[PPB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 7.29%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 7,857,980 7,544,890 6,981,146 6,049,196 5,629,093 5,039,465 4,774,714 39.26%
PBT 500,747 453,729 365,228 357,772 321,566 308,814 240,718 62.73%
Tax -257,751 -226,129 -180,240 -175,060 -151,264 -148,457 -104,512 82.23%
NP 242,996 227,600 184,988 182,712 170,302 160,357 136,206 46.94%
-
NP to SH 242,996 227,600 184,988 182,712 170,302 160,357 136,206 46.94%
-
Tax Rate 51.47% 49.84% 49.35% 48.93% 47.04% 48.07% 43.42% -
Total Cost 7,614,984 7,317,290 6,796,158 5,866,484 5,458,791 4,879,108 4,638,508 39.03%
-
Net Worth 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 2,679,164 2,649,063 0.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 210,963 213,272 883 - 35,326 - - -
Div Payout % 86.82% 93.71% 0.48% - 20.74% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 2,679,164 2,649,063 0.37%
NOSH 490,612 490,658 490,684 490,633 490,642 368,017 367,925 21.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.09% 3.02% 2.65% 3.02% 3.03% 3.18% 2.85% -
ROE 9.12% 8.04% 6.64% 6.56% 6.22% 5.99% 5.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,601.67 1,537.71 1,422.74 1,232.94 1,147.29 1,369.36 1,297.74 15.01%
EPS 49.53 46.39 37.70 37.24 34.71 43.57 37.02 21.35%
DPS 43.00 43.47 0.18 0.00 7.20 0.00 0.00 -
NAPS 5.43 5.77 5.68 5.68 5.58 7.28 7.20 -17.10%
Adjusted Per Share Value based on latest NOSH - 490,633
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 552.38 530.38 490.75 425.23 395.70 354.25 335.64 39.26%
EPS 17.08 16.00 13.00 12.84 11.97 11.27 9.57 46.98%
DPS 14.83 14.99 0.06 0.00 2.48 0.00 0.00 -
NAPS 1.8727 1.9901 1.9592 1.959 1.9246 1.8833 1.8622 0.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.94 3.84 3.94 3.56 3.32 4.20 4.38 -
P/RPS 0.25 0.25 0.28 0.29 0.29 0.31 0.34 -18.48%
P/EPS 7.95 8.28 10.45 9.56 9.56 9.64 11.83 -23.22%
EY 12.57 12.08 9.57 10.46 10.45 10.37 8.45 30.21%
DY 10.91 11.32 0.05 0.00 2.17 0.00 0.00 -
P/NAPS 0.73 0.67 0.69 0.63 0.59 0.58 0.61 12.68%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 15/11/02 15/08/02 16/05/02 28/02/02 08/11/01 08/08/01 -
Price 3.92 4.10 3.94 3.88 3.40 4.44 4.60 -
P/RPS 0.24 0.27 0.28 0.31 0.30 0.32 0.35 -22.18%
P/EPS 7.91 8.84 10.45 10.42 9.80 10.19 12.43 -25.95%
EY 12.63 11.31 9.57 9.60 10.21 9.81 8.05 34.91%
DY 10.97 10.60 0.05 0.00 2.12 0.00 0.00 -
P/NAPS 0.72 0.71 0.69 0.68 0.61 0.61 0.64 8.14%

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