[PPB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1883.49%
YoY- 2650.14%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,235,552 2,989,442 2,904,742 2,836,264 2,755,072 2,590,526 2,559,084 16.90%
PBT 1,667,876 563,936 589,250 407,616 390,860 392,040 415,337 152.43%
Tax -130,584 6,438,576 8,667,025 13,034,718 398,496 302,210 264,398 -
NP 1,537,292 7,002,512 9,256,276 13,442,334 789,356 694,250 679,736 72.21%
-
NP to SH 1,532,392 6,972,965 9,200,273 13,363,386 673,732 560,665 543,332 99.49%
-
Tax Rate 7.83% -1,141.72% -1,470.86% -3,197.79% -101.95% -77.09% -63.66% -
Total Cost 1,698,260 -4,013,070 -6,351,533 -10,606,070 1,965,716 1,896,276 1,879,348 -6.52%
-
Net Worth 11,675,481 11,428,151 11,297,818 11,155,518 4,812,371 4,647,508 4,505,371 88.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 355,647 79,033 118,549 - 237,117 79,041 -
Div Payout % - 5.10% 0.86% 0.89% - 42.29% 14.55% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 11,675,481 11,428,151 11,297,818 11,155,518 4,812,371 4,647,508 4,505,371 88.55%
NOSH 1,185,327 1,185,492 1,185,500 1,185,496 1,185,313 1,185,588 1,185,624 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 47.51% 234.24% 318.66% 473.95% 28.65% 26.80% 26.56% -
ROE 13.12% 61.02% 81.43% 119.79% 14.00% 12.06% 12.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 272.97 252.17 245.02 239.25 232.43 218.50 215.84 16.93%
EPS 129.28 588.19 776.07 1,127.24 56.84 47.29 45.83 99.51%
DPS 0.00 30.00 6.67 10.00 0.00 20.00 6.67 -
NAPS 9.85 9.64 9.53 9.41 4.06 3.92 3.80 88.58%
Adjusted Per Share Value based on latest NOSH - 1,185,500
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 227.44 210.14 204.19 199.37 193.66 182.10 179.89 16.90%
EPS 107.72 490.16 646.72 939.36 47.36 39.41 38.19 99.50%
DPS 0.00 25.00 5.56 8.33 0.00 16.67 5.56 -
NAPS 8.2071 8.0333 7.9417 7.8416 3.3828 3.2669 3.167 88.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.20 11.00 9.20 7.60 6.40 5.45 4.40 -
P/RPS 3.74 4.36 3.75 3.18 2.75 2.49 2.04 49.73%
P/EPS 7.89 1.87 1.19 0.67 11.26 11.52 9.60 -12.24%
EY 12.67 53.47 84.36 148.32 8.88 8.68 10.42 13.90%
DY 0.00 2.73 0.72 1.32 0.00 3.67 1.52 -
P/NAPS 1.04 1.14 0.97 0.81 1.58 1.39 1.16 -7.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 29/11/07 24/08/07 30/05/07 27/02/07 24/11/06 -
Price 11.00 10.80 10.30 6.85 7.15 6.00 4.68 -
P/RPS 4.03 4.28 4.20 2.86 3.08 2.75 2.17 51.03%
P/EPS 8.51 1.84 1.33 0.61 12.58 12.69 10.21 -11.42%
EY 11.75 54.46 75.35 164.56 7.95 7.88 9.79 12.92%
DY 0.00 2.78 0.65 1.46 0.00 3.33 1.42 -
P/NAPS 1.12 1.12 1.08 0.73 1.76 1.53 1.23 -6.04%

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