[PPB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 6.76%
YoY- 42.69%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,000,746 8,504,164 8,487,072 7,857,980 7,544,890 6,981,146 6,049,196 30.30%
PBT 701,636 659,084 633,724 500,747 453,729 365,228 357,772 56.61%
Tax -339,597 -321,722 -301,800 -257,751 -226,129 -180,240 -175,060 55.48%
NP 362,038 337,362 331,924 242,996 227,600 184,988 182,712 57.69%
-
NP to SH 362,038 337,362 331,924 242,996 227,600 184,988 182,712 57.69%
-
Tax Rate 48.40% 48.81% 47.62% 51.47% 49.84% 49.35% 48.93% -
Total Cost 8,638,708 8,166,802 8,155,148 7,614,984 7,317,290 6,796,158 5,866,484 29.40%
-
Net Worth 2,850,710 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 1.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 88,314 - 210,963 213,272 883 - -
Div Payout % - 26.18% - 86.82% 93.71% 0.48% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,850,710 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 1.52%
NOSH 490,655 490,636 490,721 490,612 490,658 490,684 490,633 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.02% 3.97% 3.91% 3.09% 3.02% 2.65% 3.02% -
ROE 12.70% 12.02% 11.99% 9.12% 8.04% 6.64% 6.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,834.43 1,733.29 1,729.51 1,601.67 1,537.71 1,422.74 1,232.94 30.29%
EPS 73.79 68.76 67.64 49.53 46.39 37.70 37.24 57.69%
DPS 0.00 18.00 0.00 43.00 43.47 0.18 0.00 -
NAPS 5.81 5.72 5.64 5.43 5.77 5.68 5.68 1.51%
Adjusted Per Share Value based on latest NOSH - 490,515
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 632.72 597.81 596.61 552.38 530.38 490.75 425.23 30.30%
EPS 25.45 23.72 23.33 17.08 16.00 13.00 12.84 57.72%
DPS 0.00 6.21 0.00 14.83 14.99 0.06 0.00 -
NAPS 2.0039 1.9728 1.9456 1.8727 1.9901 1.9592 1.959 1.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.30 4.62 4.08 3.94 3.84 3.94 3.56 -
P/RPS 0.29 0.27 0.24 0.25 0.25 0.28 0.29 0.00%
P/EPS 7.18 6.72 6.03 7.95 8.28 10.45 9.56 -17.36%
EY 13.92 14.88 16.58 12.57 12.08 9.57 10.46 20.96%
DY 0.00 3.90 0.00 10.91 11.32 0.05 0.00 -
P/NAPS 0.91 0.81 0.72 0.73 0.67 0.69 0.63 27.75%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 15/08/02 16/05/02 -
Price 5.75 5.45 4.48 3.92 4.10 3.94 3.88 -
P/RPS 0.31 0.31 0.26 0.24 0.27 0.28 0.31 0.00%
P/EPS 7.79 7.93 6.62 7.91 8.84 10.45 10.42 -17.61%
EY 12.83 12.62 15.10 12.63 11.31 9.57 9.60 21.30%
DY 0.00 3.30 0.00 10.97 10.60 0.05 0.00 -
P/NAPS 0.99 0.95 0.79 0.72 0.71 0.69 0.68 28.42%

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