[PPB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.31%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 10,793,056 10,312,144 9,319,768 9,000,746 8,504,164 8,487,072 7,857,980 23.58%
PBT 664,844 738,132 707,360 701,636 659,084 633,724 500,747 20.82%
Tax -322,492 -346,512 -336,107 -339,597 -321,722 -301,800 -257,751 16.12%
NP 342,352 391,620 371,253 362,038 337,362 331,924 242,996 25.70%
-
NP to SH 342,352 391,620 371,253 362,038 337,362 331,924 242,996 25.70%
-
Tax Rate 48.51% 46.94% 47.52% 48.40% 48.81% 47.62% 51.47% -
Total Cost 10,450,704 9,920,524 8,948,515 8,638,708 8,166,802 8,155,148 7,614,984 23.51%
-
Net Worth 3,046,726 3,041,137 2,953,539 2,850,710 2,806,443 2,767,669 2,664,026 9.37%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 98,123 - 100,675 - 88,314 - 210,963 -39.99%
Div Payout % 28.66% - 27.12% - 26.18% - 86.82% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,046,726 3,041,137 2,953,539 2,850,710 2,806,443 2,767,669 2,664,026 9.37%
NOSH 490,616 490,506 490,621 490,655 490,636 490,721 490,612 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.17% 3.80% 3.98% 4.02% 3.97% 3.91% 3.09% -
ROE 11.24% 12.88% 12.57% 12.70% 12.02% 11.99% 9.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2,199.90 2,102.35 1,899.59 1,834.43 1,733.29 1,729.51 1,601.67 23.58%
EPS 69.78 79.84 75.67 73.79 68.76 67.64 49.53 25.69%
DPS 20.00 0.00 20.52 0.00 18.00 0.00 43.00 -39.99%
NAPS 6.21 6.20 6.02 5.81 5.72 5.64 5.43 9.36%
Adjusted Per Share Value based on latest NOSH - 490,687
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 758.71 724.90 655.14 632.72 597.81 596.61 552.38 23.58%
EPS 24.07 27.53 26.10 25.45 23.72 23.33 17.08 25.72%
DPS 6.90 0.00 7.08 0.00 6.21 0.00 14.83 -39.98%
NAPS 2.1417 2.1378 2.0762 2.0039 1.9728 1.9456 1.8727 9.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 7.80 6.55 5.30 4.62 4.08 3.94 -
P/RPS 0.30 0.37 0.34 0.29 0.27 0.24 0.25 12.93%
P/EPS 9.31 9.77 8.66 7.18 6.72 6.03 7.95 11.11%
EY 10.74 10.24 11.55 13.92 14.88 16.58 12.57 -9.96%
DY 3.08 0.00 3.13 0.00 3.90 0.00 10.91 -56.99%
P/NAPS 1.05 1.26 1.09 0.91 0.81 0.72 0.73 27.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 -
Price 6.10 6.50 7.90 5.75 5.45 4.48 3.92 -
P/RPS 0.28 0.31 0.42 0.31 0.31 0.26 0.24 10.83%
P/EPS 8.74 8.14 10.44 7.79 7.93 6.62 7.91 6.88%
EY 11.44 12.28 9.58 12.83 12.62 15.10 12.63 -6.38%
DY 3.28 0.00 2.60 0.00 3.30 0.00 10.97 -55.31%
P/NAPS 0.98 1.05 1.31 0.99 0.95 0.79 0.72 22.84%

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