[PPB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 38.64%
YoY- 28.81%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,755,072 2,590,526 2,559,084 2,425,030 2,392,276 10,687,950 10,427,549 -58.85%
PBT 390,860 392,040 415,337 392,056 195,492 608,501 600,101 -24.88%
Tax 398,496 302,210 264,398 247,630 229,428 -140,266 -142,054 -
NP 789,356 694,250 679,736 639,686 424,920 468,235 458,046 43.78%
-
NP to SH 673,732 560,665 543,332 485,916 350,480 394,579 382,005 46.02%
-
Tax Rate -101.95% -77.09% -63.66% -63.16% -117.36% 23.05% 23.67% -
Total Cost 1,965,716 1,896,276 1,879,348 1,785,344 1,967,356 10,219,715 9,969,502 -66.15%
-
Net Worth 4,812,371 4,647,508 4,505,371 4,372,532 4,346,497 4,220,857 4,077,674 11.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 237,117 79,041 118,573 - 237,126 79,024 -
Div Payout % - 42.29% 14.55% 24.40% - 60.10% 20.69% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 4,812,371 4,647,508 4,505,371 4,372,532 4,346,497 4,220,857 4,077,674 11.68%
NOSH 1,185,313 1,185,588 1,185,624 1,185,739 1,185,656 1,185,634 1,185,370 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.65% 26.80% 26.56% 26.38% 17.76% 4.38% 4.39% -
ROE 14.00% 12.06% 12.06% 11.11% 8.06% 9.35% 9.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 232.43 218.50 215.84 204.52 201.77 901.45 879.69 -58.85%
EPS 56.84 47.29 45.83 40.98 29.56 33.28 32.23 46.02%
DPS 0.00 20.00 6.67 10.00 0.00 20.00 6.67 -
NAPS 4.06 3.92 3.80 3.6876 3.6659 3.56 3.44 11.69%
Adjusted Per Share Value based on latest NOSH - 1,185,786
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 193.67 182.10 179.89 170.47 168.17 751.32 733.01 -58.85%
EPS 47.36 39.41 38.19 34.16 24.64 27.74 26.85 46.03%
DPS 0.00 16.67 5.56 8.34 0.00 16.67 5.56 -
NAPS 3.3829 3.267 3.1671 3.0737 3.0554 2.9671 2.8664 11.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.40 5.45 4.40 4.00 4.30 4.16 4.24 -
P/RPS 2.75 2.49 2.04 1.96 2.13 0.46 0.48 220.52%
P/EPS 11.26 11.52 9.60 9.76 14.55 12.50 13.16 -9.88%
EY 8.88 8.68 10.42 10.25 6.87 8.00 7.60 10.94%
DY 0.00 3.67 1.52 2.50 0.00 4.81 1.57 -
P/NAPS 1.58 1.39 1.16 1.08 1.17 1.17 1.23 18.18%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 24/11/06 24/08/06 15/06/06 28/02/06 24/11/05 -
Price 7.15 6.00 4.68 4.68 3.90 4.12 4.18 -
P/RPS 3.08 2.75 2.17 2.29 1.93 0.46 0.48 245.69%
P/EPS 12.58 12.69 10.21 11.42 13.19 12.38 12.97 -2.01%
EY 7.95 7.88 9.79 8.76 7.58 8.08 7.71 2.06%
DY 0.00 3.33 1.42 2.14 0.00 4.85 1.59 -
P/NAPS 1.76 1.53 1.23 1.27 1.06 1.16 1.22 27.70%

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