[PPB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.55%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,064,248 10,793,056 10,312,144 9,319,768 9,000,746 8,504,164 8,487,072 19.27%
PBT 701,994 664,844 738,132 707,360 701,636 659,084 633,724 7.03%
Tax -344,532 -322,492 -346,512 -336,107 -339,597 -321,722 -301,800 9.20%
NP 357,462 342,352 391,620 371,253 362,038 337,362 331,924 5.05%
-
NP to SH 357,462 342,352 391,620 371,253 362,038 337,362 331,924 5.05%
-
Tax Rate 49.08% 48.51% 46.94% 47.52% 48.40% 48.81% 47.62% -
Total Cost 10,706,785 10,450,704 9,920,524 8,948,515 8,638,708 8,166,802 8,155,148 19.84%
-
Net Worth 3,042,523 3,046,726 3,041,137 2,953,539 2,850,710 2,806,443 2,767,669 6.49%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 135,223 98,123 - 100,675 - 88,314 - -
Div Payout % 37.83% 28.66% - 27.12% - 26.18% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,042,523 3,046,726 3,041,137 2,953,539 2,850,710 2,806,443 2,767,669 6.49%
NOSH 507,087 490,616 490,506 490,621 490,655 490,636 490,721 2.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.23% 3.17% 3.80% 3.98% 4.02% 3.97% 3.91% -
ROE 11.75% 11.24% 12.88% 12.57% 12.70% 12.02% 11.99% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2,181.92 2,199.90 2,102.35 1,899.59 1,834.43 1,733.29 1,729.51 16.70%
EPS 35.25 69.78 79.84 75.67 73.79 68.76 67.64 -35.16%
DPS 26.67 20.00 0.00 20.52 0.00 18.00 0.00 -
NAPS 6.00 6.21 6.20 6.02 5.81 5.72 5.64 4.19%
Adjusted Per Share Value based on latest NOSH - 490,526
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 777.77 758.71 724.90 655.14 632.72 597.81 596.61 19.27%
EPS 25.13 24.07 27.53 26.10 25.45 23.72 23.33 5.06%
DPS 9.51 6.90 0.00 7.08 0.00 6.21 0.00 -
NAPS 2.1388 2.1417 2.1378 2.0762 2.0039 1.9728 1.9456 6.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.55 6.50 7.80 6.55 5.30 4.62 4.08 -
P/RPS 0.30 0.30 0.37 0.34 0.29 0.27 0.24 15.99%
P/EPS 9.29 9.31 9.77 8.66 7.18 6.72 6.03 33.28%
EY 10.76 10.74 10.24 11.55 13.92 14.88 16.58 -24.98%
DY 4.07 3.08 0.00 3.13 0.00 3.90 0.00 -
P/NAPS 1.09 1.05 1.26 1.09 0.91 0.81 0.72 31.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/12/04 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 -
Price 6.60 6.10 6.50 7.90 5.75 5.45 4.48 -
P/RPS 0.30 0.28 0.31 0.42 0.31 0.31 0.26 9.98%
P/EPS 9.36 8.74 8.14 10.44 7.79 7.93 6.62 25.89%
EY 10.68 11.44 12.28 9.58 12.83 12.62 15.10 -20.56%
DY 4.04 3.28 0.00 2.60 0.00 3.30 0.00 -
P/NAPS 1.10 0.98 1.05 1.31 0.99 0.95 0.79 24.61%

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