[PPB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.29%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,559,084 2,425,030 2,392,276 10,687,950 10,427,549 10,633,572 2,584,422 -0.65%
PBT 415,337 392,056 195,492 608,501 600,101 609,344 148,773 98.14%
Tax 264,398 247,630 229,428 -140,266 -142,054 -158,048 -61,792 -
NP 679,736 639,686 424,920 468,235 458,046 451,296 86,981 293.30%
-
NP to SH 543,332 485,916 350,480 394,579 382,005 377,242 86,981 238.79%
-
Tax Rate -63.66% -63.16% -117.36% 23.05% 23.67% 25.94% 41.53% -
Total Cost 1,879,348 1,785,344 1,967,356 10,219,715 9,969,502 10,182,276 2,497,441 -17.25%
-
Net Worth 4,505,371 4,372,532 4,346,497 4,220,857 4,077,674 4,019,014 2,108,177 65.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 79,041 118,573 - 237,126 79,024 118,554 - -
Div Payout % 14.55% 24.40% - 60.10% 20.69% 31.43% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,505,371 4,372,532 4,346,497 4,220,857 4,077,674 4,019,014 2,108,177 65.83%
NOSH 1,185,624 1,185,739 1,185,656 1,185,634 1,185,370 1,185,549 592,917 58.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.56% 26.38% 17.76% 4.38% 4.39% 4.24% 3.37% -
ROE 12.06% 11.11% 8.06% 9.35% 9.37% 9.39% 4.13% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 215.84 204.52 201.77 901.45 879.69 896.93 435.88 -37.38%
EPS 45.83 40.98 29.56 33.28 32.23 31.82 7.34 238.70%
DPS 6.67 10.00 0.00 20.00 6.67 10.00 0.00 -
NAPS 3.80 3.6876 3.6659 3.56 3.44 3.39 3.5556 4.52%
Adjusted Per Share Value based on latest NOSH - 1,185,032
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 179.89 170.47 168.17 751.32 733.01 747.50 181.67 -0.65%
EPS 38.19 34.16 24.64 27.74 26.85 26.52 6.11 238.93%
DPS 5.56 8.34 0.00 16.67 5.56 8.33 0.00 -
NAPS 3.1671 3.0737 3.0554 2.9671 2.8664 2.8252 1.482 65.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.40 4.00 4.30 4.16 4.24 3.72 6.70 -
P/RPS 2.04 1.96 2.13 0.46 0.48 0.41 1.54 20.59%
P/EPS 9.60 9.76 14.55 12.50 13.16 11.69 45.67 -64.61%
EY 10.42 10.25 6.87 8.00 7.60 8.55 2.19 182.62%
DY 1.52 2.50 0.00 4.81 1.57 2.69 0.00 -
P/NAPS 1.16 1.08 1.17 1.17 1.23 1.10 1.88 -27.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 24/08/06 15/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 4.68 4.68 3.90 4.12 4.18 4.14 7.10 -
P/RPS 2.17 2.29 1.93 0.46 0.48 0.46 1.63 20.99%
P/EPS 10.21 11.42 13.19 12.38 12.97 13.01 48.40 -64.52%
EY 9.79 8.76 7.58 8.08 7.71 7.69 2.07 181.49%
DY 1.42 2.14 0.00 4.85 1.59 2.42 0.00 -
P/NAPS 1.23 1.27 1.06 1.16 1.22 1.22 2.00 -27.66%

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