[PPB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.41%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 10,633,572 2,584,422 10,999,682 11,064,248 10,793,056 10,312,144 9,319,768 9.19%
PBT 609,344 148,773 733,508 701,994 664,844 738,132 707,360 -9.47%
Tax -158,048 -61,792 -332,844 -344,532 -322,492 -346,512 -336,107 -39.55%
NP 451,296 86,981 400,664 357,462 342,352 391,620 371,253 13.91%
-
NP to SH 377,242 86,981 400,664 357,462 342,352 391,620 371,253 1.07%
-
Tax Rate 25.94% 41.53% 45.38% 49.08% 48.51% 46.94% 47.52% -
Total Cost 10,182,276 2,497,441 10,599,018 10,706,785 10,450,704 9,920,524 8,948,515 9.00%
-
Net Worth 4,019,014 2,108,177 3,499,202 3,042,523 3,046,726 3,041,137 2,953,539 22.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 118,554 - 158,574 135,223 98,123 - 100,675 11.52%
Div Payout % 31.43% - 39.58% 37.83% 28.66% - 27.12% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 4,019,014 2,108,177 3,499,202 3,042,523 3,046,726 3,041,137 2,953,539 22.81%
NOSH 1,185,549 592,917 528,580 507,087 490,616 490,506 490,621 80.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.24% 3.37% 3.64% 3.23% 3.17% 3.80% 3.98% -
ROE 9.39% 4.13% 11.45% 11.75% 11.24% 12.88% 12.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 896.93 435.88 2,080.99 2,181.92 2,199.90 2,102.35 1,899.59 -39.39%
EPS 31.82 7.34 75.80 35.25 69.78 79.84 75.67 -43.90%
DPS 10.00 0.00 30.00 26.67 20.00 0.00 20.52 -38.09%
NAPS 3.39 3.5556 6.62 6.00 6.21 6.20 6.02 -31.83%
Adjusted Per Share Value based on latest NOSH - 539,348
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 747.50 181.67 773.23 777.77 758.71 724.90 655.14 9.19%
EPS 26.52 6.11 28.17 25.13 24.07 27.53 26.10 1.07%
DPS 8.33 0.00 11.15 9.51 6.90 0.00 7.08 11.45%
NAPS 2.8252 1.482 2.4598 2.1388 2.1417 2.1378 2.0762 22.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.72 6.70 6.80 6.55 6.50 7.80 6.55 -
P/RPS 0.41 1.54 0.33 0.30 0.30 0.37 0.34 13.30%
P/EPS 11.69 45.67 8.97 9.29 9.31 9.77 8.66 22.16%
EY 8.55 2.19 11.15 10.76 10.74 10.24 11.55 -18.18%
DY 2.69 0.00 4.41 4.07 3.08 0.00 3.13 -9.61%
P/NAPS 1.10 1.88 1.03 1.09 1.05 1.26 1.09 0.61%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 23/02/05 01/12/04 25/08/04 28/05/04 27/02/04 -
Price 4.14 7.10 6.65 6.60 6.10 6.50 7.90 -
P/RPS 0.46 1.63 0.32 0.30 0.28 0.31 0.42 6.25%
P/EPS 13.01 48.40 8.77 9.36 8.74 8.14 10.44 15.81%
EY 7.69 2.07 11.40 10.68 11.44 12.28 9.58 -13.63%
DY 2.42 0.00 4.51 4.04 3.28 0.00 2.60 -4.67%
P/NAPS 1.22 2.00 1.00 1.10 0.98 1.05 1.31 -4.63%

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