101 609,344 148,773 733,508 701,994 -57.38%
Tax 229,428 -140,266 -142,054 -158,048 -61,792 -332,844 -344,532 -
NP 424,920 468,235 458,046 451,296 86,981 400,664 357,462 12.22%
-
NP to SH 350,480 394,579 382,005 377,242 86,981 400,664 357,462 -1.30%
-
Tax Rate -117.36% 23.05% 23.67% 25.94% 41.53% 45.38% 49.08% -
Total Cost 1,967,356 10,219,715 9,969,502 10,182,276 2,497,441 10,599,018 10,706,785 -67.71%
-
Net Worth 4,346,497 4,220,857 4,077,674 4,019,014 2,108,177 3,499,202 3,042,523 26.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 237,126 79,024 118,554 - 158,574 135,223 -
Div Payout % - 60.10% 20.69% 31.43% - 39.58% 37.83% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 4,346,497 4,220,857 4,077,674 4,019,014 2,108,177 3,499,202 3,042,523 26.87%
NOSH 1,185,656 1,185,634 1,185,370 1,185,549 592,917 528,580 507,087 76.25%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.76% 4.38% 4.39% 4.24% 3.37% 3.64% 3.23% -
ROE 8.06% 9.35% 9.37% 9.39% 4.13% 11.45% 11.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 201.77 901.45 879.69 896.93 435.88 2,080.99 2,181.92 -79.58%
EPS 29.56 33.28 32.23 31.82 7.34 75.80 35.25 -11.08%
DPS 0.00 20.00 6.67 10.00 0.00 30.00 26.67 -
NAPS 3.6659 3.56 3.44 3.39 3.5556 6.62 6.00 -28.01%
Adjusted Per Share Value based on latest NOSH - 1,185,997
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 168.16 751.30 732.99 747.47 181.67 773.21 777.75 -64.00%
EPS 24.64 27.74 26.85 26.52 6.11 28.16 25.13 -1.30%
DPS 0.00 16.67 5.55 8.33 0.00 11.15 9.51 -
NAPS 3.0553 2.967 2.8664 2.8251 1.4819 2.4597 2.1387 26.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.30 4.16 4.24 3.72 6.70 6.80 6.55 -
P/RPS 2.13 0.46 0.48 0.41 1.54 0.33 0.30 269.84%
P/EPS 14.55 12.50 13.16 11.69 45.67 8.97 9.29 34.90%
EY 6.87 8.00 7.60 8.55 2.19 11.15 10.76 -25.87%
DY 0.00 4.81 1.57 2.69 0.00 4.41 4.07 -
P/NAPS 1.17 1.17 1.23 1.10 1.88 1.03 1.09 4.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 28/02/06 24/11/05 25/08/05 26/05/05 23/02/05 01/12/04 -
Price 3.90 4.12 4.18 4.14 7.10 6.65 6.60 -
P/RPS 1.93 0.46 0.48 0.46 1.63 0.32 0.30 246.29%
P/EPS 13.19 12.38 12.97 13.01 48.40 8.77 9.36 25.71%
EY 7.58 8.08 7.71 7.69 2.07 11.40 10.68 -20.44%
DY 0.00 4.85 1.59 2.42 0.00 4.51 4.04 -
P/NAPS 1.06 1.16 1.22 1.22 2.00 1.00 1.10 -2.44%

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